Log In/Sign Up
Your email has been sent.
28801 141st S st 6 Unit Apartment Building $2,582,452 CAD ($430,409 CAD/Unit) Coweta, OK 74429



EXECUTIVE SUMMARY
Coweta 6 Unit | New Construction Lease-Up Opportunity | Zoned RM-1
Offered at $1,850,000 | 6.46% Pro Forma Cap
Brand New 6-Unit Townhome-Style Property
Investment Highlights
• New Construction (2025): Turnkey 6-unit townhome-style multifamily asset—no deferred maintenance
• Lease-Up Strategy: 2 of 6 units leased, 4 units available to stabilize at market
• In-Place Income:
• One tenant on 12-month lease at $2,220/month
• One tenant on 3-month lease at $3,400/month, then month-to-month
• Pro Forma NOI: $119,586 annually with 6.46% projected cap rate at $1,850,000
• Bonus Income: (3) 10x20 storage units at $150/unit/month = $5,400/year
• Efficient Operations: Projected expenses under $28K annually
• RM-1 Zoning: Multifamily medium density with redevelopment upside
• Unit Features: Each unit has 3 beds / 2.5 baths, private garage, quartz countertops, stainless appliances, drop zone, walk-in pantry, and laundry near primary suite
• Tenant Appeal: Open-concept layouts, modern finishes, no shared walls above or below
• No HOA | County Jurisdiction: Easier management, fewer restrictions
• Strong Submarket: Coweta is a fast-growing Tulsa suburb with steady rental demand from families, commuters, and workforce renters
• Newly constructed multifamily asset featuring six spacious 3-bedroom, 2.5-bath townhome-style units with private garages. Located just off Hwy 51 on E 141st Street S, this property offers an immediate lease-up value-add strategy in a fast-growing Tulsa suburb.
• With 2 of 6 units currently leased, investors can capture upside through full stabilization while benefiting from zero deferred maintenance and premium construction quality. Pro forma NOI is $119,586, offering an attractive 6.46% cap rate at asking price.
Offered at $1,850,000 | 6.46% Pro Forma Cap
Brand New 6-Unit Townhome-Style Property
Investment Highlights
• New Construction (2025): Turnkey 6-unit townhome-style multifamily asset—no deferred maintenance
• Lease-Up Strategy: 2 of 6 units leased, 4 units available to stabilize at market
• In-Place Income:
• One tenant on 12-month lease at $2,220/month
• One tenant on 3-month lease at $3,400/month, then month-to-month
• Pro Forma NOI: $119,586 annually with 6.46% projected cap rate at $1,850,000
• Bonus Income: (3) 10x20 storage units at $150/unit/month = $5,400/year
• Efficient Operations: Projected expenses under $28K annually
• RM-1 Zoning: Multifamily medium density with redevelopment upside
• Unit Features: Each unit has 3 beds / 2.5 baths, private garage, quartz countertops, stainless appliances, drop zone, walk-in pantry, and laundry near primary suite
• Tenant Appeal: Open-concept layouts, modern finishes, no shared walls above or below
• No HOA | County Jurisdiction: Easier management, fewer restrictions
• Strong Submarket: Coweta is a fast-growing Tulsa suburb with steady rental demand from families, commuters, and workforce renters
• Newly constructed multifamily asset featuring six spacious 3-bedroom, 2.5-bath townhome-style units with private garages. Located just off Hwy 51 on E 141st Street S, this property offers an immediate lease-up value-add strategy in a fast-growing Tulsa suburb.
• With 2 of 6 units currently leased, investors can capture upside through full stabilization while benefiting from zero deferred maintenance and premium construction quality. Pro forma NOI is $119,586, offering an attractive 6.46% cap rate at asking price.
DATA ROOM Click Here to Access
- Operating and Financials
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| 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 (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $2,582,452 CAD | Apartment Style | Townhome |
| Price Per Unit | $430,409 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 1.00 AC |
| No. Units | 6 | Building Size | 10,866 SF |
| Property Type | Multifamily | No. Stories | 2 |
| Property Subtype | Apartment | Year Built | 2025 |
| Zoning | RM1 | ||
| Price | $2,582,452 CAD |
| Price Per Unit | $430,409 CAD |
| Sale Type | Investment |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | C |
| Lot Size | 1.00 AC |
| Building Size | 10,866 SF |
| No. Stories | 2 |
| Year Built | 2025 |
| Zoning | RM1 |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Microwave
- Heating
- Refrigerator
- Tub/Shower
SITE AMENITIES
- 24 Hour Access
- Tenant Controlled HVAC
- Recycling
- Trash Pickup - Curbside
- Walk-Up
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2.5 | 6 | $2,862 CAD | - |
1 1
PROPERTY TAXES
| Parcel Number | 730020243 | Total Assessment | $3,674 CAD |
| Land Assessment | $2,358 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $1,315 CAD | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
730020243
Land Assessment
$2,358 CAD
Improvements Assessment
$1,315 CAD
Total Assessment
$3,674 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
1 of 27
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
28801 141st S 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.
