Brand New SFH in Newcastle
Newcastle, OK 73065
4bd • 2ba • Built: 2025
4 Bdrm/2 Bath SFH - Built in 2025
| Square Feet | 1,755 | | Initial Market Value | $294,450 | | Purchase Price | $294,450 | | Downpayment | $103,058 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $14,723 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $117,780 | | Cost per Square Foot | $168 | | Monthly Rent per Square Foot | $1.11 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $1,950 | $23,400 | | Vacancy Losses | ($156) | ($1,872) | | Operating Income | $1,794 | $21,528 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($319) | ($3,828) | | Insurance | ($88) | ($1,060) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($39) | ($468) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($446) | ($5,356) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,348 | $16,172 | | - Mortgage Payments | ($1,178) | ($14,141) | | = Cash Flow | $169 | $2,031 | | + Principal Reduction | $187 | $2,243 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $478 | $5,742 | | + First-Year Appreciation | $1,472 | $17,667 | | = Gross Equity Income | $2,307 | $27,682 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 65% | 0% | | Loan Amount | $191,393 | $0 | | Monthly Payment | $1,178.44 | $0.00 | | Loan Type | Amortizing Fixed | | | Term | 30 Years | | | Interest Rate | 6.250% | 0.000% | | Monthly PMI | $0 | |
| Financial Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.7% | | Debt Coverage Ratio | 1.14 | | Annual Gross Rent Multiplier | 13 | | Capitalization Rate | 5.5% | | Cash on Cash Return | 2% | | Return on Investment | 19% | | Return on Investment with IIDD | 24% | | + 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% |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|
