160 N Lakeside Ter
Mustang, OK 73064
List Price
$204,650
Initial Investment
$57,270Purchase Price
$202,300
Down Payment
25%
Rent
$1,570
Total Return
$54,969
Annualized Return
14.7%
Cap Rate
6.0%
Gross Yield
9.3%
Cash Flow
$479
Appreciation
4.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
04/01/2019
Lease End
03/31/2021
Lot Size
16,000
HOA
None
Flood Risk
Not Required
- This is a Roofstock Reserve property, our premier collection of homes owned by Roofstock. Learn more here
- Free 1-year home warranty through American Home Shield
- Pet fee included in monthly rent of $20
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,898Expenses
-$4,121Property Taxes
-$2,300Loan Payments
-$10,998Net Cash Flow
$479See more in Financials
Similar Listings