Westport H Plan, Fox Lair Estates,Edmond,OK,73025

Investment Highlights

Rental property for sale in Edmond at Westport H Plan, Fox Lair Estates, Edmond, OK, 73025 priced at $584,000 converts $4,279/mo rent into $550/mo cash flow after a $2,858/mo obligation. Total monthly income equals $4,279/mo, and annual cash flow totals $6,598/yr on $192,136 invested. Return on cash invested prints 23.49% in year one, and rental yield reads 8.79% against a $584,000 entry. Equity gained on principal adds $3,768/yr, while 5% annual appreciation compiles into $161,348 by year five. Five-year ROI reaches 122.29% and total cumulative return in cash sums $234,964. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,279/mo property income covering a $2,858/mo payment, not borrower’s personal income.