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

$199,750

For Sale - Active
121 NW 79th St, Oklahoma City, OK 73114
5 Beds
2 Baths
0 Square Feet
0.16 Acres Lot
Built in 1972
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jun 11, 2025 at 03:21AM

Investment Summary


Monthly Cash Flow
-$244
Cap Rate
4.8%
Cash-on-Cash Return
-6.4%
Debt Coverage Ratio
0.77
Internal Rate of Return (5 years)
-2.2%

Property Description


0.16 Acres Lot
Built in 1972
For Sale - Active
Units n/a

Step into this beautifully updated 5-bedroom, 1.5-bathroom home featuring a spacious 2-car carport. Boasting recent renovations throughout, this property is ready for you to move in and enjoy. Key Updates Include: New Roof for peace of mind. Brand New HVAC System ensuring year-round comfort. Gorgeous Kitchen & Bathroom Updates with modern finishes. Ceramic Tile Flooring adds a sleek, easy-to-maintain look throughout. New Plumbing and Lighting Fixtures for a fresh, contemporary feel. Updated Hardware and New Carpet throughout for added comfort. Whether you’re looking for space, style, or comfort, this home has it all. Don’t miss the opportunity to make it yours at an unbeatable price! Schedule a tour today and experience all this home has to offer!

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: Converted Garage
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 1

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: 130485900
  • Lot Size: 6852 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1972

Tax Information

  • Annual Tax: $1,179

Utilities

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

Location

  • County: Oklahoma

Listing Details


Listed by:
Monica De Los Santos
eXp Realty, LLC
(405) 512-4392

Source:
MLSOK
MLS#: 1170472

Investment Summary


Monthly Cash Flow
-$244
Cap Rate
4.8%
Cash-on-Cash Return
-6.4%
Debt Coverage Ratio
0.77
Internal Rate of Return (5 years)
-2.2%

Purchase Details

Find an Agent

Purchase price:
$199,750
Amount financed:
-$159,800
Down payment:
$39,950
Closing costs:
$5,993
Rehab costs:
$0
Initial cash invested:
$45,943
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$159,800
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$1,043
Property tax:
$98
Insurance:
$91
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,232

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,300 $15,600
Vacancy loss: (6%)
6% -$78 -$936
Operating income:
$1,222 $14,664

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$98-$1,179
Insurance: (7%)
7%-$91-$1,092
Property management: (8%)
8%-$104-$1,248
Repairs & maintenance: (5%)
5%-$65-$780
Capital expenditures: (5%)
5%-$65-$780
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$423-$5,079

Cash Flow


Monthly Yearly
Net operating income:
$799 $9,588
Mortgage payments:
-$1,043 -$12,516
Cash flow:
$244 $2,928