12800 Endor CtOklahoma CityOK73170
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 12800 Endor Ct, Oklahoma City, OK, 73170 in Oklahoma City speaks for itself: 10.36% gross on a $885,000 price, generating $7,639/mo in rent and $1,987/mo in net income after the $3,980/mo debt service. DSCR 1.92, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $23,849 stacks alongside $244,509 in projected five-year appreciation and $8,151/yr in principal reduction. Projected total cumulative return: $464,167.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 10.0% |
| Monthly Cash Flow | $1,987 | $450 |
City averages based on Oklahoma City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,639 |
| Total Monthly Debt Service | $5,300 |
| DSCR Ratio | 1.44x |
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 2014
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 73170, Oklahoma City, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,886 (100%) |
| Owner Occupied HU | 12,625 (74.8%) |
| Renter Occupied HU | 3,661 (21.7%) |
| Vacant Housing Units | 600 ( 3.6%) |
| Median Home Value | $270,439 |
| Average Home Value | $311,927 |
Housing Distribution
Address Breakdown
Residential
16,747
Single Family
15,303
Multi-Family
1,444
Businesses
464
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 2014
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 73170, Oklahoma City, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,886 (100%) |
| Owner Occupied HU | 12,625 (74.8%) |
| Renter Occupied HU | 3,661 (21.7%) |
| Vacant Housing Units | 600 ( 3.6%) |
| Median Home Value | $270,439 |
| Average Home Value | $311,927 |
Housing Distribution
Address Breakdown
Residential
16,747
Single Family
15,303
Multi-Family
1,444
Businesses
464
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kieran Zepu • Chamberlain Realty LLC
Mls Name: MLSOK/OKCMAR
Mls ID: #1181020