3506 Wayside Dr-Bartlesville-74006, Washington

3506 Wayside Dr

Bartlesville, OK 74006

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

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%

refresh

Reset 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

MARKETS

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

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

Business

Explore Properties
Sell Properties
Manage with Stessa
Screen with RentPrep

Institutions

Investor Services
Investment Solutions
Technology

Company

About Us
News & Press
Careers

Contact Us

General Inquiries
(800) 466-4116
support@roofstock.com

Questions?

Privacy Policy
Terms & Conditions
Broker Licenses
©2025 Roofstock, Inc.

Roofstock strives to provide a wide array of services to investors, including services from partners that provide financial services, real estate brokerage and property management services. These partners do not represent all of the available options and Roofstock does not guarantee their services. Some of these partners may compensate Roofstock for customer referrals.