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

$330,000

For Sale - Active
1316 Atalon Dr, Moore, OK 73160
4 Beds
2 Baths
0 Square Feet
0.17 Acres Lot
Built in 2016
For Sale - Active
1 Units
Checked: 12 hours ago
Updated: Jun 20, 2025 at 03:01AM

Investment Summary


Monthly Cash Flow
-$624
Cap Rate
4.0%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-5.6%

Property Description


0.17 Acres Lot
Built in 2016
For Sale - Active
1 Units

Beautiful, well maintained home built with energy conservation specifications of the ONG "One In Energy" program. You'll notice the huge front porch for enjoying your mornings. Gorgeous, genuine hardwood floors and an incredible Florida room on the back with a fireplace and a mini split to keep comfortable. Four bedrooms or three with an office. Oversized master shower has 3 shower heads, including a rain head. Master closet has laundry room access. Google Nest Thermostat, and oversized 3-car garage with an electric car charging station, floor storm shelter, and a heater! Sprinkler system to keep a beautiful lawn. Easy access to Tinker AFB, downtown OKC, shopping in Moore, and Norman! Seller is offering a one year home warranty. It will also be getting a brand new roof, gutters & garage doors soon! There is a contingent contract on the home with a kickout clause. Still accepting offers.

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, Driveway, Garage
  • Details: Attached, Concrete, Driveway, Garage, Garage Door Opener
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • HOA Fee: $400/annually

Land Information

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

Lot Information

  • Parcel ID: MC2SOLP155001
  • Lot Size: 7305 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Craftsman
  • Year Built: 2016

Tax Information

  • Annual Tax: $4,570

Utilities

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

Location

  • County: Cleveland

Listing Details


Listed by:
Dris Littlepage
McGraw Davisson Stewart LLC
(405) 308-5400

Source:
MLSOK
MLS#: 1164383

Investment Summary


Monthly Cash Flow
-$624
Cap Rate
4.0%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-5.6%

Purchase Details

Find an Agent

Purchase price:
$330,000
Amount financed:
-$264,000
Down payment:
$66,000
Closing costs:
$9,900
Rehab costs:
$0
Initial cash invested:
$75,900
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$264,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,728
Property tax:
$381
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,263

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (17%)
17%-$381-$4,570
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (2%)
2%-$33-$396
Total operating expenses: (44%)
44%-$964-$11,566

Cash Flow


Monthly Yearly
Net operating income:
$1,104 $13,248
Mortgage payments:
-$1,728 -$20,736
Cash flow:
$624 $7,488