1712 NW 174th St
Edmond, OK 73012
List Price
$180,070
Initial Investment
$49,050Purchase Price
$180,000
Down Payment
25%
Rent
$1,300
Total Return
$38,308
Annualized Return
12.0%
Cap Rate
5.2%
Gross Yield
8.7%
Cash Flow
-$996
Appreciation
4.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/01/2019
Lease End
10/31/2021
Lot Size
8,398
HOA
$0/mo
Flood Risk
Not Required
- 5-star neighborhood with strong school scores
- Within 10 minutes of University of Central Oklahoma
- 25 minutes to Oklahoma City
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,820Expenses
-$3,430Property Taxes
-$2,600Loan Payments
-$9,786Net Cash Flow
-$996See more in Financials
Similar Listings