Log In/Sign Up
Your email has been sent.
Lyn-den Rod Apartments 3028 Arline St 16 Unit Apartment Building $1,050,000 ($65,625/Unit) 7.80% Cap Rate Muskogee, OK 74401



Investment Highlights
- Fully stabilized income with 15 of 16 units occupied; rent roll supported by executed leases.
- Eight month-to-month leases allow for flexible rent growth implementation as early as June 2026.
- Mix of market-rate and Section 8 tenants ensures consistent income and reduced collection risk.
- Recent capital improvements include repainted entry doors for an updated exterior and washer/dryer units in select units.
- Stabilized NOI of $85,885 achievable with no additional capital expenditures required.
- Insurance premium re-shop presents an immediate NOI improvement opportunity.
Executive Summary
Lyndenrod Apartments represents an investment opportunity in a 16-unit garden-style multifamily community located in Muskogee, Oklahoma. This well-maintained property offers a balanced unit mix of ten one-bedroom and six two-bedroom apartments, catering to a diverse tenant base. With current occupancy at 93.8% and 15 of 16 units fully leased, the property provides immediate income stability with documented leases rather than projections.
The property features strong income fundamentals, generating gross annual rent of approximately $131,688 and a pro forma net operating income of $81,865, equating to a 7.8% cap rate. There is an additional income upside through planned June 2026 rent adjustments on eight month-to-month leases, which will further strengthen cash flow without requiring capital improvements. Recent enhancements include repainted entry doors for improved curb appeal and washer/dryer units installed in select apartments, supporting rent premiums.
Residents benefit from proximity to major thoroughfares, employment centers, and local retail amenities within Muskogee, a market offering affordability and steady rental demand. With month-to-month leases providing a new owner immediate flexibility, coupled with opportunities such as insurance cost reviews and stable tenant income, Lyndenrod Apartments is positioned for both current yield and future growth potential.
The property features strong income fundamentals, generating gross annual rent of approximately $131,688 and a pro forma net operating income of $81,865, equating to a 7.8% cap rate. There is an additional income upside through planned June 2026 rent adjustments on eight month-to-month leases, which will further strengthen cash flow without requiring capital improvements. Recent enhancements include repainted entry doors for improved curb appeal and washer/dryer units installed in select apartments, supporting rent premiums.
Residents benefit from proximity to major thoroughfares, employment centers, and local retail amenities within Muskogee, a market offering affordability and steady rental demand. With month-to-month leases providing a new owner immediate flexibility, coupled with opportunities such as insurance cost reviews and stable tenant income, Lyndenrod Apartments is positioned for both current yield and future growth potential.
Property Facts
| Price | $1,050,000 | Building Class | C |
| Price Per Unit | $65,625 | Lot Size | 0.49 AC |
| Sale Type | Investment | Building Size | 11,820 SF |
| Cap Rate | 7.80% | Average Occupancy | 94% |
| No. Units | 16 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1977/2020 |
| Property Subtype | Apartment |
| Price | $1,050,000 |
| Price Per Unit | $65,625 |
| Sale Type | Investment |
| Cap Rate | 7.80% |
| No. Units | 16 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.49 AC |
| Building Size | 11,820 SF |
| Average Occupancy | 94% |
| No. Stories | 2 |
| Year Built/Renovated | 1977/2020 |
1 1
Fairly walkable
40/100
Exceptionally drivable
100/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 12154 | Improvements Assessment | $14,548 |
| Land Assessment | $11,286 | Total Assessment | $25,834 |
Property Taxes
Parcel Number
12154
Land Assessment
$11,286
Improvements Assessment
$14,548
Total Assessment
$25,834
1 of 9
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Lyn-den Rod Apartments | 3028 Arline St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
