2432 NW 177th St
Edmond, OK 73012
List Price
$282,320
Initial Investment
$76,028Purchase Price
$279,000
Down Payment
25%
Rent
$1,845
Total Return
$51,192
Annualized Return
10.3%
Cap Rate
4.5%
Gross Yield
7.9%
Cash Flow
-$3,108
Appreciation
4.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
04/01/2020
Lease End
03/31/2022
Lot Size
8,999
HOA
$34/mo
Flood Risk
Not Required
- 5-star neighborhood with strong school scores
- Within 10 minutes of University of Central Oklahoma
- Leased through 3/31/2022
- Corner lot
See more in Analysis
Annual Financial Highlights
Expected Rent
$21,033Expenses
-$5,073Property Taxes
-$3,900Loan Payments
-$15,168Net Cash Flow
-$3,108See more in Financials
Similar Listings