12515 SW 3rd StYukonOK73099
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 12515 SW 3rd St, Yukon, OK, 73099 in Yukon. Priced at $165,000, it generates $1,645/mo in gross rent and $591/mo in net monthly cash flow, a 11.97% yield that comfortably supports the 2.22 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,098. Five-year appreciation: $45,586. Equity from principal paydown: $1,520/yr. Total projected cumulative return: $100,766.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12% | 6.8% |
| Monthly Cash Flow | $591 | $450 |
City averages based on Yukon market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,645 |
| Total Monthly Debt Service | $988 |
| DSCR Ratio | 1.66x |
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.
Multi Family
Built in 2001
1.38 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 73099, Yukon, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 37,540 (100%) |
| Owner Occupied HU | 25,761 (68.6%) |
| Renter Occupied HU | 9,372 (25.0%) |
| Vacant Housing Units | 2,407 ( 6.4%) |
| Median Home Value | $273,460 |
| Average Home Value | $301,609 |
Housing Distribution
Address Breakdown
Residential
38,191
Single Family
36,233
Multi-Family
1,958
Businesses
1,320
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
Multi Family
Built in 2001
1.38 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 73099, Yukon, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 37,540 (100%) |
| Owner Occupied HU | 25,761 (68.6%) |
| Renter Occupied HU | 9,372 (25.0%) |
| Vacant Housing Units | 2,407 ( 6.4%) |
| Median Home Value | $273,460 |
| Average Home Value | $301,609 |
Housing Distribution
Address Breakdown
Residential
38,191
Single Family
36,233
Multi-Family
1,958
Businesses
1,320
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices