Increase Cash Flow, Tax-Free

1031 Exchange Wealth Summit • Oct 11 • Virtual Event

Home » Properties » New Construction SFR Sold by the Oklahoma City Property Team for $210k

New Construction SFR Sold by the Oklahoma City Property Team for $210k

New Construction SFR Sold by the Oklahoma Property Team for $210k

Property Type:

New Construction
Purchase Price: $210,000
Gross Rent: $1,550
Cap Rate (year 1): 7.3
Cash Flow (year 1): $3,065
3
2
1,493 SQ. FT
Loan type? 75% LTV 30-year @ 6.750% with 2 Pts
?Purchase Price:$210,000
Down payment:$52,500
?Purchase cost:$7,350
?Total cash invested:$59,850
?Estimated cash flow (year 1)
?Gross rent:$1,550
?Principal & interest:$1,022
Taxes:$193
HOA:n/a
Insurance:$80
Property management:$0
Total monthly cost:$1,295
?Monthly cashflow (year 1):$255
?annual cashflow:$3,065

Buy & Hold Projections

?Appreciation:
6%
?Income Increase:
4%
?Expense Increase:
2%
?Selling Costs:
6%
Cash Flow & EquityYear 1Year 5Year 10Year 30
?Cash flow:$3,065$4,213$8,182$35,289
?Total equity:$66,779$133,173$241,729$1,206,133
Investment returnsYear 1Year 5Year 10Year 30
?Cap Rate (Purchase Price):7%8%10%23%
?Cash on Cash Return:5%7%14%59%
?Return on Equity:5%3%3%3%
?Internal Rate of Return (IRR):-6%39%18%15%
?Return on Investment:-6%123%350%2,566%

Protected content

You need to be logged in to view this content. Please choose from the options below to view the entire Proforma.

New Construction SFR Sold by the Oklahoma City Property Team for $210k

No related pages found.

Join RealWealth – Free Access to:

  • Vetted off-market turnkey rental properties.
  • Complimentary strategy sessions.
  • Members-only investor education.
  • And so much more.

Want to create financial freedom through real estate?

Join RealWealth and get access to educational resources and vetted real estate connections for free! Sign up for your account in less than a minute.

First Name *
Last Name *
Email *
This will be your username
Phone
Agree to marketing terms *

Log in to Your Account

Don't have an account? Click here to create an account for FREE.

Login / email
Password
Remember me

Lost Password?

Scroll to Top