159 Watson RunBroken BowOK74728
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 159 Watson Run, Broken Bow, OK, 74728 in Broken Bow speaks for itself: 11% gross on a $549,000 price, generating $5,034/mo in rent and $1,528/mo in net income after the $2,469/mo debt service. DSCR 2.04, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $18,336 stacks alongside $151,679 in projected five-year appreciation and $5,056/yr in principal reduction. Projected total cumulative return: $306,997.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 5.8% |
| Monthly Cash Flow | $1,528 | $450 |
City averages based on Broken Bow market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,034 |
| Total Monthly Debt Service | $3,288 |
| DSCR Ratio | 1.53x |
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 2024
1.03 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74728, Broken Bow, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,160 (100%) |
| Owner Occupied HU | 3,032 (58.8%) |
| Renter Occupied HU | 1,384 (26.8%) |
| Vacant Housing Units | 744 (14.4%) |
| Median Home Value | $171,387 |
| Average Home Value | $233,630 |
Housing Distribution
Address Breakdown
Residential
4,574
Single Family
4,478
Multi-Family
96
Businesses
505
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 2024
1.03 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74728, Broken Bow, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,160 (100%) |
| Owner Occupied HU | 3,032 (58.8%) |
| Renter Occupied HU | 1,384 (26.8%) |
| Vacant Housing Units | 744 (14.4%) |
| Median Home Value | $171,387 |
| Average Home Value | $233,630 |
Housing Distribution
Address Breakdown
Residential
4,574
Single Family
4,478
Multi-Family
96
Businesses
505
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Debra Elliott • ABW Edmond Inc (BO)
Mls Name: MLSOK/OKCMAR
Mls ID: #1176931