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

$345,000

For Sale - Active
1624 SW 33rd St, Moore, OK 73160
4 Beds
3 Baths
0 Square Feet
0.16 Acres Lot
Built in 2023
For Sale - Active
1 Units
Checked: 21 hours ago
Updated: Jun 23, 2025 at 03:02AM

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
-$589
Cap Rate
4.2%
Cash-on-Cash Return
-8.9%
Debt Coverage Ratio
0.67
Internal Rate of Return (5 years)
-4.6%

Property Description


0.16 Acres Lot
Built in 2023
For Sale - Active
1 Units

Welcome Home to The Brittany Bonus Room floor plan – a highly sought-after layout offering 1,894 sq ft of spacious living with 4 bedrooms PLUS a versatile Bonus Room (perfect as a 5th bedroom, home office, or game room) complete with its own half bath and separate temperature control! Enjoy 2 full baths, a 2-car garage with an in-ground storm shelter for ultimate peace of mind, and a full front and back sprinkler system to keep your lawn lush year-round. This home is packed with energy-efficient upgrades, including stainless steel appliances, quartz countertops, and a tankless water heater. Plus – the refrigerator stays, making this home truly move-in ready! Located in The Waters, one of Moore’s desirable and completed communities, you’ll fall in love with its small-town charm paired with modern amenities. This neighborhood offers top-rated Moore schools, a prime location just 1.5 miles from I-240 and 2.5 miles from I-35, and is minutes from Tinker Air Force Base – perfect for military families and busy professionals. Step outside and enjoy walking trails, scenic ponds, and a large water-themed playground – the perfect setting for outdoor fun and relaxation. Don’t miss your chance to own this beautiful, move-in ready home in one of Moore’s fastest-growing areas! Schedule your private showing today and discover why so many are choosing to live, work, and play at The Waters!

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: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 6
  • # of Stories: 1

Exterior Features

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

HOA

  • Has HOA: Yes
  • HOA Fee: $285/annually

Land Information

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

Lot Information

  • Parcel ID: MC2BLSR238001
  • Lot Size: 7157 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch, Traditional
  • Year Built: 2023

Tax Information

  • Annual Tax: $0

Utilities

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

Location

  • County: Cleveland

Listing Details


Listed by:
Brandon Jackson
Keller Williams Realty Elite
(405) 916-9751

Source:
MLSOK
MLS#: 1172767

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
-$589
Cap Rate
4.2%
Cash-on-Cash Return
-8.9%
Debt Coverage Ratio
0.67
Internal Rate of Return (5 years)
-4.6%

Purchase Details

Find an Agent

Purchase price:
$345,000
Amount financed:
-$276,000
Down payment:
$69,000
Closing costs:
$10,350
Rehab costs:
$0
Initial cash invested:
$79,350
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$276,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,807
Property tax:
$0
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,933

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (1%)
1%-$24-$288
Total operating expenses: (26%)
26%-$474-$5,688

Cash Flow


Monthly Yearly
Net operating income:
$1,218 $14,616
Mortgage payments:
-$1,807 -$21,684
Cash flow:
$589 $7,068