5102 N Beaver AveBethanyOK73008
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow5102 N Beaver Ave, Bethany, OK, 73008 in Bethany is a top-tier cash-flow asset. At $100,000 it produces $1,526/mo in rent and $851/mo in net monthly income, a 18.32% gross rental yield. The DSCR of 3.39 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $10,211. Five-year appreciation adds $27,628, driving a total cumulative return of $92,873.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 18.3% | 6.2% |
| Monthly Cash Flow | $851 | $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 | $1,526 |
| Total Monthly Debt Service | $636 |
| DSCR Ratio | 2.40x |
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 1951
7,008 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 73008, Bethany, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,531 (100%) |
| Owner Occupied HU | 4,478 (47.0%) |
| Renter Occupied HU | 4,044 (42.4%) |
| Vacant Housing Units | 1,009 (10.6%) |
| Median Home Value | $195,481 |
| Average Home Value | $261,515 |
Housing Distribution
Address Breakdown
Residential
8,953
Single Family
8,593
Multi-Family
360
Businesses
788
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 1951
7,008 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 73008, Bethany, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,531 (100%) |
| Owner Occupied HU | 4,478 (47.0%) |
| Renter Occupied HU | 4,044 (42.4%) |
| Vacant Housing Units | 1,009 (10.6%) |
| Median Home Value | $195,481 |
| Average Home Value | $261,515 |
Housing Distribution
Address Breakdown
Residential
8,953
Single Family
8,593
Multi-Family
360
Businesses
788
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices