5012 S 189th Ave ETulsaOK74134
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 5012 S 189th Ave E, Tulsa, OK, 74134 in Tulsa. Priced at $259,500, it generates $2,249/mo in gross rent and $592/mo in net monthly cash flow, a 10.4% yield that comfortably supports the 1.93 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,099. Five-year appreciation: $71,695. Equity from principal paydown: $2,390/yr. Total projected cumulative return: $136,705.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 7.2% |
| Monthly Cash Flow | $592 | $450 |
City averages based on Tulsa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,249 |
| Total Monthly Debt Service | $1,554 |
| DSCR Ratio | 1.45x |
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 2003
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74134, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,038 (100%) |
| Owner Occupied HU | 5,192 (51.7%) |
| Renter Occupied HU | 4,156 (41.4%) |
| Vacant Housing Units | 690 ( 6.9%) |
| Median Home Value | $250,960 |
| Average Home Value | $287,890 |
Housing Distribution
Address Breakdown
Residential
9,086
Single Family
8,362
Multi-Family
724
Businesses
233
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 2003
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74134, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,038 (100%) |
| Owner Occupied HU | 5,192 (51.7%) |
| Renter Occupied HU | 4,156 (41.4%) |
| Vacant Housing Units | 690 ( 6.9%) |
| Median Home Value | $250,960 |
| Average Home Value | $287,890 |
Housing Distribution
Address Breakdown
Residential
9,086
Single Family
8,362
Multi-Family
724
Businesses
233
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices