Brand New SF Duplex in Edmond
Edmond, OK 73012
3 bedrooms 2.5 bathrooms 2025 year built
3BR, 2.5BA, Built in 2025
Square Feet1,677
Initial Market Value$600,000
Purchase Price$600,000
Downpayment$150,000
Loan Origination Fees$0
Depreciable Closing Costs$30,000
Other Costs and Fixup$0
Approximate Cash Invested$180,000
Cost per Square Foot$358
Monthly Rent per Square Foot$2.32
Projected IncomeMonthlyAnnual
Projected Rent$3,890$46,680
Vacancy Losses($311)($3,734)
Operating Income$3,579$42,946
Estimated ExpensesMonthlyAnnual
Property Taxes($600)($7,200)
Insurance($170)($2,040)
Management Fees$0$0
Leasing/Advertising Fees$0$0
Association Fees$0$0
Maintenance($78)($934)
Other (Utilities, Supplies, etc.)$0$0
Operating Expenses($848)($10,174)
Net PerformanceMonthlyAnnual
Net Operating Income$2,731$32,772
- Mortgage Payments($2,662)($31,943)
= Cash Flow$69$829
+ Principal Reduction$471$5,656
+ First-Year Appreciation$3,000$36,000
= Gross Equity Income$3,540$42,485
Mortgage InfoFirstSecond
Loan-to-Value Ratio75%0%
Loan Amount$450,000$0
Monthly Payment$2,661.92$0.00
Loan TypeAmortizing Fixed
Term30 Years
Interest Rate5.875%0.000%
Monthly PMI$0
Financial Indicators
Rent-to-Value Ratio™ (RV Ratio™)0.6%
Debt Coverage Ratio1.03
Annual Gross Rent Multiplier13
Capitalization Rate5.5%
Cash on Cash Return0%
Return on Investment24%
+ Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc.
Assumptions
Projected Appreciation Rate6%
Vacancy Rate8%
Management Fee0%
Maintenance Percentage2%
Comments
Brand-new 2025 build with 3 bedrooms and 2.5 baths — full of style, comfort, and modern charm. Enjoy all the perks of a new home without the hassle or upkeep.
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.