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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$257,000

For Sale - Active
5752 E 147th St S, Bixby, OK 74008
3 Beds
2 Baths
1,545 Square Feet
0.14 Acres Lot
Built in 2017
For Sale - Active
Units n/a
Checked: 21 hours ago
Updated: Aug 26, 2025 at 10:10AM

Investment Summary


Monthly Cash Flow
-$259
Cap Rate
4.5%
Cash-on-Cash Return
-5.3%
Debt Coverage Ratio
0.79
Internal Rate of Return (5 years)
-1.1%

Property Description


0.14 Acres Lot
Built in 2017
For Sale - Active
Units n/a

Welcome to this beautifully maintained home in The Trails at White Hawk II Subdivision.This home is located in the popular Bixby School District. When opening the door you will see beautiful Luxury Vinyl flooring throughout this home, a large Kitchen with Granite and plenty of cabinet space. Just off the kitchen is the large dining area for those family gatherings. This home has 3 bedrooms and 2 full baths, Master bathroom has a tub and shower, with a large walk in closet. The back porch is covered and the yard is fully fenced for Privacy. A must See!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

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: Garage
  • Details: Concrete, Attached, Garage
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 9
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (not specified)
  • Foundation: Slab
  • Roof Type: Gable or Hip
  • Roof Material: Asphalt, Fiberglass

HOA

  • Has HOA: Yes
  • Association: The Trails at White Hawk
  • HOA Fee: $266/annually

Land Information

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

Lot Information

  • Parcel ID: 58238731569170
  • Lot Size: 6182 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 2017

Tax Information

  • Annual Tax: $3,150

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas, Central
  • Cooling: Central Air

Location

  • County: Tulsa

Listing Details


Listed by:
Allen Vice
Coldwell Banker Select
(918) 693-4702

Source:
MLS Technology
MLS#: 2523813
MLS Technology

Investment Summary


Monthly Cash Flow
-$259
Cap Rate
4.5%
Cash-on-Cash Return
-5.3%
Debt Coverage Ratio
0.79
Internal Rate of Return (5 years)
-1.1%

Purchase Details

Find an Agent

Purchase price:
$257,000
Amount financed:
-$205,600
Down payment:
$51,400
Closing costs:
$7,710
Rehab costs:
$0
Initial cash invested:
$59,110
Square feet:
1,545
Cost per square foot:
$166
Monthly rent per square foot:
$1.17

Financing Details

Find a Lender

Loan amount:
$205,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,216
Property tax:
$263
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,605

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: (15%)
15%-$263-$3,150
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%-$22-$264
Total operating expenses: (41%)
41%-$735-$8,814

Cash Flow


Monthly Yearly
Net operating income:
$957 $11,484
Mortgage payments:
-$1,216 -$14,592
Cash flow:
$259 $3,108