3506 Wayside Dr

Bartlesville, OK 74006
image0

3 bd, 1 ba | 1,226 sqft | Built in 1952

slider image
slider image
slider image
List Price
$119,900

Initial Investment

$29,975

Purchase Price

$110,000

Down Payment

25%

Rent

$1,000

Total Return

$35,564

Annualized Return

18.1%

Cap Rate

7.2%

Gross Yield

10.9%

Cash Flow

$1,349

Appreciation

4.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

12/01/2020

Lease End

12/01/2021

Lot Size

11,340

HOA

None

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,400

Expenses

-$2,971

Property Taxes

-$1,100

Loan Payments

-$5,980

Net Cash Flow

$1,349

See more in Financials

Similar Listings