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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
See all photos

$135,000

For Sale - Active
108 E 27th St N, Tulsa, OK 74106
4 Beds
1 Bath
908 Square Feet
0.18 Acres Lot
Built in 1947
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Jul 11, 2025 at 03:03AM

Investment Summary


Monthly Cash Flow
$27
Cap Rate
5.9%
Cash-on-Cash Return
1.0%
Debt Coverage Ratio
1.04
Internal Rate of Return (5 years)
5.0%

Property Description


0.18 Acres Lot
Built in 1947
For Sale - Active
Units n/a

SECTION 8 RENTAL PORTFOLIO!! Excellent Cash Flow Paid 1st of the month, every month! Call agent for due diligence specifics and viewing arrangements...Do not disturb tenants. Available as a Portfolio with the following mls numbers: 2517480,2517973,2517473,2517967,2517978,2517975

Build Your Team


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

Avatar
Avatar
Avatar

Agents

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

Find an Agent
Avatar
Avatar
Avatar

Lenders

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

Find a Lender
Avatar
Avatar
Avatar

Property Managers

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

Find a Property Manager
Avatar
Avatar
Avatar

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

  • Details: Attached, Garage
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 1
  • Basement Description: None, Crawl Space

Exterior Features

  • Exterior Walls Materials: Siding (not specified)
  • Roof Type: Gable or Hip
  • Roof Material: Asphalt, Fiberglass

HOA

  • Association: Archer Heights amd

Land Information

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

Lot Information

  • Parcel ID: 02000022300060
  • Lot Size: 7700 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Cottage
  • Year Built: 1947

Tax Information

  • Annual Tax: $292

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas, Central
  • Cooling: Central Air

Location

  • County: Tulsa

Listing Details


Listed by:
Vincent Donaldson
Keller Williams Premier
(918) 804-6217

Source:
MLS Technology
MLS#: 2518974
MLS Technology

Investment Summary


Monthly Cash Flow
$27
Cap Rate
5.9%
Cash-on-Cash Return
1.0%
Debt Coverage Ratio
1.04
Internal Rate of Return (5 years)
5.0%

Purchase Details

Find an Agent

Purchase price:
$135,000
Amount financed:
-$108,000
Down payment:
$27,000
Closing costs:
$4,050
Rehab costs:
$0
Initial cash invested:
$31,050
Square feet:
908
Cost per square foot:
$149
Monthly rent per square foot:
$1.10

Financing Details

Find a Lender

Loan amount:
$108,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$639
Property tax:
$24
Insurance:
$70
Private mortgage insurance (PMI):
$0
Monthly payment:
$733

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,000 $12,000
Vacancy loss: (6%)
6% -$60 -$720
Operating income:
$940 $11,280

Operating Expenses


% Rent Monthly Yearly
Property taxes: (2%)
2%-$24-$292
Insurance: (7%)
7%-$70-$840
Property management: (8%)
8%-$80-$960
Repairs & maintenance: (5%)
5%-$50-$600
Capital expenditures: (5%)
5%-$50-$600
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (27%)
27%-$274-$3,292

Cash Flow


Monthly Yearly
Net operating income:
$666 $7,992
Mortgage payments:
-$639 -$7,668
Cash flow:
$27 $324