902 N Beard AveShawneeOK74801
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 902 N Beard Ave, Shawnee, OK, 74801 in Shawnee earns a 10.03% gross yield at $157,900. Rent of $1,320/mo nets $312/mo after the $710/mo mortgage. The 1.86 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $43,625 and $1,454/yr in equity accumulation project a total cumulative return of $80,098.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 7.2% |
| Monthly Cash Flow | $312 | $450 |
City averages based on Shawnee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,320 |
| Total Monthly Debt Service | $946 |
| DSCR Ratio | 1.40x |
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 1940
7,749 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74801, Shawnee, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,096 (100%) |
| Owner Occupied HU | 5,042 (49.9%) |
| Renter Occupied HU | 3,737 (37.0%) |
| Vacant Housing Units | 1,317 (13.0%) |
| Median Home Value | $172,590 |
| Average Home Value | $227,256 |
Housing Distribution
Address Breakdown
Residential
9,222
Single Family
8,882
Multi-Family
340
Businesses
612
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 1940
7,749 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74801, Shawnee, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,096 (100%) |
| Owner Occupied HU | 5,042 (49.9%) |
| Renter Occupied HU | 3,737 (37.0%) |
| Vacant Housing Units | 1,317 (13.0%) |
| Median Home Value | $172,590 |
| Average Home Value | $227,256 |
Housing Distribution
Address Breakdown
Residential
9,222
Single Family
8,882
Multi-Family
340
Businesses
612
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices