913 SW 14th St
Moore, OK 73160
List Price
$207,000
Initial Investment
$56,408Purchase Price
$207,000
Down Payment
25%
Rent
$1,300
Total Return
$45,094
Annualized Return
11.9%
Cap Rate
4.5%
Gross Yield
7.5%
Cash Flow
-$2,209
Appreciation
5.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
05/01/2021
Lease End
M/M
Lot Size
6,970
HOA
None
Flood Risk
Not Required
- Occupancy is month to month
- Tenant covers: Gas, Electric, Water, Garbage, Landscaping
- Current rent is below market rent rate
- Close proximity to major grocery stores, schools, and airport
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,820Expenses
-$3,376Property Taxes
-$2,400Loan Payments
-$11,254Net Cash Flow
-$2,209See more in Financials
Similar Listings