1505 N Vinita AveTahlequahOK74464
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1505 N Vinita Ave, Tahlequah, OK, 74464 in Tahlequah. Priced at $140,000, it generates $2,353/mo in gross rent and $1,459/mo in net monthly cash flow, a 20.17% yield that comfortably supports the 3.73 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $17,510. Five-year appreciation: $38,679. Equity from principal paydown: $1,289/yr. Total projected cumulative return: $147,108.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 20.2% | 6.2% |
| Monthly Cash Flow | $1,459 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,353 |
| Total Monthly Debt Service | $838 |
| DSCR Ratio | 2.81x |
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.
Manufactured
Built in 2018
0.61 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74464, Tahlequah, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,955 (100%) |
| Owner Occupied HU | 6,563 (47.0%) |
| Renter Occupied HU | 5,616 (40.2%) |
| Vacant Housing Units | 1,776 (12.7%) |
| Median Home Value | $187,782 |
| Average Home Value | $238,022 |
Housing Distribution
Address Breakdown
Residential
12,942
Single Family
12,254
Multi-Family
688
Businesses
1,081
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
Manufactured
Built in 2018
0.61 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74464, Tahlequah, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,955 (100%) |
| Owner Occupied HU | 6,563 (47.0%) |
| Renter Occupied HU | 5,616 (40.2%) |
| Vacant Housing Units | 1,776 (12.7%) |
| Median Home Value | $187,782 |
| Average Home Value | $238,022 |
Housing Distribution
Address Breakdown
Residential
12,942
Single Family
12,254
Multi-Family
688
Businesses
1,081
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Edna Kimble • C21/Wright Real Estate
Mls Name: MLS Technology, Inc.
Mls Provider:
Mls ID: #2523894
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.