Brand New SFH in A+ Area
Yukon, OK 73099
4bd • 2ba • Built: 2025
4 Bdrm/2 Bath SFH - Built in 2025
| Estimated Square Feet | 1,710 | | Initial Market Value | $299,900 | | Purchase Price | $299,900 | | Downpayment | $104,965 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $14,995 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $119,960 | | 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 | ($95) | ($1,140) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($40) | ($480) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($447) | ($5,368) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,392 | $16,701 | | - Mortgage Payments | ($1,167) | ($14,010) | | = Cash Flow | $224 | $2,691 | | + Principal Reduction | $200 | $2,398 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $487 | $5,848 | | + First-Year Appreciation | $1,500 | $17,994 | | = Gross Equity Income | $2,411 | $28,931 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 65% | N/A | | Loan Amount | $194,935 | N/A | | Monthly Payment | $1,167.48 | N/A | | Loan Type | Amortizing Fixed | N/A | | Term | 30 Years | N/A | | Nominal / Real Interest Rate | 5.990% / 2.990% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.7% | | Debt Coverage Ratio | 1.19 | | Annual Gross Rent Multiplier | 13 | | Capitalization Rate | 5.6% | | Cash on Cash Return | 2% | | Return on Investment | 19% | | Return on Investment with IIDD | 24% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 6% | | Projected Inflation Rate | 3% | | 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.
|