22907 Crab Orchard DrEdmondOK73025
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 22907 Crab Orchard Dr, Edmond, OK, 73025 in Edmond speaks for itself: 11.4% gross on a $562,900 price, generating $5,346/mo in rent and $1,477/mo in net income after the $2,531/mo debt service. DSCR 2.11, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $17,725 stacks alongside $155,519 in projected five-year appreciation and $5,184/yr in principal reduction. Projected total cumulative return: $310,218.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.4% | 5.8% |
| Monthly Cash Flow | $1,477 | $420 |
City averages based on Edmond market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,346 |
| Total Monthly Debt Service | $3,645 |
| DSCR Ratio | 1.47x |
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 2008
0.51 Acres lot
$N/A/sqft
$903 annually HOA
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 2008
0.51 Acres lot
$N/A/sqft
$903 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christie Davis • Keller Williams Realty Elite
Mls Name: MLSOK/OKCMAR
Mls Provider:
Mls ID: #1176902
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. This information is not verified for authenticity or accuracy, is not guaranteed and may not reflect all real estate activity in the market. Copyright 2025 MLSOK, Inc. All rights reserved.