15695 Draft StKellyvilleOK74039
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 15695 Draft St, Kellyville, OK, 74039 in Kellyville is narrow, $61/mo net on $1,486/mo rent after the $989/mo debt service, but the property operates at break-even-plus, not a loss. At $219,869 with a 8.11% yield, the long-run equity case via 5% appreciation ($60,746 over five years) and $2,025/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.50 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $87,607.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 6.2% |
| Monthly Cash Flow | $61 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,486 |
| Total Monthly Debt Service | $1,337 |
| DSCR Ratio | 1.11x |
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 2026
6,229 sqft lot
$N/A/sqft
$250 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74039, Kellyville, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,659 (100%) |
| Owner Occupied HU | 1,155 (69.6%) |
| Renter Occupied HU | 316 (19.0%) |
| Vacant Housing Units | 188 (11.3%) |
| Median Home Value | $210,985 |
| Average Home Value | $232,255 |
Housing Distribution
Address Breakdown
Residential
1,165
Single Family
1,141
Multi-Family
24
Businesses
88
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 2026
6,229 sqft lot
$N/A/sqft
$250 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74039, Kellyville, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,659 (100%) |
| Owner Occupied HU | 1,155 (69.6%) |
| Renter Occupied HU | 316 (19.0%) |
| Vacant Housing Units | 188 (11.3%) |
| Median Home Value | $210,985 |
| Average Home Value | $232,255 |
Housing Distribution
Address Breakdown
Residential
1,165
Single Family
1,141
Multi-Family
24
Businesses
88
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Moriah Simmons • Ryon & Associates, Inc.
Mls Name: MLS Technology, Inc.
Mls Provider:
Mls ID: #2608177
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.