1404 S Narcissus Ave
Broken Arrow, OK 74012
List Price
$215,000
Initial Investment
$58,588Purchase Price
$215,000
Down Payment
25%
Rent
$1,900
Total Return
$79,711
Annualized Return
20.1%
Cap Rate
7.2%
Gross Yield
10.6%
Cash Flow
$2,943
Appreciation
5.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
8,400
HOA
$6/mo
Flood Risk
Not Required
Welcome to your dream home in the heart of Broken Arrow, near the vibrant Rose District. This property offers comfort, style, and convenience, perfect for families. It is located near excellent schools, including Lynnwood Elementary and Broken Arrow High School. Available for immediate occupancy, the home features spacious upper-level bedrooms filled with natural light and ample closet space, two full bathrooms upstairs, and one half bath downstairs. Enjoy breathtaking views from the upstairs windows and relax in your own above-ground saltwater swimming pool. Highlights include the prime location near the Rose District, proximity to top schools, new HVAC, hot water heater, and roof in the last 2 years. Don't miss this opportunity to own a piece of paradise in Broken Arrow. Schedule your showing today and discover the perfect place to call home!
See more in Analysis
Garrett Ayers
The Investor's Broker, LLC
OK Agent License #171032
Annual Financial Highlights
Expected Rent
$21,660Expenses
-$4,278Property Taxes
-$2,750Loan Payments
-$11,689Net Cash Flow
$2,943See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:DeAnn Rohr
Agent License 201898
eXp Realty, LLC (BO)
Agent License 201898
eXp Realty, LLC (BO)
Certified Agent Brokerage:Garrett Ayers
The Investor's Broker, LLC
OK Brokerage License 182658
The Investor's Broker, LLC
OK Brokerage License 182658
SourceMLS Technology Inc. (Tulsa)
MLS #2503730
Last Updated: 01/24/2025 22:01
MLS #2503730
Last Updated: 01/24/2025 22:01