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
Photo
See all photos

$190,000

Sale Pending
917 NW 33rd St, Moore, OK 73160
4 Beds
3 Baths
0 Square Feet
0.45 Acres Lot
Built in 1966
Sale Pending
1 Units
Checked: 7 hours ago
Updated: May 09, 2025 at 03:14AM

Investment Summary


Monthly Cash Flow
$206
Cap Rate
7.0%
Cash-on-Cash Return
5.7%
Debt Coverage Ratio
1.23
Internal Rate of Return (5 years)
9.5%

Property Description


0.45 Acres Lot
Built in 1966
Sale Pending
1 Units

Opportunity abounds here! Approximately half acre lot has 4 bed, 3 bath home with large shop building and a separate partially finished concrete block and brick building. Home has a large/dry basement, shop has an above ground storm shelter. House is quite liveable but will likely require updating per buyer's vision. Price has taken updates into consideration as homes on same street comp for a good deal more than list price. Rooms are spacious and outdoor amenities include a generous front porch and an integrated portico. Excellent, established neighborhood where elementary school is approximately a block to the East. This is a lot of dirt and roof for the $$ don't let it get away!

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

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: MC2GOLAC420001
  • Lot Size: 19602 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1966

Tax Information

  • Annual Tax: $1,645

Utilities

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

Location

  • County: Cleveland

Listing Details


Listed by:
Seth King
NEW MILLENNIUM REALTY
(888) 329-0302

Source:
MLSOK
MLS#: 1157521

Investment Summary


Monthly Cash Flow
$206
Cap Rate
7.0%
Cash-on-Cash Return
5.7%
Debt Coverage Ratio
1.23
Internal Rate of Return (5 years)
9.5%

Purchase Details

Find an Agent

Purchase price:
$190,000
Amount financed:
-$152,000
Down payment:
$38,000
Closing costs:
$5,700
Rehab costs:
$0
Initial cash invested:
$43,700
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$152,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$899
Property tax:
$137
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,162

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: (8%)
8%-$137-$1,645
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: (33%)
33%-$587-$7,045

Cash Flow


Monthly Yearly
Net operating income:
$1,105 $13,260
Mortgage payments:
-$899 -$10,788
Cash flow:
$206 $2,472