4532 SE 80th St

Oklahoma City, OK 73135
image0

3 bd, 2 ba | 1,247 sqft | Built in 2005

slider image
slider image
slider image
List Price
$159,000

Initial Investment

$43,191

Purchase Price

$158,500

Down Payment

25%

Rent

$1,150

Total Return

$40,570

Annualized Return

13.9%

Cap Rate

5.2%

Gross Yield

8.7%

Cash Flow

-$893

Appreciation

5.1%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

03/01/2021

Lease End

02/28/2023

Lot Size

6,625

HOA

$15/mo

Flood Risk

Not Required

  • Built in 2005
  • Leased up-to Feb 2023
  • Seller will include the 1-year home warranty and a repair credit at closing

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$13,110

Expenses

-$3,286

Property Taxes

-$2,100

Loan Payments

-$8,617

Net Cash Flow

-$893

See more in Financials

Similar Listings