7790 E 28th CtTulsaOK74129
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Tulsa rental at 7790 E 28th Ct, Tulsa, OK, 74129 sits in the solid-income band: 9.18% gross yield, $1,560/mo rent, $257/mo net after the $917/mo debt service, DSCR 1.70. Entry price of $204,000 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 $56,361 and $1,879/yr in principal reduction bring total cumulative return to $94,120.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 7.2% |
| Monthly Cash Flow | $257 | $450 |
City averages based on Tulsa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,560 |
| Total Monthly Debt Service | $1,222 |
| DSCR Ratio | 1.28x |
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 1956
7,797 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74129, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,954 (100%) |
| Owner Occupied HU | 3,540 (44.5%) |
| Renter Occupied HU | 3,635 (45.7%) |
| Vacant Housing Units | 779 ( 9.8%) |
| Median Home Value | $159,826 |
| Average Home Value | $227,340 |
Housing Distribution
Address Breakdown
Residential
7,596
Single Family
7,098
Multi-Family
498
Businesses
464
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 1956
7,797 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74129, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,954 (100%) |
| Owner Occupied HU | 3,540 (44.5%) |
| Renter Occupied HU | 3,635 (45.7%) |
| Vacant Housing Units | 779 ( 9.8%) |
| Median Home Value | $159,826 |
| Average Home Value | $227,340 |
Housing Distribution
Address Breakdown
Residential
7,596
Single Family
7,098
Multi-Family
498
Businesses
464
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Deren Huang • Waterstone Realty, LLC.
Mls Name: MLS Technology, Inc.
Mls Provider:
Mls ID: #2515969
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.