3624 Huntsman Rd

Edmond, OK 73003
image0

4 bd, 3 ba | 2,584 sqft | Built in 1999

slider image
slider image
slider image
List Price
$285,000

Initial Investment

$76,300

Purchase Price

$280,000

Down Payment

25%

Rent

$1,675

Total Return

$51,402

Annualized Return

10.1%

Cap Rate

4.3%

Gross Yield

7.2%

Cash Flow

-$4,004

Appreciation

4.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

12/20/2021

Lease End

01/01/1970

Lot Size

13,159

HOA

$3/mo

Flood Risk

Not Required

  • 5-star neighborhood with strong school scores
  • Within 10 minutes of University of Central Oklahoma
  • Walking distance to Mitch Park

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$19,095

Expenses

-$4,676

Property Taxes

-$3,200

Loan Payments

-$15,222

Net Cash Flow

-$4,004

See more in Financials

Similar Listings