Raleigh Plan, The Villas at Emerald FallsBroken ArrowOK74014
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 Broken Arrow at Raleigh Plan, The Villas at Emerald Falls, Broken Arrow, OK, 74014 priced at $274,739 pairs $2,328/mo rent with $573/mo cash flow after a $1,345/mo payment. Total monthly income equals $2,328/mo, and annual cash flow comes to $6,878/yr on $91,076 invested. Return on cash invested is 27.46% in year one, and rental yield stands at 10.17% on a $274,739 basis. Equity gained on principal adds $1,773/yr, and 5% annual appreciation accumulates to $75,905 by year five. Five-year ROI measures 143.63% and total cumulative return in cash reaches $130,813. For financing, Ziffy Mortgage’s DSCR program evaluates $2,328/mo property income against a $1,345/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74014, Broken Arrow, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,265 (100%) |
| Owner Occupied HU | 14,014 (81.2%) |
| Renter Occupied HU | 2,626 (15.2%) |
| Vacant Housing Units | 625 ( 3.6%) |
| Median Home Value | $265,301 |
| Average Home Value | $296,786 |
Housing Distribution
Address Breakdown
Residential
17,452
Single Family
17,452
Multi-Family
0
Businesses
596
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cynthia Hinckley • Capital Homes
Mls Name: Capital Homes
Mls Provider:
Mls ID: #N/A