RC Cooper Plan, McKellop MeadowKellyvilleOK74039
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 Kellyville at RC Cooper Plan, McKellop Meadow, Kellyville, OK, 74039 priced at $201,000 converts $1,373/mo rent into $89/mo cash flow after a $984/mo obligation. Total monthly income equals $1,373/mo, and annual cash flow totals $1,070/yr on $66,632 invested. Return on cash invested prints 21.51% in year one, and rental yield reads 8.2% against a $201,000 entry. Equity gained on principal adds $1,297/yr, while 5% annual appreciation compiles into $55,533 by year five. Five-year ROI reaches 111.78% and total cumulative return in cash sums $74,482. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,373/mo property income covering a $984/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74039, Kellyville, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,659 (100%) |
| Owner Occupied HU | 1,155 (69.6%) |
| Renter Occupied HU | 316 (19.0%) |
| Vacant Housing Units | 188 (11.3%) |
| Median Home Value | $210,985 |
| Average Home Value | $232,255 |
Housing Distribution
Address Breakdown
Residential
1,165
Single Family
1,141
Multi-Family
24
Businesses
88
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Rausch-Coleman Homes
Mls Name: Rausch Coleman Homes
Mls ID: #N/A