19213 Grassmere Way
Edmond, OK 73012
List Price
$221,710
Initial Investment
$56,029Purchase Price
$205,612
Down Payment
25%
Rent
$1,535
Total Return
$41,145
Annualized Return
11.2%
Cap Rate
5.0%
Gross Yield
9.0%
Cash Flow
-$1,653
Appreciation
4.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/01/2019
Lease End
05/31/2023
Lot Size
10,703
HOA
$33/mo
Flood Risk
Not Required
- 5-star neighborhood with strong school scores
- Within 15 minutes of University of Central Oklahoma
- Tenant pays Electric, Garbage, Gas, Landscaping, PestControl, Water
- On a cul-de-sac
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,499Expenses
-$4,474Property Taxes
-$3,500Loan Payments
-$11,178Net Cash Flow
-$1,653See more in Financials
Similar Listings