819 N BOYD CIR
SAPULPA, OK 74066
List Price
$259,000
Initial Investment
$70,578Purchase Price
$259,000
Down Payment
25%
Rent
$1,650
Total Return
$56,351
Annualized Return
12.2%
Cap Rate
5.2%
Gross Yield
7.6%
Cash Flow
-$1,429
Appreciation
4.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
8,160
HOA
None
Flood Risk
Not Required
Updated home with Bonus Garage/ Shop! 3 Bedroom, 2 Full Bath, 2 car Attached Garage. Everything has been updated in the past 5 years. Bonus detached garage is 14'x29', insulated, separate 60 amp service and 12' door.
Entrance with barn door adds charm right off. Vaulted living room with beam & corner stacked stone gas fireplace. All bedrooms are good size with walk-in closets. Kitchen with updated cabinets and granite counters. New refrigerator, gas stove, built-in microwave & pantry with pull-outs. New granite 1 basin farm sink & faucet. Breakfast area plus formal dining area. New hot water tank with expansion tank in Dec 2022. Carpet & vinyl plank floors. Newer vinyl tilt-in windows for easy cleaning. Large privacy fenced back yard with covered patio. Only 3 houses down from Liberty Park with 2 playgrounds, Sapulpa Aquatic Center, volleyball court & more! Dead end cul-de-sac street.
See more in Analysis
Garrett Ayers
The Investor's Broker, LLC
OK Agent License #171032
Annual Financial Highlights
Expected Rent
$18,810Expenses
-$3,348Property Taxes
-$2,810Loan Payments
-$14,081Net Cash Flow
-$1,429See 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:Susan Brooks
Agent License 157724
Coldwell Banker Select
Agent License 157724
Coldwell Banker Select
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 #2512857
Last Updated: 04/08/2025 20:04
MLS #2512857
Last Updated: 04/08/2025 20:04