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

$287,000

For Sale - Active
3208 NW 54th St, Oklahoma City, OK 73112
4 Beds
3 Baths
0 Square Feet
0.21 Acres Lot
Built in 1964
For Sale - Active
Units n/a
Checked: 24 hours ago
Updated: Jul 14, 2025 at 03:24AM

Investment Summary


Monthly Cash Flow
-$227
Cap Rate
4.7%
Cash-on-Cash Return
-4.1%
Debt Coverage Ratio
0.83
Internal Rate of Return (5 years)
0.0%

Property Description


0.21 Acres Lot
Built in 1964
For Sale - Active
Units n/a

Nestled in the heart of Oklahoma City's vibrant Northwest District, this stunning three-level residence offers the perfect blend of modern elegance and convenient living. Boasting four spacious bedrooms, three luxurious bathrooms, and a two-car garage, this home is an entertainer's dream. Step inside to be greeted by soaring ceilings and an abundance of natural light. The open-concept living space is ideal for hosting friends and family, while the private bedrooms provide a tranquil retreat. The gourmet kitchen, complete with high-end appliances and ample counter space, is a chef's delight. Enjoy the convenience of being just minutes away from a world of shopping, dining, and entertainment. From upscale boutiques to trendy bars and restaurants, everything you need is at your fingertips. Explore the nearby parks, museums, and cultural attractions that make Oklahoma City a thriving metropolis. This exceptional property offers the ultimate in luxury living. Don't miss this opportunity to make it yours.

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, Concrete, Driveway, Garage, GarageDoorOpener
  • Details: Attached, Concrete, Driveway, Garage, Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Land Information

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

Lot Information

  • Parcel ID: 142231245
  • Lot Size: 8999 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1964

Tax Information

  • Annual Tax: $2,988

Utilities

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

Location

  • County: Oklahoma

Listing Details


Listed by:
Daniel Stewart
DSVT
(405) 245-6037

Source:
MLSOK
MLS#: 1131978

Investment Summary


Monthly Cash Flow
-$227
Cap Rate
4.7%
Cash-on-Cash Return
-4.1%
Debt Coverage Ratio
0.83
Internal Rate of Return (5 years)
0.0%

Purchase Details

Find an Agent

Purchase price:
$287,000
Amount financed:
-$229,600
Down payment:
$57,400
Closing costs:
$8,610
Rehab costs:
$0
Initial cash invested:
$66,010
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$229,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,358
Property tax:
$249
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,747

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$249-$2,988
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (37%)
37%-$749-$8,988

Cash Flow


Monthly Yearly
Net operating income:
$1,131 $13,572
Mortgage payments:
-$1,358 -$16,296
Cash flow:
$227 $2,724