Brand New Duplex with Garage in Chickasha
Oklahoma
bed4 Bedsbathtub4 Bathscalendar_todayBuilt 2026 | Estimated Square Feet | 2,642 | | Initial Market Value | $345,000 | | Price | $345,000 | | Down Payment | $86,250 | | Closing Costs | $17,250 | | Loan Origination and/or Buydown Points | $0 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $103,500 | | Minimum Recommended Cash Reserves | $13,800 | | Cost per Square Foot / per Bedroom | $131 / $86,250 | | Monthly Rent per SQFT / per Bedroom | $1.00 / $660 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,640 | $31,680 | | Vacancy Losses | ($211) | ($2,534) | | Operating Income | $2,429 | $29,146 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($345) | ($4,140) | | Insurance | ($127) | ($1,518) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($53) | ($634) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($524) | ($6,292) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,905 | $22,854 | | - Mortgage Payments | ($1,635) | ($19,626) | | = Cash Flow | $269 | $3,228 | | + Principal Reduction | $241 | $2,892 | | + Potential Cost Seg Tax Savings | $1,725 | $20,700 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $798 | $9,574 | | + One Year Appreciation | $1,438 | $17,250 | | = Gross Equity Income | $4,470 | $53,644 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | N/A | | Loan Amount | $258,750 | N/A | | Monthly Payment | $1,635.48 | N/A | | Loan Type | Amortizing Fixed | N/A | | Term | 30 Years | N/A | | Nominal / Real Interest Rate | 6.500% / 2.800% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.77% | | Debt Coverage Ratio | 1.16 | | Annual Gross Rent Multiplier | 11 | | Capitalization Rate | 6.6% | | Cash on Cash Return | 3% | | Base Return on Investment (ROI) | 23% | | Inflation-Enhanced ROI™ (with IIDD) | 32% | | Tax-Optimized ROI™ (Cost Seg+IIDD) | 52% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 5.0% | | Gov CPI Inflation September '26 | 3.7% | | Vacancy Rate | 8% | | Management Fee | 0% | | Maintenance Percentage | 2% |
| Comments |
|---|
| Charming duplex in Chickasha, OK, featuring a functional layout with modern upgrades. Each unit includes essential appliances, a fenced yard, and low-maintenance flooring. Ideal for investors or homeowners looking for rental income. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|