5114 W 3rd StTulsaOK74127
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 5114 W 3rd St, Tulsa, OK, 74127 in Tulsa at $214,500 earns $1,380/mo in rent and nets $10/mo after the $965/mo payment, a 7.72% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $59,262 over five years. Ziffy Mortgage underwrites this on a 1.43 DSCR without U.S. credit history. With $1,976/yr in principal paydown, total projected return reaches $82,196.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 7.2% |
| Monthly Cash Flow | $10 | $450 |
City averages based on Tulsa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,380 |
| Total Monthly Debt Service | $1,284 |
| DSCR Ratio | 1.07x |
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 2024
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74127, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,644 (100%) |
| Owner Occupied HU | 3,515 (46.0%) |
| Renter Occupied HU | 3,197 (41.8%) |
| Vacant Housing Units | 932 (12.2%) |
| Median Home Value | $149,569 |
| Average Home Value | $202,873 |
Housing Distribution
Address Breakdown
Residential
7,415
Single Family
6,993
Multi-Family
422
Businesses
295
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 2024
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74127, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,644 (100%) |
| Owner Occupied HU | 3,515 (46.0%) |
| Renter Occupied HU | 3,197 (41.8%) |
| Vacant Housing Units | 932 (12.2%) |
| Median Home Value | $149,569 |
| Average Home Value | $202,873 |
Housing Distribution
Address Breakdown
Residential
7,415
Single Family
6,993
Multi-Family
422
Businesses
295
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Luna • All American Realtors
Mls Name: MLS Technology, Inc.
Mls Provider:
Mls ID: #2518003
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.