1925 NW 177th St
Edmond, OK 73012
List Price
$199,980
Initial Investment
$51,775Purchase Price
$190,000
Down Payment
25%
Rent
$1,495
Total Return
$45,811
Annualized Return
13.6%
Cap Rate
5.8%
Gross Yield
9.4%
Cash Flow
-$49
Appreciation
4.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
04/08/2019
Lease End
04/07/2021
Lot Size
8,028
HOA
$16/mo
Flood Risk
Not Required
- 5-star neighborhood with strong school scores
- Within 10 minutes of University of Central Oklahoma
- Leased through 4/07/2021
- Corner lot with large yard
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,043Expenses
-$4,163Property Taxes
-$2,600Loan Payments
-$10,329Net Cash Flow
-$49See more in Financials
Similar Listings