New Construction SFR Sold by the Oklahoma City Property Team for $244k

Property Type:

New Construction

Purchase Price: $244,900

Gross Rent: $1,690

Cap Rate (year 1): 6.7

Cash Flow (year 1): $3,036

1,200 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$3,036	$4,265	$8,561	$37,954
?Total equity:	$78,122	$156,551	$284,359	$1,406,581

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	7%	7%	9%	21%
?Cash on Cash Return:	4%	3%	3%	3%
?Return on Equity:	4%	3%	3%	3%
?Internal Rate of Return (IRR):	-9%	17%	17%	15%
?Return on Investment:	-9%	114%	328%	2,411%