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 | $2,588 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $106,088 | | Minimum Recommended Cash Reserves | $13,800 | | Cost per Square Foot / per Bedroom | $131 / $86,250 | | Monthly Rent per SQFT / per Bedroom | $1.01 / $670 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,680 | $32,160 | | Vacancy Losses | ($214) | ($2,573) | | Operating Income | $2,466 | $29,587 |
| 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 | ($54) | ($643) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($525) | ($6,301) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,941 | $23,286 | | - Mortgage Payments | ($1,429) | ($17,142) | | = Cash Flow | $512 | $6,144 | | + Principal Reduction | $0 | $0 | | + 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 | $4,472 | $53,668 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | N/A | | Loan Amount | $258,750 | N/A | | Monthly Payment | $1,428.52 | N/A | | Loan Type | Interest Only Fixed | N/A | | Term | 10 Years | N/A | | Nominal / Real Interest Rate | 6.625% / 2.925% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.78% | | Debt Coverage Ratio | 1.36 | | Annual Gross Rent Multiplier | 11 | | Capitalization Rate | 6.7% | | Cash on Cash Return | 6% | | Base Return on Investment (ROI) | 22% | | Inflation-Enhanced ROI™ (with IIDD) | 31% | | Tax-Optimized ROI™ (Cost Seg+IIDD) | 51% | | + 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.
|