RC Magnolia Plan, Frye FarmsStillwaterOK74074
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
Investment property for sale in Stillwater at RC Magnolia Plan, Frye Farms, Stillwater, OK, 74074 offers a 8.46% rental yield on a $226,400 purchase with $1,596/mo rent. Total monthly income registers $1,596/mo, and a $1,108/mo payment leaves $150/mo available for distribution. Annual cash flow reaches $1,803/yr on $75,052 to close, and return on cash invested stands at 22.31% in year one. Equity gained on principal adds $1,461/yr while 5% annual appreciation supports $62,550 over five years. Portfolio math shows five-year ROI at 116.04% and total cumulative return in cash at $87,088. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,596/mo property income against a $1,108/mo payment rather than investor’s personal income documents like 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: 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: Joe Burch • Rausch Coleman Homes - Stillwater
Mls Name: Rausch Coleman Homes
Mls ID: #N/A