417 Country Club DrEdmondOK73025
INVESTMENT ANALYSIS
Investment Verdict
Solid Income417 Country Club Dr, Edmond, OK, 73025 in Edmond is a solid income-producing rental, 8.76% gross yield, $4,910/mo rent, $415/mo net cash flow on a $673,000 buy. DSCR 1.62 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $185,937 and $6,198/yr in principal reduction project a total cumulative return of $283,336.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 5.8% |
| Monthly Cash Flow | $415 | $420 |
City averages based on Edmond market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,910 |
| Total Monthly Debt Service | $4,228 |
| DSCR Ratio | 1.16x |
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 1988
0.45 Acres lot
$N/A/sqft
$1,975 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 1988
0.45 Acres lot
$N/A/sqft
$1,975 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Frank Schuster • RE/MAX at Home
Mls Name: MLSOK/OKCMAR
Mls Provider:
Mls ID: #1183260
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.