906 N Dryden CirStillwaterOK74075
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
Investment Highlights
Rental property for sale in Stillwater at 906 N Dryden Cir, Stillwater, OK, 74075 priced at $220,000 converts $2,078/mo rent into $608/mo cash flow after a $1,077/mo obligation. Total monthly income equals $2,078/mo, and annual cash flow totals $7,295/yr on $72,930 invested. Return on cash invested prints 29.91% in year one, and rental yield reads 11.33% against a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation compiles into $60,782 by year five. Five-year ROI reaches 157.14% and total cumulative return in cash sums $114,599. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,078/mo property income covering a $1,077/mo payment, not borrower’s personal income.
Single Family
Built in 1978
10,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74075, Stillwater, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,530 (100%) |
| Owner Occupied HU | 4,161 (33.2%) |
| Renter Occupied HU | 6,451 (51.5%) |
| Vacant Housing Units | 1,918 (15.3%) |
| Median Home Value | $277,649 |
| Average Home Value | $337,380 |
Housing Distribution
Address Breakdown
Residential
11,931
Single Family
9,706
Multi-Family
2,225
Businesses
581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amy Parsons • REAL ESTATE PROFESSIONALS
Mls Name: Stillwater MLS
Mls Provider:
Mls ID: #131854
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.