504 W Adams StPurcellOK73080
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 504 W Adams St, Purcell, OK, 73080 in Purcell. Priced at $255,000, it generates $2,246/mo in gross rent and $618/mo in net monthly cash flow, a 10.57% yield that comfortably supports the 1.96 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,415. Five-year appreciation: $70,452. Equity from principal paydown: $2,349/yr. Total projected cumulative return: $136,643.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.2% |
| Monthly Cash Flow | $618 | $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 | $2,246 |
| Total Monthly Debt Service | $1,527 |
| 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 1960
9,282 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 73080, Purcell, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,759 (100%) |
| Owner Occupied HU | 3,163 (66.5%) |
| Renter Occupied HU | 1,180 (24.8%) |
| Vacant Housing Units | 416 ( 8.7%) |
| Median Home Value | $235,078 |
| Average Home Value | $259,913 |
Housing Distribution
Address Breakdown
Residential
3,889
Single Family
3,832
Multi-Family
57
Businesses
461
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 1960
9,282 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 73080, Purcell, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,759 (100%) |
| Owner Occupied HU | 3,163 (66.5%) |
| Renter Occupied HU | 1,180 (24.8%) |
| Vacant Housing Units | 416 ( 8.7%) |
| Median Home Value | $235,078 |
| Average Home Value | $259,913 |
Housing Distribution
Address Breakdown
Residential
3,889
Single Family
3,832
Multi-Family
57
Businesses
461
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices