| General Information | |
|---|
| Square Feet | 2,276 |
| Purchase Price | $432,500 |
| Initial Market Value | $432,500 |
| Downpayment | $108,125 |
| Closing Costs | $21,625 |
| Initial Cash Invested | $129,750 |
| Income & Expenses | Monthly | Annual |
|---|
| Gross Rent | $2,990 | $35,880 |
| Vacancy Losses | $239 | $2,870 |
| Operating Income | $2,751 | $33,010 |
| Operating Expenses | $647 | $7,767 |
| Financial Indicators | |
|---|
| Capitalization Rate | 5.8% |
| Cash on Cash Return | 0% |
| Total Return on Investment | 22% |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $2,104 | $25,242 |
| - Mortgage Payments | $2,156 | $25,871 |
| = Cash Flow | ($52) | ($629) |
| + Principal Reduction | $275 | $3,301 |
| + First-Year Appreciation | $2,163 | $25,950 |
| = Gross Equity Income | $2,385 | $28,623 |
| Assumptions | |
|---|
| Real Estate Appreciation Rate | 6% |
| Vacancy Rate | 8% |
| Management Fee | 0% |
| Comments |
|---|
| Brand New Duplex in prime location in OKC Metro. These Duplexes are a rare opportunity to own a positive cash flow investment in an A+ area with good schools, in a great town and a prime location within the town of Yukon. These will go fast! |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
