The Augusta Plan, Flat Rock RidgeTulsaOK74106
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, The Augusta Plan, Flat Rock Ridge, Tulsa, OK, 74106 in Tulsa is a conservative rental investment at $293,701. Rental yield 6.84%. A 1.27 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $81,144; $2,705/yr in principal paydown supplements. Total projected return: $98,628.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.8% | 7.2% |
| Monthly Cash Flow | $(202) | $450 |
City averages based on Tulsa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,674 |
| Total Monthly Debt Service | $1,759 |
| DSCR Ratio | 0.95x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74106, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,149 (100%) |
| Owner Occupied HU | 3,112 (38.2%) |
| Renter Occupied HU | 3,886 (47.7%) |
| Vacant Housing Units | 1,151 (14.1%) |
| Median Home Value | $156,221 |
| Average Home Value | $222,871 |
Housing Distribution
Address Breakdown
Residential
6,947
Single Family
6,506
Multi-Family
441
Businesses
333
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 74106, Tulsa, OK area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,149 (100%) |
| Owner Occupied HU | 3,112 (38.2%) |
| Renter Occupied HU | 3,886 (47.7%) |
| Vacant Housing Units | 1,151 (14.1%) |
| Median Home Value | $156,221 |
| Average Home Value | $222,871 |
Housing Distribution
Address Breakdown
Residential
6,947
Single Family
6,506
Multi-Family
441
Businesses
333
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
