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

$279,891

For Sale - Active
13308 NW 5th St, Yukon, OK 73099
3 Beds
2 Baths
0 Square Feet
0.00 Acres Lot
Built in 2024
For Sale - Active
Units n/a
Checked: 2 hours ago
Updated: Jun 10, 2025 at 03:08AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
$453
Cap Rate
7.6%
Cash-on-Cash Return
8.4%
Debt Coverage Ratio
1.34
Internal Rate of Return (5 years)
12.2%

Property Description


0.00 Acres Lot
Built in 2024
For Sale - Active
Units n/a

This home qualifies for an exclusive financing promotion. Located on a corner homesite this open floor plan with a spacious floating island and a large covered patio, is perfect for hosting gatherings. The utility room is centrally located, connecting to the secondary bedrooms, while a convenient mudroom/drop zone sits near the home's entrance. The kitchen is equipped with a stunning gas range, pantry, and exquisite quartz countertops. Wood flooring graces the main living area. The primary bedroom, positioned at the front of the home, has a tranquil primary bath featuring a quartz vanity, tiled shower, and a walk-in closet. The Somers Pointe community combines the convenience of easy access to I-40 and the Kilpatrick Turnpike with a country atmosphere. Residents enjoy the large playground and gazebo as well as the splashpad. Included features: * Peace-of- mind warranties * 10-year structural warranty * Guaranteed heating and cooling usage on most Ideal Homes * Fully landscaped front & backyard * Fully fenced backyard. Floorplan may differ slightly from completed home.

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: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 1

Exterior Features

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

HOA

  • Has HOA: Yes
  • HOA Fee: $195/annually

Land Information

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

Lot Information

  • Parcel ID: 090126787
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Craftsman
  • Year Built: 2024

Tax Information

  • Annual Tax: $0

Utilities

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

Location

  • County: Canadian

Listing Details


Listed by:
Vernon McKown
Principal Development LLC
(405) 486-9814

Source:
MLSOK
MLS#: 1136578

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
$453
Cap Rate
7.6%
Cash-on-Cash Return
8.4%
Debt Coverage Ratio
1.34
Internal Rate of Return (5 years)
12.2%

Purchase Details

Find an Agent

Purchase price:
$279,891
Amount financed:
-$223,913
Down payment:
$55,978
Closing costs:
$8,397
Rehab costs:
$0
Initial cash invested:
$64,375
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$223,913
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,325
Property tax:
$0
Insurance:
$182
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,507

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,600 $31,200
Vacancy loss: (6%)
6% -$156 -$1,872
Operating income:
$2,444 $29,328

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$182-$2,184
Property management: (8%)
8%-$208-$2,496
Repairs & maintenance: (5%)
5%-$130-$1,560
Capital expenditures: (5%)
5%-$130-$1,560
HOA fees: (1%)
1%-$16-$192
Total operating expenses: (26%)
26%-$666-$7,992

Cash Flow


Monthly Yearly
Net operating income:
$1,778 $21,336
Mortgage payments:
-$1,325 -$15,900
Cash flow:
$453 $5,436