Brand New Edmond SFH
Edmond, OK 73013
3bd • 2ba • Built: 2025
3BR, 2BA, Built in 2025
| Square Feet | 1,703 | | Initial Market Value | $335,000 | | Purchase Price | $335,000 | | Downpayment | $117,250 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $16,750 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $134,000 | | Cost per Square Foot | $197 | | Monthly Rent per Square Foot | $1.17 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,000 | $24,000 | | Vacancy Losses | ($160) | ($1,920) | | Operating Income | $1,840 | $22,080 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($307) | ($3,685) | | Insurance | ($112) | ($1,340) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($24) | ($288) | | Maintenance | ($40) | ($480) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($483) | ($5,793) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,357 | $16,287 | | - Mortgage Payments | ($1,288) | ($15,457) | | = Cash Flow | $69 | $830 | | + Principal Reduction | $228 | $2,737 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $544 | $6,533 | | + First-Year Appreciation | $1,675 | $20,100 | | = Gross Equity Income | $2,517 | $30,200 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 65% | 0% | | Loan Amount | $217,750 | $0 | | Monthly Payment | $1,288.07 | $0.00 | | Loan Type | Amortizing Fixed | | | Term | 30 Years | | | Interest Rate | 5.875% | 0.000% | | Monthly PMI | $0 | |
| Financial Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.6% | | Debt Coverage Ratio | 1.05 | | Annual Gross Rent Multiplier | 14 | | Capitalization Rate | 4.9% | | 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% |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|
