Brand New Duplex in Chickasha-Fully leased
Chickasha, OK 73018
4bd • 4ba • Built: 2025
4 bdrm / 4 bath - Built in 2025
| Square Feet | 2,200 | | Initial Market Value | $327,500 | | Purchase Price | $327,500 | | Downpayment | $81,875 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $16,375 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $98,250 | | Cost per Square Foot | $149 | | Monthly Rent per Square Foot | $1.14 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,500 | $30,000 | | Vacancy Losses | ($200) | ($2,400) | | Operating Income | $2,300 | $27,600 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($341) | ($4,094) | | Insurance | ($106) | ($1,277) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($50) | ($600) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($498) | ($5,971) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,802 | $21,629 | | - Mortgage Payments | ($1,492) | ($17,909) | | = Cash Flow | $310 | $3,720 | | + Principal Reduction | $246 | $2,947 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $614 | $7,369 | | + First-Year Appreciation | $1,638 | $19,650 | | = Gross Equity Income | $2,807 | $33,685 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | 0% | | Loan Amount | $245,625 | $0 | | Monthly Payment | $1,492.44 | $0.00 | | Loan Type | Amortizing Fixed | | | Term | 30 Years | | | Interest Rate | 6.125% | 0.000% | | Monthly PMI | $0 | |
| Financial Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.8% | | Debt Coverage Ratio | 1.21 | | Annual Gross Rent Multiplier | 11 | | Capitalization Rate | 6.6% | | Cash on Cash Return | 4% | | Return on Investment | 27% | | Return on Investment with IIDD | 34% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions | |
|---|
| Projected Appreciation Rate | 6% | | Projected Inflation Rate | 3% | | 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.
|
