16721 Farmington Way
Edmond, OK 73012
List Price
$212,580
Initial Investment
$56,953Purchase Price
$209,000
Down Payment
25%
Rent
$1,430
Total Return
$34,533
Annualized Return
9.2%
Cap Rate
4.3%
Gross Yield
8.2%
Cash Flow
-$3,097
Appreciation
4.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/01/2019
Lease End
10/31/2021
Lot Size
6,033
HOA
$97/mo
Flood Risk
Not Required
- 5-star neighborhood with strong school scores
- Within 15 minutes of University of Central Oklahoma
- Corner lot
- Tenant pays Electric, Garbage, Gas, Landscaping, PestControl, Water
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,302Expenses
-$5,037Property Taxes
-$3,000Loan Payments
-$11,362Net Cash Flow
-$3,097See more in Financials
Similar Listings