CashFlowRE
Sign in Sign up
2248 SW Binkley St
B- Composite 67.48
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • Appreciation +0.0/10.0

$45,000

2248 SW Binkley St · Oklahoma City, OK 73119
2 bd · 1.0 ba · 791 sqft · SingleFamily public records · 3 Days on market
Built 1939 6,499 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity is knocking at 2248 SW Binkley St — a classic 1939 ranch-style home offering 791 square feet, 2 bedrooms, 1 bath, and an attached garage, all priced at $45,000. For the investor, flipper, or handy buyer with vision, this one is worth a close look. The bones are there, and the expensive surprises have already been handled. A new roof installed within the last couple of years and fully replaced plumbing with all-new pipes mean two of the biggest line items in any rehab budget are already off your list. That's real money saved before you even pick up a paintbrush. Inside, you'll find carpet and laminate flooring throughout. The attached garage adds everyday convenience and ex

Key facts

  • Attached garage
  • Large yard
  • New roof

Tags

NEW ROOFFULLY REPLACED PLUMBINGLARGE YARDATTACHED GARAGE

Property features AI

Finance

  • Other: Vacant and available for occupancy; Located in Altamere Addition; Approx. 0.15-acre lot
  • HOA & community: No mandatory HOA dues

Exterior

  • Parking: 1-car garage
  • Utilities: Public water and sewer (standard residential utilities)
  • Home design: Single-family residence; One-level home; Property faces north; Residential property (existing)
  • Construction: Brick and frame construction; Composition roof (replaced/updated in 2023); Combination foundation
  • Exterior features: Wood fencing; Interior lot

Interior

  • Kitchen: Free-standing gas range and oven; Dishwasher; Refrigerator; Water heater
  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window unit(s) for cooling
  • Interior features: Covered porch; Front porch; No fireplace
  • Laundry & utility: Combination foundation (utility access)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $45k.

Deal economics

  • At list price, monthly cash flow is $532 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Cap rate 20.5% vs local median 3.7% in Oklahoma City — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 80/100 on livability (#3 in OK, #1,635 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F.
  • Oklahoma City (urban): math 7% / reading 10% proficiency, ranked #254 of 270 in OK (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Esperanza Es (math 2% / reading 2%, grade F, #802 of 845 statewide, top 100%, 427 students, 0% FRL); Northwest Classen Hs (math 5% / reading 10%, grade F, #420 of 447 statewide, top 95%, 1,702 students, 0% FRL) — zoned schools average 0% FRL vs 82% district-wide (82 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.1%/yr); 93 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; 5,365 units permitted in Oklahoma County in 2024 (569 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $311 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Oklahoma County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.1% rent growth), your $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $15k; list at $45k implies a 200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $45,000

Questions for the listing agent

  1. Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.32%
Cap rate
20.49%
Cash-on-cash
50.69%
DSCR
3.26
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$100,457
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2248 SW Binkley St 0.00mi 2/1.0 791 (0%) 1mo $60,000 $76 99
2304 SW Binkley St 0.04mi 2/1.0 812 (+3%) 1mo $115,500 $142 93
2220 SW 28th St 0.26mi 2/1.0 798 (+1%) 8mo $101,000 $127 80
1517 SW 31st St 0.44mi 2/1.0 728 (-8%) 1mo $88,000 $121 65
2709 SW 31st St 0.56mi 2/1.0 826 (+4%) 5mo $32,000 $39 63
2225 SW 38th St 0.36mi 3/1.0 (+1) 770 (-3%) 14mo $125,000 $162 62
2511 S Villa Ave 0.60mi 2/1.0 734 (-7%) 11mo $20,000 $27 51
2106 SW 27th St 0.36mi 2/1.0 896 (+13%) 13mo $72,000 $80 50
1333 SW 32nd St 0.65mi 2/1.0 888 (+12%) 2mo $80,000 $90 48
3925 S Agnew Pl 0.47mi 2/1.0 704 (-11%) 18mo $100,000 $142 45
2425 SW 41st St 0.62mi 3/2.0 (+1) 859 (+9%) 18mo $140,000 $163 32
2431 SW 24th St 0.61mi 3/1.0 (+1) 874 (+10%) 21mo $135,000 $154 31

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.13% rent growth · sell at horizon

5-year hold
IRR
46.4%
Equity multiple
2.96×
Total profit
$24,679
Equity at exit
$6,710
10-year hold
IRR
51.3%
Equity multiple
5.57×
Total profit
$57,528
Equity at exit
$3,891

Cash invested: $12,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
83 Strongly Landlord-Friendly
State Oklahoma
83 Strongly Landlord-Friendly · R+20
County
— inherits STATE
City
— inherits STATE
5-day notice; strongly landlord-favorable.

