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

$239,900

For Sale - Active
1300 S 30th St, Broken Arrow, OK 74014
3 Beds
2 Baths
1,782 Square Feet
0.19 Acres Lot
Built in 1980
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Jun 28, 2025 at 06:47PM

Investment Summary


Monthly Cash Flow
-$247
Cap Rate
4.4%
Cash-on-Cash Return
-5.4%
Debt Coverage Ratio
0.78
Internal Rate of Return (5 years)
-1.2%

Property Description


0.19 Acres Lot
Built in 1980
For Sale - Active
Units n/a

Adorable home in prime location. This full brick home with private backyard is perfect for entertaining or enjoying weekends at home. Its large living room with vaulted ceiling opens seamlessly to the quaint dining area just off the kitchen offering both the welcome feel of the open concept home & a bit of privacy for the household chef. Mature trees accent private backyard. Easy access to HWY 51 & the Creek Turnpike, minutes to Rose District and all the shopping and restaurants Broken Arrow 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: Garage
  • Details: Concrete, Attached, Garage
  • 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: 9
  • # of Stories: 1
  • Basement Description: None
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Material: Asphalt, Fiberglass

HOA

  • Association: Oak Creek South

Land Information

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

Lot Information

  • Parcel ID: 008494005012000000
  • Lot Size: 8459 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Other
  • Year Built: 1980

Tax Information

  • Annual Tax: $2,589

Utilities

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

Location

  • County: Wagoner

Listing Details


Listed by:
Samuel Chavez
Waypoint Realty
(918) 932-0146

Source:
MLS Technology
MLS#: 2525808
MLS Technology

Investment Summary


Monthly Cash Flow
-$247
Cap Rate
4.4%
Cash-on-Cash Return
-5.4%
Debt Coverage Ratio
0.78
Internal Rate of Return (5 years)
-1.2%

Purchase Details

Find an Agent

Purchase price:
$239,900
Amount financed:
-$191,920
Down payment:
$47,980
Closing costs:
$7,197
Rehab costs:
$0
Initial cash invested:
$55,177
Square feet:
1,782
Cost per square foot:
$135
Monthly rent per square foot:
$0.90

Financing Details

Find a Lender

Loan amount:
$191,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,135
Property tax:
$216
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,463

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: (13%)
13%-$216-$2,589
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: (38%)
38%-$616-$7,389

Cash Flow


Monthly Yearly
Net operating income:
$888 $10,656
Mortgage payments:
-$1,135 -$13,620
Cash flow:
$247 $2,964