Brand New Modern Single Family Home in Chickasha
Oklahoma
bed3 Bedsbathtub2 Bathscalendar_todayBuilt 2026 | Estimated Square Feet | 1,200 | | Initial Market Value | $234,900 | | Price | $234,900 | | Down Payment | $58,725 | | Closing Costs | $11,745 | | Loan Origination and/or Buydown Points | $2,643 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $73,113 | | Minimum Recommended Cash Reserves | $9,396 | | Cost per Square Foot / per Bedroom | $196 / $78,300 | | Monthly Rent per SQFT / per Bedroom | $1.29 / $517 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $1,550 | $18,600 | | Vacancy Losses | ($124) | ($1,488) | | Operating Income | $1,426 | $17,112 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($235) | ($2,819) | | Insurance | ($76) | ($916) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($31) | ($372) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($342) | ($4,107) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,084 | $13,005 | | - Mortgage Payments | ($1,128) | ($13,537) | | = Cash Flow | ($44) | ($532) | | + Principal Reduction | $160 | $1,923 | | + Potential Cost Seg Tax Savings | $1,175 | $14,094 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $543 | $6,518 | | + One Year Appreciation | $1,175 | $14,094 | | = Gross Equity Income | $3,008 | $36,098 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | N/A | | Loan Amount | $176,175 | N/A | | Monthly Payment | $1,128.07 | N/A | | Loan Type | Amortizing Fixed | N/A | | Term | 30 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™) | 0.66% | | Debt Coverage Ratio | 0.96 | | Annual Gross Rent Multiplier | 13 | | Capitalization Rate | 5.5% | | Cash on Cash Return | -1% | | Base Return on Investment (ROI) | 21% | | Inflation-Enhanced ROI™ (with IIDD) | 30% | | Tax-Optimized ROI™ (Cost Seg+IIDD) | 49% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 6.0% | | Gov CPI Inflation September '26 | 3.7% | | 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. Incentives: 3% Seller Credit 2 Yrs Free Property Management |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|