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

$131,000

Sale Pending
8305 S Brookline Pl, Oklahoma City, OK 73159
2 Beds
2 Baths
0 Square Feet
0.11 Acres Lot
Built in 1982
Sale Pending
1 Units
Checked: 14 hours ago
Updated: Jun 14, 2025 at 03:02AM

Investment Summary


Monthly Cash Flow
$128
Cap Rate
7.5%
Cash-on-Cash Return
5.1%
Debt Coverage Ratio
1.19
Internal Rate of Return (5 years)
9.0%

Property Description


0.11 Acres Lot
Built in 1982
Sale Pending
1 Units

Discover this charming, beautifully landscaped half duplex situated in a prime area close to OCCC, shopping, and restaurants. This home features 2 bedrooms, 2 bathrooms, ample storage (including a pantry off the dining room and a linen closet), and an attached garage. All of this with a private backyard that is perfect for relaxation and recreation. Located in the Moore School District, this home is an ideal choice for homeowners or investors. Don't let this opportunity slip away - schedule your appointment today!

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 Door Opener
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

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

Interior Features

  • # of Rooms: 4
  • # of Stories: 1

Exterior Features

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

Land Information

  • Land Use: Residential
  • Land Use Subtype: Duplex

Lot Information

  • Parcel ID: 121061160
  • Lot Size: 4800 sqft

Property Information

  • Property Type: Duplex
  • Style: Other
  • Year Built: 1982

Tax Information

  • Annual Tax: $1,000

Utilities

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

Location

  • County: Oklahoma

Listing Details


Listed by:
Alexandria Vernier
Metro First Realty
(405) 760-2141

Source:
MLSOK
MLS#: 1174715

Investment Summary


Monthly Cash Flow
$128
Cap Rate
7.5%
Cash-on-Cash Return
5.1%
Debt Coverage Ratio
1.19
Internal Rate of Return (5 years)
9.0%

Purchase Details

Find an Agent

Purchase price:
$131,000
Amount financed:
-$104,800
Down payment:
$26,200
Closing costs:
$3,930
Rehab costs:
$0
Initial cash invested:
$30,130
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$104,800
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$686
Property tax:
$83
Insurance:
$91
Private mortgage insurance (PMI):
$0
Monthly payment:
$860

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,300 $15,600
Vacancy loss: (6%)
6% -$78 -$936
Operating income:
$1,222 $14,664

Operating Expenses


% Rent Monthly Yearly
Property taxes: (6%)
6%-$83-$1,000
Insurance: (7%)
7%-$91-$1,092
Property management: (8%)
8%-$104-$1,248
Repairs & maintenance: (5%)
5%-$65-$780
Capital expenditures: (5%)
5%-$65-$780
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (31%)
31%-$408-$4,900

Cash Flow


Monthly Yearly
Net operating income:
$814 $9,768
Mortgage payments:
-$686 -$8,232
Cash flow:
$128 $1,536