Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    428 Willowood Dr Yukon, OK 73099-6578

    • Assisted living facilities
    • 3,408 SF
    • 3.07 lot acres
    OFF-MARKET
    Last Sale
    Apr 10, 2024
    $2,648,000
    Value Estimations
    $2,650,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US69-0514970
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Savannah House of Yukon / Apartment Building / Apartment Rental Agency

    Property Details for 428 Willowood Dr

    Year built
    2008
    Lot size
    3.07 lot acres
    Property size
    3,408 SF
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    90109009
    APU
    90109009

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $2,650,000
      ML approach
      $2,650,000

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Yukon
    County
    Canadian
    State
    Oklahoma
    Longitude
    -97.733
    Latitude
    35.471
    CBSA code
    36420
    CBSA name
    OKLAHOMA CITY, OK METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $37,318
    $41,373
    $288,201
    $329,574
    -
    $344,777
    $2,680,021
    $3,024,798

    Comparable in this City

    • Value Estimation
      $600,000
      29,710 SF

      1129 Cameo Dr

      HOMES (RETIRED, NURSING) • 29,710 SF
      1129 Cameo Dr, Yukon, OK 73099-5149
      View Details
    • Value Estimation
      $310,000
      2,720 SF

      1000 Cornwell Dr

      HOMES (RETIRED, NURSING) • 2,720 SF
      1000 Cornwell Dr, Yukon, OK 73099-4518
      View Details
    • Value Estimation
      $675,000
      57,964 SF

      9025 Expy Expressway

      HOMES (RETIRED, NURSING) • 57,964 SF
      9025 Expy Expressway, Yukon, OK 73099-8374
      View Details
    • Value Estimation
      $325,000
      17,228 SF

      1110 Cornwell Dr

      HOMES (RETIRED, NURSING) • 17,228 SF
      1110 Cornwell Dr, Yukon, OK 73099-4632
      View Details
    • Value Estimation by Request
      83,409 SF

      1401 Cornwell Dr

      HOMES (RETIRED, NURSING) • 83,409 SF
      1401 Cornwell Dr, Yukon, OK 73099-5537
      View Details
    • Value Estimation
      $3,035,000
      8,437 SF

      1212 Vly Frg Dr

      HOMES (RETIRED, NURSING) • 8,437 SF
      1212 Vly Frg Dr, Yukon, OK 73099-4963
      View Details

    Similar Nearby for Sale

    • $958,320
      4.40 Acres

      Piedmont Senior Living Land

      4.4 Acres, Prime Yukon Location
      1430 Piedmont Rd, Yukon, OK 73099
      View Details
    • $1,011,463
      1.00 Acre

      Route 66 Yukon Commercial Land

      Prime Yukon location, high traffic counts.
      4425 Grant Blvd, Yukon, OK 73099
      View Details
    • Contact for pricing
      46,320 SF

      Yukon Office Space: Prime Location

      Affordable Yukon Offices, Flexible Lease Options
      508 Vandament Ave, Yukon, OK 73099
      View Details
    • $1,950,000
      5.01 Acres

      Yukon Commercial Land - 5 Acres

      Prime Yukon location, high visibility, turnpike frontage.
      11170 15Th St, Yukon, OK 73099
      View Details
    • $1,700,000
      6,798 SF

      Yukon Office Building - For Sale

      Profitable medical office building, 100% occupied.
      1808 Commons Circle, Yukon, OK 73099
      View Details
    • $11,000,000
      64.84 Acres

      Oklahoma City Industrial Land Investment

      Prime 64.84-acre industrial site, excellent location.
      N.W. 10th Street & Mustang Road, Oklahoma City, OK 73099
      View Details

    Similar Nearby for Lease

    • $26 SF/Yr
      1,690 SF

      Office Space in Yukon, OK

      Office space available for rent in Yukon, Oklahoma.
      2929 S Mustang Rd, Yukon, OK 73099
      View Details
    • $21 SF/Yr
      2,100 SF

      Yukon Office Space Available

      Office space available for lease in Yukon, Oklahoma.
      401 W Vandament Ave, Yukon, OK 73099
      View Details
    • Contact for pricing

      Yukon Land Ready For Rent

      Land for rent near truck stops and trucking companies.
      10401 Aberdeen Dr, Yukon, OK 73099
      View Details
    • $1,350 /Mo

      Spacious Home in Brighton Place

      3-bedroom, 2-bathroom home with 2-car garage in Yukon.
      3621 Vanguard Dr, Yukon, OK 73099
      View Details
    • Contact for pricing

      Land For Rent Yukon

      Land available for rent in Yukon, Oklahoma.
      12215 N Sara Rd, Yukon, OK 73099
      View Details
    • $12 SF/Yr
      2,290 SF

      Retail Space in Yukon, Oklahoma

      Retail space available in Sprouts-anchored shopping center in Yukon, OK.
      1105 Garth Brooks Blvd, Yukon, OK 73099
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    428 Willowood Dr
    Yukon, OK 73099-6578
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.