177871 N 2820th RdDuncanOK73533
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 177871 N 2820th Rd, Duncan, OK, 73533 in Duncan is straightforward: $250,000 in, $1,806/mo in rent, $209/mo out after debt service. The 8.67% gross yield and 1.52 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $69,070 by year five. With $2,096/yr in principal equity, the total cumulative return is projected at $103,838.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 6.2% |
| Monthly Cash Flow | $209 | $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 | $1,806 |
| Total Monthly Debt Service | $1,558 |
| DSCR Ratio | 1.16x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 2015
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 73533, Duncan, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,811 (100%) |
| Owner Occupied HU | 7,746 (56.1%) |
| Renter Occupied HU | 3,952 (28.6%) |
| Vacant Housing Units | 2,113 (15.3%) |
| Median Home Value | $162,390 |
| Average Home Value | $197,570 |
Housing Distribution
Address Breakdown
Residential
11,941
Single Family
11,689
Multi-Family
252
Businesses
1,006
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
