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 offers $1,492/mo rent that, after a $950/mo payment, leaves $253/mo cash flow. Total monthly income is $1,492/mo, and annual cash flow is $3,031/yr on $64,311 cash. Return on cash invested measures 24.62% in year one, and rental yield stands at 9.23% at a $194,000 entry. Equity gained on principal adds $1,252/yr while 5% annual appreciation compounds into $53,599 by year five. Five-year ROI records 128.39% and total cumulative return in cash reaches $82,568. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,492/mo property income versus a $950/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
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: Keenan Courchesne • Rausch Coleman Homes - Tulsa
Mls Name: Rausch Coleman Homes
Mls ID: #N/A