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

$129,000

For Sale - Active
1103 E 11th St, Shawnee, OK 74801
3 Beds
1 Bath
0 Square Feet
0.22 Acres Lot
Built in 1945
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 23, 2025 at 04:22AM

Investment Summary


Monthly Cash Flow
$41
Cap Rate
6.1%
Cash-on-Cash Return
1.7%
Debt Coverage Ratio
1.07
Internal Rate of Return (5 years)
5.6%

Property Description


0.22 Acres Lot
Built in 1945
For Sale - Active
Units n/a

Charming and move-in ready! This 3-bedroom, 1-bath home in Shawnee offers comfortable living with modern updates and is move-in ready! Featuring 908 sq. ft. of living space, this home has newer appliances, carpet, and roof. The inviting interior provides a functional layout, while the spacious backyard is perfect for outdoor activities, gardening, or entertaining. Plus, the attached 1-car garage adds convenience and extra storage.

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

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 0
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 355500010002000000
  • Lot Size: 9749 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1945

Tax Information

  • Annual Tax: $1,298

Utilities

  • Heating: Natural Gas, Central
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Pottawatomie

Listing Details


Listed by:
Amber Coble
Real Broker LLC
(405) 361-2856

Source:
MLSOK
MLS#: 1160765

Investment Summary


Monthly Cash Flow
$41
Cap Rate
6.1%
Cash-on-Cash Return
1.7%
Debt Coverage Ratio
1.07
Internal Rate of Return (5 years)
5.6%

Purchase Details

Find an Agent

Purchase price:
$129,000
Amount financed:
-$103,200
Down payment:
$25,800
Closing costs:
$3,870
Rehab costs:
$0
Initial cash invested:
$29,670
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$103,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$610
Property tax:
$108
Insurance:
$77
Private mortgage insurance (PMI):
$0
Monthly payment:
$795

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,100 $13,200
Vacancy loss: (6%)
6% -$66 -$792
Operating income:
$1,034 $12,408

Operating Expenses


% Rent Monthly Yearly
Property taxes: (10%)
10%-$108-$1,298
Insurance: (7%)
7%-$77-$924
Property management: (8%)
8%-$88-$1,056
Repairs & maintenance: (5%)
5%-$55-$660
Capital expenditures: (5%)
5%-$55-$660
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (35%)
35%-$383-$4,598

Cash Flow


Monthly Yearly
Net operating income:
$651 $7,812
Mortgage payments:
-$610 -$7,320
Cash flow:
$41 $492