FREMONT Plan, Wagon TrailStillwaterOK74074
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 FREMONT Plan, Wagon Trail, Stillwater, OK, 74074 priced at $285,500 pairs $2,624/mo rent with $780/mo cash flow after a $1,397/mo payment. Total monthly income equals $2,624/mo, and annual cash flow comes to $9,361/yr on $94,643 invested. Return on cash invested is 29.8% in year one, and rental yield stands at 11.03% on a $285,500 basis. Equity gained on principal adds $1,842/yr, and 5% annual appreciation accumulates to $78,878 by year five. Five-year ROI measures 156.28% and total cumulative return in cash reaches $147,907. For financing, Ziffy Mortgage’s DSCR program evaluates $2,624/mo property income against a $1,397/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$21 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74074, Stillwater, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,367 (100%) |
| Owner Occupied HU | 6,229 (40.5%) |
| Renter Occupied HU | 6,512 (42.4%) |
| Vacant Housing Units | 2,626 (17.1%) |
| Median Home Value | $328,957 |
| Average Home Value | $362,411 |
Housing Distribution
Address Breakdown
Residential
14,937
Single Family
14,346
Multi-Family
591
Businesses
1,130
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Blue Ribbon Construction
Mls Name: Blue Ribbon Construction
Mls ID: #N/A