Cypress Plan, Maybelle VillasTulsaOK74132
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at Cypress Plan, Maybelle Villas, Tulsa, OK, 74132 in Tulsa: $3,498/mo in rent, $350/mo in net income, 8.51% gross yield, 1.58 DSCR, all at $493,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $136,207 in appreciation and $4,541/yr in principal paydown projects total cumulative return of $209,852.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 7.2% |
| Monthly Cash Flow | $350 | $450 |
City averages based on Tulsa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,498 |
| Total Monthly Debt Service | $2,952 |
| DSCR Ratio | 1.18x |
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74132, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,142 (100%) |
| Owner Occupied HU | 2,445 (47.5%) |
| Renter Occupied HU | 2,301 (44.7%) |
| Vacant Housing Units | 396 ( 7.7%) |
| Median Home Value | $325,392 |
| Average Home Value | $382,281 |
Housing Distribution
Address Breakdown
Residential
4,665
Single Family
3,736
Multi-Family
929
Businesses
317
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74132, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,142 (100%) |
| Owner Occupied HU | 2,445 (47.5%) |
| Renter Occupied HU | 2,301 (44.7%) |
| Vacant Housing Units | 396 ( 7.7%) |
| Median Home Value | $325,392 |
| Average Home Value | $382,281 |
Housing Distribution
Address Breakdown
Residential
4,665
Single Family
3,736
Multi-Family
929
Businesses
317
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
