2301 NW 157th Ter
Edmond, OK 73013
List Price
$187,220
Initial Investment
$50,413Purchase Price
$185,000
Down Payment
25%
Rent
$1,420
Total Return
$40,829
Annualized Return
12.5%
Cap Rate
5.5%
Gross Yield
9.2%
Cash Flow
-$599
Appreciation
4.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/27/2019
Lease End
03/26/2021
Lot Size
8,721
HOA
$17/mo
Flood Risk
Not Required
- Pet fee included in monthly rent of $25
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,188Expenses
-$3,930Property Taxes
-$2,800Loan Payments
-$10,058Net Cash Flow
-$599See more in Financials
Similar Listings