Back to Opportunities

Edmond, OK

1708 Rocky Mountain Way

Edmond, OK 73003

1708 Rocky Mountain Way
Single FamilyExample

3 bed · 2 bath · 1,462 sqft · Built 1988

Asking Price
$212,500
Est. Purchase Price
$205,000
+ Closing Costs (3%)
$6,150
Total Investment Cost
$211,150

Brick traditional in Edmond's established Park Lane Estates. Split floor plan with primary suite on its own side, secondary bedrooms tucked away, gas-log fireplace, and built-in dining seating. The big-ticket items are already done: roof (2020), hot water tank (2023), new windows, slider door, and front door — leaving room for cosmetic updates and instant equity. Zoned to Edmond North High School.

🔒 Neighborhood Safety

73003 Crime Grade
Grade A
Express Interest

Investment Economics

Est. Cash-on-Cash Return

5.1%
Gross Annual Rent ($1,636/mo × 12)$19,632
− Vacancy (5%)$982
− Property Management (8%)$1,492
− Repairs & Maintenance ($150/mo)$1,800
− Property Taxes (Zillow est.)$1,848
− Insurance (est.)$1,440
− HOA (Zillow est.)$0
Net Operating Income$12,070
− Asset Mgmt Fee (10% of NOI)$1,207
Net Annual Cash Flow$10,863
÷ Total Investment Cost$211,150
Est. Cash-on-Cash Return5.1%

Est. 10-Year Total Return

8.3%/yr
Purchase Price$205,000
Est. Value After 10 Yrs (7%/yr appreciation)$403,266
− Selling Costs (7%)$28,229
Net Sale Proceeds$375,037
− Total Investment Cost$211,150
Appreciation Gain$163,887
+ Cumulative Cash Flow (10 yrs)+$108,633
Total Gross Gain$272,521
− Asset Mgmt Fee (10% of appreciation gain)$16,389
Net Return to Investor$256,132
Total Return on Investment121%
Annualized Return8.3%/yr

All figures are estimates. This is not an offer to sell securities.