Brand New SFH in A+ Area
Yukon, OK 73099
4bd • 2ba • Built: 2025
4 Bdrm/2 Bath SFH - Built in 2025
| Estimated Square Feet | 1,899 | | Initial Market Value | $329,900 | | Purchase Price | $329,900 | | Downpayment | $115,465 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $16,495 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $131,960 | | Cost per Square Foot / per Bedroom | $174 / $82,475 | | Monthly Rent per SQFT / per Bedroom | $1.10 / $524 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,095 | $25,140 | | Vacancy Losses | ($168) | ($2,011) | | Operating Income | $1,927 | $23,129 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($344) | ($4,124) | | Insurance | ($104) | ($1,254) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($42) | ($503) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($490) | ($5,880) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,437 | $17,249 | | - Mortgage Payments | ($1,284) | ($15,411) | | = Cash Flow | $153 | $1,837 | | + Principal Reduction | $220 | $2,638 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $536 | $6,433 | | + First-Year Appreciation | $1,650 | $19,794 | | = Gross Equity Income | $2,559 | $30,703 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 65% | N/A | | Loan Amount | $214,435 | N/A | | Monthly Payment | $1,284.27 | 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™) | 0.6% | | Debt Coverage Ratio | 1.12 | | Annual Gross Rent Multiplier | 13 | | Capitalization Rate | 5.2% | | Cash on Cash Return | 1% | | Return on Investment | 18% | | Return on Investment with IIDD | 23% | | + 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.
|