Log In/Sign Up
Your email has been sent.
The Villas at Stonelake 7404 Lyrewood Ln 160 Unit Apartment Building $12,187,208 CAD ($76,170 CAD/Unit) 9.09% Cap Rate Oklahoma City, OK 73132
INVESTMENT HIGHLIGHTS
- Low Income Housing Tax Credit Opportunity (Federal & State)
- Excellent Location with EMBARK bus stop on premises
- Qualifies for Acquisition Credits (owned by seller over 10 years)
- Spacious Floor Plans
EXECUTIVE SUMMARY
Low Income Housing Tax Credit Opportunity. Owned by seller over 10 years (since 2011) & eligible for acquisition credits. Can qualify for both federal and state credits. Significant rehab needed. Property will be in a Qualified Census Tract in 2026.
FINANCIAL SUMMARY (PRO FORMA - 2026) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$1,942,303
|
$12.44
|
| Other Income |
$428,463
|
$2.74
|
| Vacancy Loss |
$97,115
|
$0.62
|
| Effective Gross Income |
$2,273,651
|
$14.56
|
| Taxes |
$174,575
|
$1.12
|
| Operating Expenses |
$967,149
|
$6.19
|
| Total Expenses |
$1,141,724
|
$7.31
|
| Net Operating Income |
$1,131,927
|
$7.25
|
FINANCIAL SUMMARY (PRO FORMA - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $1,942,303 |
| Annual Per SF | $12.44 |
| Other Income (CAD) | |
|---|---|
| Annual | $428,463 |
| Annual Per SF | $2.74 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $97,115 |
| Annual Per SF | $0.62 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $2,273,651 |
| Annual Per SF | $14.56 |
| Taxes (CAD) | |
|---|---|
| Annual | $174,575 |
| Annual Per SF | $1.12 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $967,149 |
| Annual Per SF | $6.19 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $1,141,724 |
| Annual Per SF | $7.31 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $1,131,927 |
| Annual Per SF | $7.25 |
PROPERTY FACTS
| Price | $12,187,208 CAD | Building Class | C |
| Price Per Unit | $76,170 CAD | Lot Size | 7.76 AC |
| Sale Type | Investment | Building Size | 156,123 SF |
| Cap Rate | 9.09% | Average Occupancy | 40% |
| No. Units | 160 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1978 |
| Property Subtype | Apartment | Parking Ratio | 1.13/1,000 SF |
| Apartment Style | Garden | ||
| Zoning | R-4 | ||
| Price | $12,187,208 CAD |
| Price Per Unit | $76,170 CAD |
| Sale Type | Investment |
| Cap Rate | 9.09% |
| No. Units | 160 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 7.76 AC |
| Building Size | 156,123 SF |
| Average Occupancy | 40% |
| No. Stories | 2 |
| Year Built | 1978 |
| Parking Ratio | 1.13/1,000 SF |
| Zoning | R-4 |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Balcony
- Cable Ready
- Dishwasher
- Disposal
- Fireplace
- Microwave
- Storage Space
- Washer/Dryer Hookup
- Heating
- Ceiling Fans
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
- Carpet
- Freezer
- Patio
- Porch
SITE AMENITIES
- 24 Hour Access
- Clubhouse
- Courtyard
- Laundry Facilities
- Picnic Area
- Pool
- Property Manager on Site
- Maintenance on site
- Pond
- Public Transportation
- Private Bathroom
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 68 | $1,039 CAD | 750 |
| 2+2 | 24 | $1,246 CAD | 1,100 |
| 2+2.5 | 68 | $1,246 CAD | 1,200 |
1 1
PROPERTY TAXES
| Parcel Number | 140151925 | Total Assessment | $505,722 CAD (2024) |
| Land Assessment | $61,452 CAD (2024) | Annual Taxes | $174,575 CAD ($1.12 CAD/SF) |
| Improvements Assessment | $444,270 CAD (2024) | Tax Year | 2026 |
PROPERTY TAXES
Parcel Number
140151925
Land Assessment
$61,452 CAD (2024)
Improvements Assessment
$444,270 CAD (2024)
Total Assessment
$505,722 CAD (2024)
Annual Taxes
$174,575 CAD ($1.12 CAD/SF)
Tax Year
2026
1 of 3
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
The Villas at Stonelake | 7404 Lyrewood Ln
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.