20779 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 20779 McKellop Dr, Kellyville, OK, 74039 uses $66,267 cash to close to unlock $6,468/yr annual cash flow and $539/mo monthly cash flow. Total monthly income runs $1,836/mo, and a $978/mo payment keeps the spread at $539/mo. Purchase price stands at $199,900, and rental yield measures 11.02% with $1,836/mo rent. Return on cash invested shows 29.67% in year one, and 5% annual appreciation builds toward $55,229 over five years. Five-year ROI reaches 155.57% and total cumulative return in cash records $103,093. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,836/mo property income covering a $978/mo payment rather than investor’s personal income.
Single Family
Built in 2024
N/A 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: Brett Creager • Copper Creek Real Estate
Mls Name: MLS Technology, Inc.
Mls Provider:
Mls ID: #2408147
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.