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

$355,000

For Sale - Active
19066 Charleston Loop, Shawnee, OK 74801
3 Beds
3 Baths
0 Square Feet
1.03 Acres Lot
Built in 2015
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: May 30, 2025 at 03:09AM

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
-$438
Cap Rate
4.2%
Cash-on-Cash Return
-6.4%
Debt Coverage Ratio
0.74
Internal Rate of Return (5 years)
-2.2%

Property Description


1.03 Acres Lot
Built in 2015
For Sale - Active
Units n/a

Welcome to your dream home in South Rock Creek! This 3 bedroom 2 bath residence, built in 2015, is nestled on a spacious corner lot, spanning over an acre in a peaceful cul-de-sac. As you step into the backyard, you'll be greeted by a covered patio with a gas fire pit that overlooks a sparkling pool, complete with decking around it-ideal for soaking up the sun and creating unforgettable summer memories! Also in the backyard is a private drive through gate leading to concrete pad, sheltered under a charming pergola. This versatile space can serve as a separate entertaining area or provide room for your RV or extra vehicle. An adorable storage shed outside the fence is perfect for stowing away pool toys and lawn equipment, ensuring your outdoor oasis remains tidy. The open living area boasts a cozy gas fireplace, with dining area open to living room. The well-appointed kitchen has lots of counter space, pantry, bar seating, stainless steel appliances with gas range and breakfast nook conveniently adjacent for effortless entertaining. At the front of the home, you'll find a generous size office space, perfect for remote work or study. A half bath is conveniently located near the living area perfect for guests. The spacious primary suite offers private patio access, a luxurious jetted tub, a separate shower, 2 separate sinks, one with a vanity area perfect for having your own space to get ready for the day! You will also find a huge walk in closet with a second washer hookup if needed! On the opposite end of the home you will find the laundry area, the two secondary bedrooms that share a well designed jack and Jill bathroom with double sinks and bathtub/shower. Both bedrooms have built-in desks, providing the perfect study/work spaces for family members or guests! The 2 car garage has a stand up safe room for safety during storm season! This home seamlessly combines comfort, functionality, and style and is ready for you to call it 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 Garage
  • Details: Attached, Garage
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 8
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: 652000001007000000
  • Lot Size: 44954 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2015

Tax Information

  • Annual Tax: $0

Utilities

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

Location

  • County: Pottawatomie

Listing Details


Listed by:
Sheena Sigman
NextHome Central Real Estate
(405) 613-7783

Source:
MLSOK
MLS#: 1165629

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
-$438
Cap Rate
4.2%
Cash-on-Cash Return
-6.4%
Debt Coverage Ratio
0.74
Internal Rate of Return (5 years)
-2.2%

Purchase Details

Find an Agent

Purchase price:
$355,000
Amount financed:
-$284,000
Down payment:
$71,000
Closing costs:
$10,650
Rehab costs:
$0
Initial cash invested:
$81,650
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$284,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,680
Property tax:
$0
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,806

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: (n/a)
n/an/an/a
Total operating expenses: (25%)
25%-$450-$5,400

Cash Flow


Monthly Yearly
Net operating income:
$1,242 $14,904
Mortgage payments:
-$1,680 -$20,160
Cash flow:
$438 $5,256