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

$360,000

For Sale - Active
924 Regal Rd, Yukon, OK 73099
4 Beds
2 Baths
0 Square Feet
0.21 Acres Lot
Built in 2004
For Sale - Active
Units n/a
Checked: 5 hours ago
Updated: Jun 21, 2025 at 03:02AM

Investment Summary


Monthly Cash Flow
-$388
Cap Rate
4.4%
Cash-on-Cash Return
-5.6%
Debt Coverage Ratio
0.77
Internal Rate of Return (5 years)
-1.5%

Property Description


0.21 Acres Lot
Built in 2004
For Sale - Active
Units n/a

BRAND NEW CARPET, GARAGE DOOR and LED LIGHTBULBS 2025! NEW HVAC AND FENCE 2024! Beautiful and spacious true 4-bedroom home on one level with numerous recent upgrades! This versatile floorplan features two living areas—perfect for an office, playroom, or formal dining—and a cozy corner fireplace in the main living room. The kitchen shines with granite countertops, a stylish tiled backsplash, stainless steel appliances, a 5-burner gas cooktop, built-in microwave, walk-in pantry, and a breakfast bar that seats five. The primary suite includes a large walk-in closet and a fully remodeled bath with dual vanities, a step-in shower, and a jetted tub. The hall bath is also fully updated with a tub/shower combo. Secondary bedrooms each offer ceiling fans and generous closet space. Enjoy outdoor living on the oversized covered patio with extended concrete. Located in a desirable neighborhood near Route 66 and Kilpatrick Turnpike and in Yukon schools!

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: Concrete, Driveway, GarageDoorOpener
  • Details: Attached, Concrete, Driveway, Garage, Garage Door Opener
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 10
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • HOA Fee: $100/annually

Land Information

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

Lot Information

  • Parcel ID: 090097342
  • Lot Size: 9100 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2004

Tax Information

  • Annual Tax: $3,155

Utilities

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

Location

  • County: Canadian

Listing Details


Listed by:
Leah Brown
McGraw REALTORS (BO)
(405) 414-2433

Source:
MLSOK
MLS#: 1170001

Investment Summary


Monthly Cash Flow
-$388
Cap Rate
4.4%
Cash-on-Cash Return
-5.6%
Debt Coverage Ratio
0.77
Internal Rate of Return (5 years)
-1.5%

Purchase Details

Find an Agent

Purchase price:
$360,000
Amount financed:
-$288,000
Down payment:
$72,000
Closing costs:
$10,800
Rehab costs:
$0
Initial cash invested:
$82,800
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$288,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,704
Property tax:
$263
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,128

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,300 $27,600
Vacancy loss: (6%)
6% -$138 -$1,656
Operating income:
$2,162 $25,944

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$263-$3,155
Insurance: (7%)
7%-$161-$1,932
Property management: (8%)
8%-$184-$2,208
Repairs & maintenance: (5%)
5%-$115-$1,380
Capital expenditures: (5%)
5%-$115-$1,380
HOA fees: (0%)
0%-$8-$96
Total operating expenses: (37%)
37%-$846-$10,151

Cash Flow


Monthly Yearly
Net operating income:
$1,316 $15,792
Mortgage payments:
-$1,704 -$20,448
Cash flow:
$388 $4,656