Back to Opportunities

Yukon, OK

12429 NW 2nd St

Yukon, OK 73099

12429 NW 2nd St
Single FamilyExample

3 bed · 2 bath · 1,632 sqft · Built 2002

Asking Price
$217,500
Est. Purchase Price
$210,000
+ Closing Costs (3%)
$6,300
Total Investment Cost
$216,300

Est. Cash-on-Cash Return

5.7%

Based on rental income only · See how we got here ↓

Est. Total Annual Return

8.5%/yr

Including appreciation over 10 yrs · See how we got here ↓

Well-maintained 3-bedroom home in Yukon's highly rated Mustang school district. This property offers a compelling rent-to-price ratio in a sought-after suburb with strong rental demand. Convenient access to I-40, shopping, and dining in the rapidly growing OKC metro west corridor.

🎓 GreatSchools Ratings

Meadow Brook Intermediate School
4–6 · 1.2 mi
9/10
Mustang Central Middle School
7–8 · 2.1 mi
8/10
Mustang High School
9–12 · 3.0 mi
8/10

🔒 Neighborhood Safety

73099 Crime Grade
Grade A

Research Links

🏷️ Zillow Listing💰 Est. Rent🔒 Crime Map
Express Interest

Investment Economics

Est. Cash-on-Cash Return

5.7%
Gross Annual Rent ($1,793/mo × 12)$21,516
− Vacancy (5%)−$1,076
− Property Management (8%)−$1,635
− Repairs & Maintenance ($150/mo)−$1,800
− Property Taxes (est.)−$2,100
− Insurance (est.)−$1,320
Net Operating Income$13,585
− Asset Mgmt Fee (10% of NOI)−$1,358
Net Annual Cash Flow$12,226
÷ Total Investment Cost$216,300
Est. Cash-on-Cash Return5.7%

Est. 10-Year Total Return

8.5%/yr
Purchase Price$210,000
Est. Value After 10 Yrs (7%/yr appreciation)$413,102
− Selling Costs (7%)−$28,917
Net Sale Proceeds$384,185
− Total Investment Cost−$216,300
Appreciation Gain$167,885
+ Cumulative Cash Flow (10 yrs)+$122,265
Total Gross Gain$290,150
− Asset Mgmt Fee (10% of appreciation gain)−$16,788
Net Return to Investor$273,361
Total Return on Investment126%
Annualized Return8.5%/yr

All figures are estimates. This is not an offer to sell securities.