WILLIAMETTE 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 WILLIAMETTE Plan, Wagon Trail, Stillwater, OK, 74074 with 5% annual appreciation on a $399,500 basis while $3,827/mo rent supports operations. Total monthly income totals $3,827/mo and a $1,955/mo payment preserves $1,255/mo for cash returns. Annual cash flow comes to $15,061/yr on $132,434 deployed, and return on cash invested reaches 31.28% in year one. Equity gained on principal adds $2,578/yr, and five-year appreciation sums $110,374 alongside rental yield of 11.5%. Five-year ROI measures 164.19% and total cumulative return in cash totals $217,443.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,827/mo property income versus a $1,955/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