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

$575,000

For Sale - Active
12401 Roberts Rd, Edmond, OK 73013
4 Beds
3 Baths
0 Square Feet
2.00 Acres Lot
Built in 1966
For Sale - Active
Units n/a
Checked: 2 days ago
Updated: Jun 25, 2025 at 03:05AM

Investment Summary


Monthly Cash Flow
-$572
Cap Rate
4.5%
Cash-on-Cash Return
-5.2%
Debt Coverage Ratio
0.79
Internal Rate of Return (5 years)
-1.0%

Property Description


2.00 Acres Lot
Built in 1966
For Sale - Active
Units n/a

Beautiful Cape Cod home in prime location, OAKDALE! This lovely home sits on 2 beautifully landscaped acres with a horseshoe driveway, a 24x40 RV shop with built in 12x15 tool room, approx. 1/2 acre fenced in backyard, sprinkler system, a 60x40 shop, and a patio with built in refrigerator and natural gas outdoor grill. Inside the home boasts a large living room with beautiful built in cabinetry. The kitchen is a cook's dream with large island, 6 burner gas stove and a huge butler's pantry with lots of cabinet and counter space and commercial refrigerator. The kitchen adjoins a huge dining room and a breakfast nook with fireplace. The spacious office with pocket doors and lots of natural light is the perfect place for business or could be used for a library, game room or second living room. The laundry room and mudroom are huge and have lots of storage. This home boasts 4 bedrooms. The 3 secondary bedrooms are spacious and have good closet storage. The secondary bathroom includes a double sink vanity and a large walk in shower. The primary bedroom suite is huge and offers his and hers separate closet spaces, one of which is an Australian closet, and a beautiful set of French doors that walk out to a large Juliette balcony that overlooks the yard. The primary ensuite includes a jetted tub, a walk in shower and his and hers sinks. The entire downstairs flooring has been replaced with gorgeous "white oak" ceramic planking and most of the inside of the home has been repainted. The home also has a water softening system and a brand new water heater. With all of the home's extras and its prime location and school district, Oakdale, this home is 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, Garage
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 1
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: 141545035
  • Lot Size: 87120 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: CapeCod
  • Year Built: 1966

Tax Information

  • Annual Tax: $3,193

Utilities

  • Water & Sewer: Well
  • Heating: Heat Pump, Zoned
  • Cooling: Central Air

Location

  • County: Oklahoma

Listing Details


Listed by:
Julie Burroughs
Chamberlain Realty LLC
(405) 623-0930

Source:
MLSOK
MLS#: 1135981

Investment Summary


Monthly Cash Flow
-$572
Cap Rate
4.5%
Cash-on-Cash Return
-5.2%
Debt Coverage Ratio
0.79
Internal Rate of Return (5 years)
-1.0%

Purchase Details

Find an Agent

Purchase price:
$575,000
Amount financed:
-$460,000
Down payment:
$115,000
Closing costs:
$17,250
Rehab costs:
$0
Initial cash invested:
$132,250
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$460,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,721
Property tax:
$266
Insurance:
$245
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,232

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,500 $42,000
Vacancy loss: (6%)
6% -$210 -$2,520
Operating income:
$3,290 $39,480

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$266-$3,193
Insurance: (7%)
7%-$245-$2,940
Property management: (8%)
8%-$280-$3,360
Repairs & maintenance: (5%)
5%-$175-$2,100
Capital expenditures: (5%)
5%-$175-$2,100
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$1,141-$13,693

Cash Flow


Monthly Yearly
Net operating income:
$2,149 $25,788
Mortgage payments:
-$2,721 -$32,652
Cash flow:
$572 $6,864