Brand New Duplex with Garage in Chickasha
Chickasha, OK 73018
4bd • 4ba • Built: 2026
4 bdrm / 4 bath - Built in 2026
| Estimated Square Feet | 2,200 | | Initial Market Value | $344,900 | | Price | $344,900 | | Downpayment | $120,715 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $17,245 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $137,960 | | Cost per Square Foot / per Bedroom | $157 / $86,225 | | Monthly Rent per SQFT / per Bedroom | $1.16 / $638 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,550 | $30,600 | | Vacancy Losses | ($204) | ($2,448) | | Operating Income | $2,346 | $28,152 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($345) | ($4,139) | | Insurance | ($109) | ($1,311) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($51) | ($612) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($505) | ($6,061) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,841 | $22,091 | | - Mortgage Payments | ($1,417) | ($17,004) | | = Cash Flow | $424 | $5,087 | | + Principal Reduction | $209 | $2,506 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $560 | $6,726 | | + One Year Appreciation | $1,725 | $20,694 | | = Gross Equity Income | $2,918 | $35,012 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 65% | N/A | | Loan Amount | $224,185 | N/A | | Monthly Payment | $1,417.00 | N/A | | Loan Type | Amortizing Fixed | N/A | | Term | 30 Years | N/A | | Nominal / Real Interest Rate | 6.500% / 3.500% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.74% | | Debt Coverage Ratio | 1.30 | | Annual Gross Rent Multiplier | 11 | | Capitalization Rate | 6.4% | | Cash on Cash Return | 4% | | Return on Investment | 21% | | Return on Investment with IIDD | 25% | | + 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 |
|---|
| Charming duplex in Chickasha, OK, featuring a functional layout with modern upgrades. Each unit includes essential appliances, a fenced yard, and low-maintenance flooring. Ideal for investors or homeowners looking for rental income. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|