Log In/Sign Up
Your email has been sent.
Silverwood Apartments 2507 S 87th Ave E 40 Unit Apartment Building $2,775,000 ($69,375/Unit) 6.76% Cap Rate Tulsa, OK 74129
Investment Highlights
- Favorable Assumable Loan
- Strong Occupancy
- Upside Potential
- Excellent Location
- Well Maintained
Executive Summary
Assumable Loan
Significant Upside
100% Occupancy
Well Maintained
Significant Upside
100% Occupancy
Well Maintained
Data Room Click Here to Access
Financial Summary (Pro Forma - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $2,775,000 | Building Class | C |
| Price Per Unit | $69,375 | Lot Size | 0.95 AC |
| Sale Type | Investment | Building Size | 29,064 SF |
| Cap Rate | 6.76% | Average Occupancy | 94% |
| No. Units | 40 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1973/2021 |
| Property Subtype | Apartment | Parking Ratio | 1/1,000 SF |
| Apartment Style | Garden | ||
| Zoning | RM2 - RM-2 zoning is a low-rise residential district that allows for multiple family dwellings, including townhouses, apartments, duplexes, and multi-plexes | ||
| Price | $2,775,000 |
| Price Per Unit | $69,375 |
| Sale Type | Investment |
| Cap Rate | 6.76% |
| No. Units | 40 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.95 AC |
| Building Size | 29,064 SF |
| Average Occupancy | 94% |
| No. Stories | 2 |
| Year Built/Renovated | 1973/2021 |
| Parking Ratio | 1/1,000 SF |
| Zoning | RM2 - RM-2 zoning is a low-rise residential district that allows for multiple family dwellings, including townhouses, apartments, duplexes, and multi-plexes |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Disposal
- Heating
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
- Freezer
Site Amenities
- 24 Hour Access
- Controlled Access
- Courtyard
- Laundry Facilities
- Property Manager on Site
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 40 | $770.00 | 647 - 697 |
1 1
Property Taxes
| Parcel Number | 19850-93-13-04310 | Total Assessment | $207,438 |
| Land Assessment | $13,662 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $193,776 | Tax Year | 2025 Payable 2025 |
Property Taxes
Parcel Number
19850-93-13-04310
Land Assessment
$13,662
Improvements Assessment
$193,776
Total Assessment
$207,438
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025 Payable 2025
1 of 9
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Silverwood Apartments | 2507 S 87th Ave E
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.