6353 S 80th East Ave #1ATulsaOK74133
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Tulsa rental at 6353 S 80th East Ave #1A, Tulsa, OK, 74133 sits in the solid-income band: 13.05% gross yield, $1,100/mo rent, $258/mo net after the $455/mo debt service, DSCR 2.42. Entry price of $101,200 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $27,960 and $932/yr in principal reduction bring total cumulative return to $55,899.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.1% | 7.2% |
| Monthly Cash Flow | $258 | $450 |
City averages based on Tulsa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,100 |
| Total Monthly Debt Service | $802 |
| DSCR Ratio | 1.37x |
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.
Condo
Built in 1982
6.15 Acres lot
$N/A/sqft
$180 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74133, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,870 (100%) |
| Owner Occupied HU | 10,583 (46.3%) |
| Renter Occupied HU | 10,746 (47.0%) |
| Vacant Housing Units | 1,541 ( 6.7%) |
| Median Home Value | $280,646 |
| Average Home Value | $323,605 |
Housing Distribution
Address Breakdown
Residential
22,195
Single Family
15,679
Multi-Family
6,516
Businesses
1,996
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
Condo
Built in 1982
6.15 Acres lot
$N/A/sqft
$180 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74133, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,870 (100%) |
| Owner Occupied HU | 10,583 (46.3%) |
| Renter Occupied HU | 10,746 (47.0%) |
| Vacant Housing Units | 1,541 ( 6.7%) |
| Median Home Value | $280,646 |
| Average Home Value | $323,605 |
Housing Distribution
Address Breakdown
Residential
22,195
Single Family
15,679
Multi-Family
6,516
Businesses
1,996
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices