404 N Willowood Drive Yukon, OK 73099
MULTI_FAMILY - Ranch - Yukon, OK
Property Features for 404 N Willowood Drive
General Information
- Property type
- Residential Multi Family
- Property subtype
- Single Family Residence
- Bedrooms
- 6
- Bathrooms
- 4
- Rooms
- Bedroom 1, Bedroom 4, Bedroom 2, Bathroom 4, Bathroom 2, Bathroom 3, Bathroom 1, Bedroom 5, Bedroom 3, Bedroom 6
- Parking
- 4
- Fireplace
- 1
- Appliances
- Dishwasher, Disposal, Microwave, Water Heater
- Standard status
- Active
- APN
- 404NWillowood404&40673099
- Size
- 2,784 SF
- Lot size
- 0.15 Acres
Utilities
- Heating system
- Natural Gas
- Cooling system
- Electric, Central Air
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 property provides secure space for oversized vehicle and boat parking. Per the remarks, the HOA is $500 per unit per year and includes community pool access and front yard maintenance. Showings are limited to one day only during the Saturday 7/18 open house from 10:00 AM to 12:00 PM in Unit 404; please do not disturb tenants.
The duplex sits on a quiet, tree-lined street and is positioned about one minute from I-40, Mustang Rd, and Czech Hall, with nearby restaurants and shopping.
Key Highlights
- Brick duplex built in 2003 with 1392 sq ft per unit
- Each unit offers 3 beds and 2 baths with tile and vinyl plank floors, plus carpet
- Granite countertops and stainless appliances; dishwasher, disposal, microwave, and water heater included
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 |
