2120 SW 77th StOklahoma CityOK73159
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 2120 SW 77th St, Oklahoma City, OK, 73159 in Oklahoma City earns a 10.87% gross yield at $169,900. Rent of $1,538/mo nets $453/mo after the $764/mo mortgage. The 2.01 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $46,940 and $1,565/yr in equity accumulation project a total cumulative return of $93,747.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 10.0% |
| Monthly Cash Flow | $453 | $450 |
City averages based on Oklahoma City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,538 |
| Total Monthly Debt Service | $1,017 |
| DSCR Ratio | 1.51x |
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 1960
7,562 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 73159, Oklahoma City, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,929 (100%) |
| Owner Occupied HU | 6,988 (50.2%) |
| Renter Occupied HU | 5,894 (42.3%) |
| Vacant Housing Units | 1,047 ( 7.5%) |
| Median Home Value | $166,469 |
| Average Home Value | $205,042 |
Housing Distribution
Address Breakdown
Residential
12,942
Single Family
12,303
Multi-Family
639
Businesses
691
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 1960
7,562 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 73159, Oklahoma City, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,929 (100%) |
| Owner Occupied HU | 6,988 (50.2%) |
| Renter Occupied HU | 5,894 (42.3%) |
| Vacant Housing Units | 1,047 ( 7.5%) |
| Median Home Value | $166,469 |
| Average Home Value | $205,042 |
Housing Distribution
Address Breakdown
Residential
12,942
Single Family
12,303
Multi-Family
639
Businesses
691
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nicholas Bonfiglio • Spearhead Realty Group LLC
Mls Name: MLSOK/OKCMAR
Mls ID: #1183857