Brand New SFH in A+ Area
Yukon, OK 73099
4 Bdrm/2 Bath SFH - Built in 2025
| Estimated Square Feet | 1,710 | | Initial Market Value | $299,900 | | Price | $299,900 | | Downpayment | $74,975 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $14,995 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $89,970 | | Minimum Recommended Cash Reserves | $11,996 | | Cost per Square Foot / per Bedroom | $175 / $74,975 | | Monthly Rent per SQFT / per Bedroom | $1.17 / $500 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $1,999 | $23,988 | | Vacancy Losses | ($160) | ($1,919) | | Operating Income | $1,839 | $22,069 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($312) | ($3,749) | | Insurance | ($92) | ($1,110) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($40) | ($480) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($445) | ($5,338) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,394 | $16,731 | | - Mortgage Payments | ($1,403) | ($16,839) | | = Cash Flow | ($9) | ($108) | | + Principal Reduction | $215 | $2,574 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $562 | $6,748 | | + One Year Appreciation | $1,500 | $17,994 | | = Gross Equity Income | $2,267 | $27,208 |
| 4bd • 2ba • Built: 2025| Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | N/A | | Loan Amount | $224,925 | N/A | | Monthly Payment | $1,403.24 | N/A | | Loan Type | Amortizing Fixed | N/A | | Term | 30 Years | N/A | | Nominal / Real Interest Rate | 6.375% / 3.375% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.67% | | Debt Coverage Ratio | 0.99 | | Annual Gross Rent Multiplier | 13 | | Capitalization Rate | 5.6% | | Cash on Cash Return | 0% | | Return on Investment | 23% | | Return on Investment with IIDD | 30% | | + 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.
|