Brand New Modern Home in Chickasha- Client
Chickasha, OK 73018
2 bedrooms 2 bathrooms
2 bdrm/2 bath - Built in 2025
| General Information | |
|---|---|
| Square Feet | 864 |
| Purchase Price | $154,900 |
| Initial Market Value | $154,900 |
| Downpayment | $46,470 |
| Closing Costs | $9,914 |
| Initial Cash Invested | $56,384 |
| Income & Expenses | Monthly | Annual |
|---|---|---|
| Gross Rent | $1,250 | $15,000 |
| Vacancy Losses | $100 | $1,200 |
| Operating Income | $1,150 | $13,800 |
| Operating Expenses | $228 | $2,732 |
| Financial Indicators | |
|---|---|
| Capitalization Rate | 7.1% |
| Cash on Cash Return | 7% |
| Total Return on Investment | 23% |
| Net Performance | Monthly | Annual |
|---|---|---|
| Net Operating Income | $922 | $11,068 |
| - Mortgage Payments | $599 | $7,183 |
| = Cash Flow | $324 | $3,885 |
| + Principal Reduction | $0 | $0 |
| + First-Year Appreciation | $775 | $9,294 |
| = Gross Equity Income | $1,098 | $13,179 |
| Assumptions | |
|---|---|
| Real Estate Appreciation Rate | 6% |
| Vacancy Rate | 8% |
| Management Fee | 0% |
| Comments |
|---|
| Brand new 2/2 Bedroom single family home All appliances are included with the sale Fenced backyard Granite in kitchen and bathroom 2 Years Free Property Management 1% seller credit towards closing costs |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.