2087 Willafa Woods RdCartwrightOK74731
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 2087 Willafa Woods Rd, Cartwright, OK, 74731 in Cartwright. Priced at $270,000, it generates $2,599/mo in gross rent and $875/mo in net monthly cash flow, a 11.55% yield that comfortably supports the 2.14 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,499. Five-year appreciation: $74,596. Equity from principal paydown: $2,487/yr. Total projected cumulative return: $158,945.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 6.2% |
| Monthly Cash Flow | $875 | $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 | $2,599 |
| Total Monthly Debt Service | $1,617 |
| DSCR Ratio | 1.61x |
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 1981
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74731, Cartwright, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 866 (100%) |
| Owner Occupied HU | 510 (58.9%) |
| Renter Occupied HU | 150 (17.3%) |
| Vacant Housing Units | 206 (23.8%) |
| Median Home Value | $182,292 |
| Average Home Value | $191,162 |
Housing Distribution
Address Breakdown
Residential
624
Single Family
624
Multi-Family
0
Businesses
19
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 1981
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74731, Cartwright, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 866 (100%) |
| Owner Occupied HU | 510 (58.9%) |
| Renter Occupied HU | 150 (17.3%) |
| Vacant Housing Units | 206 (23.8%) |
| Median Home Value | $182,292 |
| Average Home Value | $191,162 |
Housing Distribution
Address Breakdown
Residential
624
Single Family
624
Multi-Family
0
Businesses
19
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wil Montgomery • Epique Realty
Mls Name: MLS Technology, Inc.
Mls ID: #2542192