2121 NW 157th St
Edmond, OK 73013
List Price
$174,500
Initial Investment
$46,801Purchase Price
$171,000
Down Payment
25%
Rent
$1,250
Total Return
$35,438
Annualized Return
11.7%
Cap Rate
5.2%
Gross Yield
8.8%
Cash Flow
-$950
Appreciation
4.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/08/2018
Lease End
11/30/2021
Lot Size
6,534
HOA
$17/mo
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
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,250Expenses
-$3,504Property Taxes
-$2,400Loan Payments
-$9,296Net Cash Flow
-$950See more in Financials
Similar Listings