RC Magnolia 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
Investment property for sale in Kellyville at RC Magnolia Plan, McKellop Meadow, Kellyville, OK, 74039 offers a 11.98% rental yield on a $217,000 purchase with $2,166/mo rent. Total monthly income registers $2,166/mo, and a $1,062/mo payment leaves $780/mo available for distribution. Annual cash flow reaches $9,364/yr on $71,936 to close, and return on cash invested stands at 32.93% in year one. Equity gained on principal adds $1,400/yr while 5% annual appreciation supports $59,953 over five years. Portfolio math shows five-year ROI at 172.95% and total cumulative return in cash at $124,409. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,166/mo property income against a $1,062/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
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: Chase Scott • Rausch Coleman Homes - Tulsa
Mls Name: Rausch Coleman Homes
Mls ID: #N/A