Brand New Modern Single Family Home in Guthrie
Guthrie, OK 73044
3 bdrm / 2 bath - Built in 2026
| Estimated Square Feet | 1,200 | | Initial Market Value | $244,900 | | Price | $244,900 | | Downpayment | $85,715 | | Loan Origination Fees | $3,184 | | Depreciable Closing Costs | $7,347 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $96,246 | | Minimum Recommended Cash Reserves | $9,796 | | Cost per Square Foot / per Bedroom | $204 / $81,633 | | Monthly Rent per SQFT / per Bedroom | $1.41 / $563 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $1,690 | $20,280 | | Vacancy Losses | ($135) | ($1,622) | | Operating Income | $1,555 | $18,658 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($224) | ($2,694) | | Insurance | ($92) | ($1,102) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($34) | ($406) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($350) | ($4,202) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,205 | $14,456 | | - Mortgage Payments | ($993) | ($11,917) | | = Cash Flow | $212 | $2,539 | | + Principal Reduction | $152 | $1,822 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $398 | $4,776 | | + One Year Appreciation | $1,225 | $14,694 | | = Gross Equity Income | $1,986 | $23,830 |
| 3bd • 2ba • Built: 2026| Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 65% | N/A | | Loan Amount | $159,185 | N/A | | Monthly Payment | $993.11 | N/A | | Loan Type | Amortizing Fixed | N/A | | Term | 30 Years | N/A | | Nominal / Real Interest Rate | 6.375% / 3.375% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.69% | | Debt Coverage Ratio | 1.21 | | Annual Gross Rent Multiplier | 12 | | Capitalization Rate | 5.9% | | Cash on Cash Return | 3% | | Return on Investment | 20% | | Return on Investment with IIDD | 25% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 6.0% | | Projected Inflation Rate | 3.0% | | Vacancy Rate | 8% | | Management Fee | 0% | | Maintenance Percentage | 2% |
| Comments |
|---|
| Located in Guthrie, this charming 3-bedroom, 2-bath home features a spacious layout, modern finishes, and a quiet neighborhood setting. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|