Brand New SFH in A+ Area
Yukon, OK 73099
4bd • 2ba • Built: 2025
4 Bdrm/2 Bath SFH - Built in 2025
| Estimated Square Feet | 1,965 | | Initial Market Value | $348,900 | | Price | $348,900 | | Downpayment | $122,115 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $17,445 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $139,560 | | Cost per Square Foot / per Bedroom | $178 / $87,225 | | Monthly Rent per SQFT / per Bedroom | $1.07 / $524 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,095 | $25,140 | | Vacancy Losses | ($168) | ($2,011) | | Operating Income | $1,927 | $23,129 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($363) | ($4,361) | | Insurance | ($99) | ($1,186) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($42) | ($503) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($504) | ($6,050) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,423 | $17,078 | | - Mortgage Payments | ($1,358) | ($16,299) | | = Cash Flow | $65 | $780 | | + Principal Reduction | $233 | $2,790 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $567 | $6,804 | | + One Year Appreciation | $1,745 | $20,934 | | = Gross Equity Income | $2,609 | $31,307 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 65% | N/A | | Loan Amount | $226,785 | N/A | | Monthly Payment | $1,358.23 | N/A | | Loan Type | Amortizing Fixed | N/A | | Term | 30 Years | N/A | | Nominal / Real Interest Rate | 5.990% / 2.990% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.60% | | Debt Coverage Ratio | 1.05 | | Annual Gross Rent Multiplier | 14 | | Capitalization Rate | 4.9% | | Cash on Cash Return | 1% | | Return on Investment | 18% | | Return on Investment with IIDD | 22% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 6.0% | | Projected Inflation Rate | 3.0% | | Vacancy Rate | 8% | | Management Fee | 0% | | Maintenance Percentage | 2% |
| Comments |
|---|
| Brand New SFH in a prime location in the OKC Metro. This Single Family Home 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.
|