WHITE RIVER Plan, Wagon TrailStillwaterOK74074
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 WHITE RIVER Plan, Wagon Trail, Stillwater, OK, 74074 with 5% annual appreciation on a $389,900 basis while $2,755/mo rent supports operations. Total monthly income totals $2,755/mo and a $1,908/mo payment preserves $244/mo for cash returns. Annual cash flow comes to $2,933/yr on $129,252 deployed, and return on cash invested reaches 22.18% in year one. Equity gained on principal adds $2,516/yr, and five-year appreciation sums $107,722 alongside rental yield of 8.48%. Five-year ROI measures 115.35% and total cumulative return in cash totals $149,089.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,755/mo property income versus a $1,908/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$21 monthly 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: N/A • Blue Ribbon Construction
Mls Name: Blue Ribbon Construction
Mls ID: #N/A