Brand New Modern Single Family Home in Chickasha
Oklahoma
3bd • 2ba • Built: 2026
| Projected Income | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|
| Projected Rent | $18,600 | $19,158 | $19,733 | $20,325 | $20,934 | $21,562 | $22,209 | $22,876 | $23,562 | $24,269 |
| Vacancy Losses | ($1,488) | ($1,533) | ($1,579) | ($1,626) | ($1,675) | ($1,725) | ($1,777) | ($1,830) | ($1,885) | ($1,942) |
| Operating Income | $17,112 | $17,625 | $18,154 | $18,699 | $19,260 | $19,837 | $20,433 | $21,046 | $21,677 | $22,327 |
| Estimated Expenses | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|
| Property Taxes | ($2,819) | ($2,923) | ($3,031) | ($3,143) | ($3,260) | ($3,380) | ($3,505) | ($3,635) | ($3,770) | ($3,909) |
| Insurance | ($916) | ($950) | ($985) | ($1,022) | ($1,059) | ($1,099) | ($1,139) | ($1,181) | ($1,225) | ($1,270) |
| Management Fees | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Leasing/Advertising Fees | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Association Fees | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Maintenance | ($372) | ($386) | ($400) | ($415) | ($430) | ($446) | ($463) | ($480) | ($497) | ($516) |
| Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Operating Expenses | ($4,107) | ($4,259) | ($4,416) | ($4,580) | ($4,749) | ($4,925) | ($5,107) | ($5,296) | ($5,492) | ($5,695) |
| Income Analysis | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|
| Net Operating Income | $13,005 | $13,366 | $13,738 | $14,119 | $14,510 | $14,912 | $15,325 | $15,749 | $16,185 | $16,632 |
| - Mortgage Payments | ($13,537) | ($13,537) | ($13,537) | ($13,537) | ($13,537) | ($13,537) | ($13,537) | ($13,537) | ($13,537) | ($13,537) |
| = Cash Flow | ($532) | ($170) | $201 | $582 | $974 | $1,376 | $1,789 | $2,213 | $2,648 | $3,095 |
| + Principal Reduction | $1,923 | $2,054 | $2,195 | $2,344 | $2,505 | $2,676 | $2,858 | $3,054 | $3,262 | $3,485 |
| + Appreciation | $14,094 | $14,940 | $15,836 | $16,786 | $17,793 | $18,861 | $19,993 | $21,192 | $22,464 | $23,812 |
| = Gross Equity Income | $15,485 | $16,824 | $18,231 | $19,713 | $21,271 | $22,912 | $24,640 | $26,458 | $28,374 | $30,392 |
| Capitalization Rate | 5.2% | 5.1% | 4.9% | 4.8% | 4.6% | 4.5% | 4.3% | 4.2% | 4.1% | 4.0% |
| Cash on Cash Return | -0.7% | -0.2% | 0.3% | 0.8% | 1.3% | 1.9% | 2.4% | 3.0% | 3.6% | 4.2% |
| Return on Equity | 20.7% | 18.3% | 16.6% | 15.3% | 14.3% | 13.4% | 12.7% | 12.1% | 11.6% | 11.2% |
| Loan Analysis | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|
| Market Value | $248,994 | $263,934 | $279,770 | $296,556 | $314,349 | $333,210 | $353,203 | $374,395 | $396,859 | $420,670 |
| - Loan Balance | ($174,252) | ($172,198) | ($170,003) | ($167,659) | ($165,154) | ($162,478) | ($159,620) | ($156,566) | ($153,304) | ($149,819) |
| = Equity | $74,742 | $91,736 | $109,766 | $128,897 | $149,195 | $170,732 | $193,583 | $217,828 | $243,554 | $270,851 |
| Loan-to-Value Ratio | 70.0% | 65.2% | 60.8% | 56.5% | 52.5% | 48.8% | 45.2% | 41.8% | 38.6% | 35.6% |
| Potential Cash-Out Refi | $12,493 | $25,752 | $39,824 | $54,758 | $70,608 | $87,429 | $105,282 | $124,230 | $144,340 | $165,683 |
| Sale Analysis | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|
| Equity | $74,742 | $91,736 | $109,766 | $128,897 | $149,195 | $170,732 | $193,583 | $217,828 | $243,554 | $270,851 |
| - Closing Costs | ($17,430) | ($18,475) | ($19,584) | ($20,759) | ($22,004) | ($23,325) | ($24,724) | ($26,208) | ($27,780) | ($29,447) |
| = Proceeds After Sale | $57,312 | $73,261 | $90,183 | $108,138 | $127,191 | $147,407 | $168,858 | $191,621 | $215,774 | $241,404 |
| + Cumulative Cash Flow | ($532) | ($702) | ($501) | $81 | $1,054 | $2,430 | $4,219 | $6,431 | $9,079 | $12,174 |
| - Approximate Cash Invested | ($73,113) | ($73,113) | ($73,113) | ($73,113) | ($73,113) | ($73,113) | ($73,113) | ($73,113) | ($73,113) | ($73,113) |
| = Net Profit | ($16,332) | ($554) | $16,569 | $35,106 | $55,132 | $76,724 | $99,964 | $124,939 | $151,741 | $180,465 |
| Internal Rate of Return | -22.3% | -0.4% | 7.0% | 10.3% | 11.9% | 12.7% | 13.1% | 13.3% | 13.4% | 13.4% |
| Return on Investment | -22.3% | -0.8% | 22.7% | 48.0% | 75.4% | 104.9% | 136.7% | 170.9% | 207.5% | 246.8% |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.