2205 E Cover LnStillwaterOK74074
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
Rental property for sale in Stillwater at 2205 E Cover Ln, Stillwater, OK, 74074 offers $3,343/mo rent that, after a $1,865/mo payment, leaves $910/mo cash flow. Total monthly income is $3,343/mo, and annual cash flow is $10,916/yr on $126,302 cash. Return on cash invested measures 28.55% in year one, and rental yield stands at 10.53% at a $381,000 entry. Equity gained on principal adds $2,459/yr while 5% annual appreciation compounds into $105,263 by year five. Five-year ROI records 149.44% and total cumulative return in cash reaches $188,751. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,343/mo property income versus a $1,865/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74074, Stillwater, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,367 (100%) |
| Owner Occupied HU | 6,229 (40.5%) |
| Renter Occupied HU | 6,512 (42.4%) |
| Vacant Housing Units | 2,626 (17.1%) |
| Median Home Value | $328,957 |
| Average Home Value | $362,411 |
Housing Distribution
Address Breakdown
Residential
14,937
Single Family
14,346
Multi-Family
591
Businesses
1,130
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kristie Wirth • 405 Home Store, LLC
Mls Name: Stillwater MLS
Mls ID: #132965