Brand New SF Duplex in Edmond
Edmond, OK 73012
3bd • 2.5ba • Built: 2025
3BR, 2.5BA, Built in 2025
| Estimated Square Feet | 3,354 | | Initial Market Value | $565,000 | | Price | $565,000 | | Downpayment | $141,250 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $28,250 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $169,500 | | Cost per Square Foot / per Bedroom | $168 / $188,333 | | Monthly Rent per SQFT / per Bedroom | $1.19 / $1,333 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $4,000 | $48,000 | | Vacancy Losses | ($320) | ($3,840) | | Operating Income | $3,680 | $44,160 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($593) | ($7,119) | | Insurance | ($165) | ($1,978) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | ($50) | ($600) | | Association Fees | $0 | $0 | | Maintenance | ($80) | ($960) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($888) | ($10,657) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $2,792 | $33,504 | | - Mortgage Payments | ($2,575) | ($30,897) | | = Cash Flow | $217 | $2,607 | | + Principal Reduction | $424 | $5,083 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $1,059 | $12,713 | | + First-Year Appreciation | $2,825 | $33,900 | | = Gross Equity Income | $4,525 | $54,302 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | N/A | | Loan Amount | $423,750 | N/A | | Monthly Payment | $2,574.75 | N/A | | Loan Type | Amortizing Fixed | N/A | | Term | 30 Years | N/A | | Nominal / Real Interest Rate | 6.125% / 3.125% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.7% | | Debt Coverage Ratio | 1.08 | | Annual Gross Rent Multiplier | 12 | | Capitalization Rate | 5.9% | | Cash on Cash Return | 2% | | Return on Investment | 25% | | Return on Investment with IIDD | 32% | | + 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 2025 build with 3 bedrooms, 2.5 baths, and a 2-car garage— full of style, comfort, and modern charm. Enjoy all the perks of a new home without the hassle or upkeep. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|