2903 E Hilltop AveStillwaterOK74074
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 2903 E Hilltop Ave, Stillwater, OK, 74074 priced at $221,400 converts $1,770/mo rent into $332/mo cash flow after a $1,084/mo obligation. Total monthly income equals $1,770/mo, and annual cash flow totals $3,981/yr on $73,394 invested. Return on cash invested prints 25.33% in year one, and rental yield reads 9.59% against a $221,400 entry. Equity gained on principal adds $1,429/yr, while 5% annual appreciation compiles into $61,169 by year five. Five-year ROI reaches 132.33% and total cumulative return in cash sums $97,123. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,770/mo property income covering a $1,084/mo payment, not borrower’s personal income.
Single Family
Built in 2025
0.55 Acres lot
$N/A/sqft
$24 monthly 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: Brett Creager • Copper Creek Real Estate
Mls Name: Stillwater MLS
Mls Provider:
Mls ID: #131920
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.