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
Photo
Photo
Photo
See all photos

$369,900

For Sale - Active
10862 Hide A Way Rd, Thackerville, OK 73459
3 Beds
2 Baths
1,456 Square Feet
5.00 Acres Lot
Built in 2003
For Sale - Active
Units n/a
Checked: 8 hours ago
Updated: May 29, 2025 at 07:19PM

Investment Summary


Monthly Cash Flow
-$771
Cap Rate
3.2%
Cash-on-Cash Return
-10.9%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-6.5%

Property Description


5.00 Acres Lot
Built in 2003
For Sale - Active
Units n/a

Move in ready 3 bed 2 bath home on 5 fenced acres that is minutes from Texas border. Roof, HVAC, water heater all replaced with the last year! Home sits off the road nestled in park like setting. Beautiful newer back deck that over looks the back yard, BBQ grilling area, and pasture. No known restrictions. Horses and live stock welcome. 2 storage building and chicken coop stay with property. This is truly 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.

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: Carport
  • 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: 7
  • # of Stories: 1
  • Basement Description: Crawl Space

Exterior Features

  • Exterior Walls Materials: Wood
  • Roof Material: Asphalt, Fiberglass

HOA

  • Association: Mullins

Land Information

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

Lot Information

  • Parcel ID: 00000509S02E001100
  • Lot Size: 217800 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 2003

Tax Information

  • Annual Tax: $1,500

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Central Air

Location

  • County: Love

Listing Details


Listed by:
Christina Ettredge
Texoma Real Estate LLC
(940) 284-0902

Source:
MLS Technology
MLS#: 2520371
MLS Technology

Investment Summary


Monthly Cash Flow
-$771
Cap Rate
3.2%
Cash-on-Cash Return
-10.9%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-6.5%

Purchase Details

Find an Agent

Purchase price:
$369,900
Amount financed:
-$295,920
Down payment:
$73,980
Closing costs:
$11,097
Rehab costs:
$0
Initial cash invested:
$85,077
Square feet:
1,456
Cost per square foot:
$254
Monthly rent per square foot:
$1.10

Financing Details

Find a Lender

Loan amount:
$295,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,750
Property tax:
$125
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,987

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,600 $19,200
Vacancy loss: (6%)
6% -$96 -$1,152
Operating income:
$1,504 $18,048

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$125-$1,500
Insurance: (7%)
7%-$112-$1,344
Property management: (8%)
8%-$128-$1,536
Repairs & maintenance: (5%)
5%-$80-$960
Capital expenditures: (5%)
5%-$80-$960
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$525-$6,300

Cash Flow


Monthly Yearly
Net operating income:
$979 $11,748
Mortgage payments:
-$1,750 -$21,000
Cash flow:
$771 $9,252