9420 E 77th StTulsaOK74133
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 9420 E 77th St, Tulsa, OK, 74133 in Tulsa at $399,000 earns $2,677/mo in rent and nets $129/mo after the $1,794/mo payment, a 8.05% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $110,236 over five years. Ziffy Mortgage underwrites this on a 1.49 DSCR without U.S. credit history. With $3,675/yr in principal paydown, total projected return reaches $159,953.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 7.2% |
| Monthly Cash Flow | $129 | $450 |
City averages based on Tulsa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,677 |
| Total Monthly Debt Service | $2,389 |
| DSCR Ratio | 1.12x |
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 1999
10,062 sqft lot
$N/A/sqft
No 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
Single Family
Built in 1999
10,062 sqft lot
$N/A/sqft
No 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