Back to Opportunities

Piedmont, OK

11800 NW 136th Ter

Piedmont, OK 73078

11800 NW 136th Ter
Single FamilyExample

3 bed · 2 bath · 1,473 sqft · Built 2015

Asking Price
$225,000
Est. Purchase Price
$213,750
+ Closing Costs (3%)
$6,413
Total Investment Cost
$220,163

Est. Cash-on-Cash Return

4.9%

Based on rental income only · See how we got here ↓

Est. Total Annual Return

8.1%/yr

Including appreciation over 10 yrs · See how we got here ↓

Well-maintained 3-bedroom, 2-bath home built in 2015, featuring an oversized primary suite and an extended back patio. Located in the award-winning Piedmont school district with a neighborhood playground and quick turnpike access. Piedmont offers lower entry costs than Edmond with comparable rents and strong suburban growth fundamentals west of Oklahoma City.

🎓 GreatSchools Ratings

Piedmont Early Childhood Center
PK–K · ~1.1 mi
9/10
Piedmont Middle School
7–8 · ~2.7 mi
9/10
Piedmont High School
9–12 · ~3.3 mi
10/10

🔒 Neighborhood Safety

73078 Crime Grade
Grade B

Research Links

🏷️ Zillow Listing💰 Est. Rent🔒 Crime Map
Express Interest

Investment Economics

Est. Cash-on-Cash Return

4.9%
Gross Annual Rent ($1,641/mo × 12)$19,692
− Vacancy (5%)−$985
− Property Management (8%)−$1,497
− Repairs & Maintenance ($150/mo)−$1,800
− Property Taxes (est.)−$2,040
− Insurance (est.)−$1,260
Net Operating Income$11,967
− Asset Mgmt Fee (10% of NOI)−$1,197
Net Annual Cash Flow$10,770
÷ Total Investment Cost$220,163
Est. Cash-on-Cash Return4.9%

Est. 10-Year Total Return

8.1%/yr
Purchase Price$213,750
Est. Value After 10 Yrs (7%/yr appreciation)$420,479
− Selling Costs (7%)−$29,434
Net Sale Proceeds$391,045
− Total Investment Cost−$220,163
Appreciation Gain$170,883
+ Cumulative Cash Flow (10 yrs)+$107,701
Total Gross Gain$278,584
− Asset Mgmt Fee (10% of appreciation gain)−$17,088
Net Return to Investor$261,496
Total Return on Investment119%
Annualized Return8.1%/yr

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