Brand New SFH in A+ Area
Yukon, OK 73099
4bd • 2ba • Built: 2025
4 Bdrm/2 Bath SFH - Built in 2025
| 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 | $174 | | Monthly Rent per Square Foot | $1.07 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,040 | $24,480 | | Vacancy Losses | ($163) | ($1,958) | | Operating Income | $1,877 | $22,522 |
| 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 | ($41) | ($490) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($489) | ($5,867) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,388 | $16,655 | | - Mortgage Payments | ($1,284) | ($15,411) | | = Cash Flow | $104 | $1,243 | | + Principal Reduction | $220 | $2,638 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $536 | $6,433 | | + First-Year Appreciation | $1,650 | $19,794 | | = Gross Equity Income | $2,509 | $30,109 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 65% | 0% | | Loan Amount | $214,435 | $0 | | Monthly Payment | $1,284.27 | $0.00 | | Loan Type | Amortizing Fixed | | | Term | 30 Years | | | Interest Rate | 5.990% | 0.000% | | Monthly PMI | $0 | |
| Financial Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.6% | | Debt Coverage Ratio | 1.08 | | Annual Gross Rent Multiplier | 13 | | Capitalization Rate | 5.0% | | Cash on Cash Return | 1% | | Return on Investment | 18% | | Return on Investment with IIDD | 23% | | + 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 |
|---|
| 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.
|