400 N Willowood Drive Yukon, OK 73099
MULTI_FAMILY - Ranch - Yukon, OK
Property Features for 400 N Willowood Drive
General Information
- Property type
- Residential Multi Family
- Property subtype
- Single Family Residence
- Bedrooms
- 6
- Bathrooms
- 4
- Rooms
- Bedroom 6, Bedroom 2, Bedroom 4, Bathroom 2, Bathroom 3, Bathroom 1, Bathroom 4, Bedroom 1, Bedroom 3, Bedroom 5
- Parking
- 4
- Fireplace
- 1
- Appliances
- Dishwasher, Disposal, Microwave, Water Heater
- Standard status
- Active
- APN
- 400NWillowood400and40273099
- Size
- 2,784 SF
- Lot size
- 0.15 Acres
Building Details
- Year built
- 2003
- Floors in Building
- 1
- Building materials
- Brick, Masonry Vaneer
- Roof type
- Composition
- Architectural style
- Ranch
Listing agent Michelle Mclaughlin (405) 406-9378
Listing office Keller Williams Realty Elite 5629 N Classen BLVD, Oklahoma City, OK (405) 948-7500
Listing date Jul 14, 2026
Copyright © 2026 MLSOK, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
The duplex is located on a quiet, tree-lined street in Yukon, Oklahoma, with convenient access to I-40, Mustang Rd, and Czech Hall. The HOA is $500 per unit per year and covers community pool and front yard maintenance. A secure area is provided for oversized vehicle and boat parking. Please do not disturb tenants.
All showings are limited to a one-day open house on Saturday 7/18 from 10:00 AM to 12:00 PM, with access in Unit 404 only.
Key Highlights
- Brick ranch duplex built in 2003; each unit offers 3 bedrooms, 2 bathrooms, and 1,392 SF
- Fireplace included; composition roof planned to be brand new prior to closing
- Unit 400 features tile & vinyl plank floors, carpet, granite countertops, and stainless appliances
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $28.4k | $10.20 |
| − Vacancy | −$2.6k | −$0.92 |
| EGI | $25.8k | $9.28 |
| − OpEx | −$7.8k | −$2.78 |
| NOI | $18.1k | $6.50 |
