1113 Swan Lake Rd, Edmond, OK 73003
Edmond, OK 73003 · 3 bd · 2 ba · 1,161 sqft · Single Family · 42 days on market
The math, in full
- Asking price
- $139,900
- Down payment (15%)
- $20,985
- Loan amount
- $118,915
- Est. monthly rent
- Range $1,483–$2,007/mo
- $1,745/mo
- Monthly payment, all-in
- Mortgage + taxes + insurance (PITIA)
- $1,009/mo
- Cashflow ratio (DSCR)
- $1,745 rent ÷ $1,009 payment
- 1.73
- Monthly cashflow
- What's left after the payment
- +$736/mo
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 73003, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$20,985
15% down on $139,900
No credit pull. No obligation. A loan officer confirms real terms within one business day.
- Screened against real lending criteria — this one fits 2 programs.
- Qualifies on the property's rent — no W-2 or tax returns.
- Listing data verified as of June 8, 2026.
Not the one? Browse more in OK →
Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.