Augusta Plan, The Villas at Emerald Falls,Broken Arrow,OK,74014

Investment Highlights

Investment property for sale in Broken Arrow at Augusta Plan, The Villas at Emerald Falls, Broken Arrow, OK, 74014 listed at $339,679 pairs $2,998/mo rent with a $1,663/mo payment to leave $828/mo cash flow. Total monthly income runs $2,998/mo, and annual cash flow reaches $9,940/yr on $112,604 cash to close. Return on cash invested measures 28.74% in year one, and rental yield registers 10.59% at a $339,679 basis. Equity gained on principal adds $2,192/yr, and annual property appreciation at 5% supports $93,847 by year five. Five-year ROI tracks 150.47% and total cumulative return in cash totals $169,429. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,998/mo property income relative to a $1,663/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).