Brand New Modern Single Family Home in OKC Metro-199K
Oklahoma City, OK 73179
3 bedrooms 2 bathrooms 2026 year built
3 bdrm / 2 bath - Built in 2026
| Square Feet | 1,110 | | Initial Market Value | $199,900 | | Purchase Price | $199,900 | | Downpayment | $49,975 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $9,995 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $59,970 | | Cost per Square Foot | $180 | | Monthly Rent per Square Foot | $1.35 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $1,500 | $18,000 | | Vacancy Losses | ($120) | ($1,440) | | Operating Income | $1,380 | $16,560 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($200) | ($2,399) | | Insurance | ($72) | ($860) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($30) | ($360) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($302) | ($3,618) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,078 | $12,942 | | - Mortgage Payments | ($887) | ($10,642) | | = Cash Flow | $192 | $2,299 | | + Principal Reduction | $157 | $1,884 | | + First-Year Appreciation | $1,000 | $11,994 | | = Gross Equity Income | $1,348 | $16,178 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | 0% | | Loan Amount | $149,925 | $0 | | Monthly Payment | $886.86 | $0.00 | | Loan Type | Amortizing Fixed | | | Term | 30 Years | | | Interest Rate | 5.875% | 0.000% | | Monthly PMI | $0 | |
| Financial Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.8% | | Debt Coverage Ratio | 1.22 | | Annual Gross Rent Multiplier | 11 | | Capitalization Rate | 6.5% | | Cash on Cash Return | 4% | | Return on Investment | 27% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions | |
|---|
| Projected Appreciation Rate | 6% | | Vacancy Rate | 8% | | Management Fee | 0% | | Maintenance Percentage | 2% |
| Comments |
|---|
| Located in Oklahoma CIty, this charming 3-bedroom, 2-bath home features a spacious layout, modern finishes, and a quiet neighborhood setting. A great opportunity for homeowners or investors in a growing market. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|
