465832 E 770th RdStilwellOK74960
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowNot flashy, but dependably profitable, 465832 E 770th Rd, Stilwell, OK, 74960 in Stilwell is listed at $225,000 and delivers $1,900/mo in rent and $463/mo in net monthly cash flow. The 10.13% yield and 1.88 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $62,163 over five years, and $2,072/yr in principal reduction supplements cash return. Total projected cumulative return: $115,320.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.2% |
| Monthly Cash Flow | $463 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,900 |
| Total Monthly Debt Service | $1,347 |
| DSCR Ratio | 1.41x |
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 1980
1.90 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74960, Stilwell, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,335 (100%) |
| Owner Occupied HU | 2,522 (58.2%) |
| Renter Occupied HU | 1,326 (30.6%) |
| Vacant Housing Units | 487 (11.2%) |
| Median Home Value | $126,429 |
| Average Home Value | $211,583 |
Housing Distribution
Address Breakdown
Residential
4,515
Single Family
4,496
Multi-Family
19
Businesses
332
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 1980
1.90 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74960, Stilwell, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,335 (100%) |
| Owner Occupied HU | 2,522 (58.2%) |
| Renter Occupied HU | 1,326 (30.6%) |
| Vacant Housing Units | 487 (11.2%) |
| Median Home Value | $126,429 |
| Average Home Value | $211,583 |
Housing Distribution
Address Breakdown
Residential
4,515
Single Family
4,496
Multi-Family
19
Businesses
332
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Crystal Burns • C21/Wright Real Estate
Mls Name: MLS Technology, Inc.
Mls Provider:
Mls ID: #2521103
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.