Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$210,000

Sale Pending
1029 Switzerland Ave, Yukon, OK 73099
3 Beds
2 Baths
0 Square Feet
0.09 Acres Lot
Built in 2009
Sale Pending
Units n/a
Checked: 13 hours ago
Updated: Jun 30, 2025 at 03:01AM

Investment Summary


Monthly Cash Flow
-$150
Cap Rate
4.8%
Cash-on-Cash Return
-3.7%
Debt Coverage Ratio
0.85
Internal Rate of Return (5 years)
0.4%

Property Description


0.09 Acres Lot
Built in 2009
Sale Pending
Units n/a

Just minutes from numerous restaurants, shopping, and I-40! Located in Mustang Schools, the interior features wood flooring and new carpet in bedrooms. The exterior features a mature tree and a fenced back yard. Neighborhood playground, 2 car garage, and great location make this home a must see!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Garage
  • Details: Attached, Concrete, Driveway, Garage, Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 0
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Material: Composition

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 090112372
  • Lot Size: 3999 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2009

Tax Information

  • Annual Tax: $2,296

Utilities

  • Heating: Natural Gas, Central
  • Cooling: Central Air

Location

  • County: Canadian

Listing Details


Listed by:
Daniel Marx
Keller Williams Central OK ED
(405) 627-7584

Source:
MLSOK
MLS#: 1176006

Investment Summary


Monthly Cash Flow
-$150
Cap Rate
4.8%
Cash-on-Cash Return
-3.7%
Debt Coverage Ratio
0.85
Internal Rate of Return (5 years)
0.4%

Purchase Details

Find an Agent

Purchase price:
$210,000
Amount financed:
-$168,000
Down payment:
$42,000
Closing costs:
$6,300
Rehab costs:
$0
Initial cash invested:
$48,300
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$168,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$994
Property tax:
$191
Insurance:
$105
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,290

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,500 $18,000
Vacancy loss: (6%)
6% -$90 -$1,080
Operating income:
$1,410 $16,920

Operating Expenses


% Rent Monthly Yearly
Property taxes: (13%)
13%-$191-$2,296
Insurance: (7%)
7%-$105-$1,260
Property management: (8%)
8%-$120-$1,440
Repairs & maintenance: (5%)
5%-$75-$900
Capital expenditures: (5%)
5%-$75-$900
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (38%)
38%-$566-$6,796

Cash Flow


Monthly Yearly
Net operating income:
$844 $10,128
Mortgage payments:
-$994 -$11,928
Cash flow:
$150 $1,800