19200 Grassmere Way
Edmond, OK 73012
List Price
$242,940
Initial Investment
$66,201Purchase Price
$242,940
Down Payment
25%
Rent
$1,725
Total Return
$48,957
Annualized Return
11.3%
Cap Rate
4.9%
Gross Yield
8.5%
Cash Flow
-$1,884
Appreciation
4.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lot Size
11,800
HOA
$33/mo
Flood Risk
Not Required
- 5-star neighborhood with strong school scores
- Within 50 minutes of University of Central Oklahoma
- On a cul-de-sac
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,665Expenses
-$4,641Property Taxes
-$3,700Loan Payments
-$13,207Net Cash Flow
-$1,884See more in Financials
Similar Listings