20771 McKellop DrKellyvilleOK74039
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
Investment Highlights
Investment property for sale in Kellyville at 20771 McKellop Dr, Kellyville, OK, 74039 offers a 10.77% rental yield on a $223,662 purchase with $2,008/mo rent. Total monthly income registers $2,008/mo, and a $1,095/mo payment leaves $559/mo available for distribution. Annual cash flow reaches $6,702/yr on $74,144 to close, and return on cash invested stands at 28.95% in year one. Equity gained on principal adds $1,443/yr while 5% annual appreciation supports $61,794 over five years. Portfolio math shows five-year ROI at 151.71% and total cumulative return in cash at $112,485. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,008/mo property income against a $1,095/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
6,011 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: #2550134
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.