924 E Will Rogers DrStillwaterOK74075
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 924 E Will Rogers Dr, Stillwater, OK, 74075 priced at $170,000 converts $1,476/mo rent into $383/mo cash flow after a $832/mo obligation. Total monthly income equals $1,476/mo, and annual cash flow totals $4,591/yr on $56,355 invested. Return on cash invested prints 28.06% in year one, and rental yield reads 10.42% against a $170,000 entry. Equity gained on principal adds $1,097/yr, while 5% annual appreciation compiles into $46,968 by year five. Five-year ROI reaches 146.88% and total cumulative return in cash sums $82,773. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,476/mo property income covering a $832/mo payment, not borrower’s personal income.
Single Family
Built in 1976
8,850 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: Megan Thompson • RE/MAX Signature
Mls Name: Stillwater MLS
Mls Provider:
Mls ID: #132075
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.