1003 W 87th St STulsaOK74132
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 1003 W 87th St S, Tulsa, OK, 74132 in Tulsa. At $590,000 it earns $4,770/mo in rent and distributes $808/mo to the owner after the $2,653/mo payment, a consistent 9.7% yield. DSCR 1.80 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $163,006 in value; $5,434/yr in principal paydown compounds ownership stake. Total projected return: $277,081.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 7.2% |
| Monthly Cash Flow | $808 | $450 |
City averages based on Tulsa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,770 |
| Total Monthly Debt Service | $3,728 |
| DSCR Ratio | 1.28x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2019
10,585 sqft lot
$N/A/sqft
$650 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74132, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,142 (100%) |
| Owner Occupied HU | 2,445 (47.5%) |
| Renter Occupied HU | 2,301 (44.7%) |
| Vacant Housing Units | 396 ( 7.7%) |
| Median Home Value | $325,392 |
| Average Home Value | $382,281 |
Housing Distribution
Address Breakdown
Residential
4,665
Single Family
3,736
Multi-Family
929
Businesses
317
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2019
10,585 sqft lot
$N/A/sqft
$650 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74132, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,142 (100%) |
| Owner Occupied HU | 2,445 (47.5%) |
| Renter Occupied HU | 2,301 (44.7%) |
| Vacant Housing Units | 396 ( 7.7%) |
| Median Home Value | $325,392 |
| Average Home Value | $382,281 |
Housing Distribution
Address Breakdown
Residential
4,665
Single Family
3,736
Multi-Family
929
Businesses
317
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Erin Catron • Erin Catron & Company, LLC
Mls Name: MLS Technology, Inc.
Mls Provider:
Mls ID: #2605520
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.