ZIP-level market 73119

Home prices YoY
-14.4%
Rents YoY
1.1%
Active inventory
93
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,045 high interval (Pro) →
Mortgage (P&I)
$236
Tax from tax record
$39 /mo · $464/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$532

Break-even live

Break-even rent $371
Max offer price $45,000
Occupancy floor 44%

Sensitivity live

Price -10% $558 -5% $545 +0% $532 +5% $519 +10% $507
Rent -10% $450 -5% $491 +0% $532 +5% $573 +10% $615
Rate -1.0pp $555 -0.5pp $544 base $532 +0.5pp $521 +1.0pp $509

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$11,250
Closing costs
$1,350
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2140 SW 35th St Oklahoma City, OK 3.0 2.0 976 $1,300 $1.33 44d 1 0.25mi
2336 SW Grand Blvd Oklahoma City, OK 2.0 1.0 770 $995 $1.29 44d 1 0.33mi
2119 SW 39th St Oklahoma City, OK 1.0–2.0 1.0 675 $909 $1.35 44d 1 0.43mi
2125 SW 26th St Unit B Oklahoma City, OK 1.0 1.0 800 $700 $0.88 24d 1 0.47mi
2128 SW 41st St Oklahoma City, OK 2.0 1.0 860 $820 $0.95 3d 1 0.60mi
2640 SW 38th St Oklahoma City, OK 3.0 2.0 944 $1,050 $1.11 3d 1 0.61mi
2813 SW 33rd St Oklahoma City, OK 1.0 1.0 600 $725 $1.21 44d 1 0.69mi
1329 SW Grand Blvd Oklahoma City, OK 2.0 1.0 858 $1,050 $1.22 44d 1 0.70mi
4330 S Barnes Ave Oklahoma City, OK 1.0–3.0 1.0–2.0 860 $937 $1.09 4d 9 0.70mi
2921 SW 28th St Oklahoma City, OK 3.0 1.0 1125 $1,490 $1.32 44d 1 0.88mi
2412 SW 47th St Oklahoma City, OK 3.0 1.0 638 $1,150 $1.80 24d 1 1.01mi
2500 SW 48th St Oklahoma City, OK 2.0 1.0 1096 $1,050 $0.96 44d 1 1.10mi
3128 SW 27th St Oklahoma City, OK 2.0 1.0 740 $880 $1.19 3d 1 1.17mi
2922 SW 19th St Oklahoma City, OK 3.0 1.0 1056 $1,350 $1.28 3d 1 1.24mi
2741 SW Murray Dr Oklahoma City, OK 3.0 1.0 949 $1,395 $1.47 2d 1 1.25mi
2116 SW 51st St Oklahoma City, OK 1.0 1.0 558 $675 $1.21 44d 1 1.27mi
1056 Hangar Dr Oklahoma City, OK 2.0 1.5 844 $2,400 $2.84 44d 1 1.35mi
1338 South Dr Oklahoma City, OK 2.0 1.0 720 $1,150 $1.60 16d 1 1.35mi
3120 S Woodward Ave Oklahoma City, OK 2.0 1.0 740 $800 $1.08 3d 1 1.37mi
1004 SW 45th St Oklahoma City, OK 2.0 1.0 756 $950 $1.26 24d 1 1.38mi
2801 SW 51st St Oklahoma City, OK 2.0 1.0 840 $1,025 $1.22 2d 1 1.40mi
934 Hangar Dr Unit 7 Oklahoma City, OK 1.0 1.0 635 $1,500 $2.36 45d 1 1.46mi
934 Hangar Dr Unit 1 Oklahoma City, OK 1.0 1.0 591 $1,300 $2.20 17d 1 1.46mi
934 Hangar Dr Unit 3 Oklahoma City, OK 2.0 2.0 864 $1,550 $1.79 44d 1 1.46mi
3200 SW 20th St Oklahoma City, OK 3.0 1.0 1032 $1,000 $0.97 20d 1 1.46mi
3430 SW 29th Pl Unit 3430 Oklahoma City, OK 3.0 1.0 760 $850 $1.12 44d 1 1.48mi

Listing history 3 events

  1. 2026-05-12
    status Pending
  2. 2026-05-08
    listed $45,000 Active
  3. 1993-10-27
    soldstatus $15,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast OK · Resets to sale price

Current annual tax
$464 · $39/mo
Projected year-2 tax
$464 · $39/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,540
− Mortgage interest
−$2,521
− Property taxes
−$464
− Insurance
−$225
− Repairs & maintenance
−$1,003
− Management
−$1,003
− Depreciation
−$1,309
Taxable income
$6,016
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,444
After-tax cash flow
$4,943/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Oklahoma City
NCES district ID
4022770
Math proficiency
7% ▼ -5.00%
Reading proficiency
10% ▼ -6.00%
Median HH income
$35,606
Composite
7.0/100
National rank
#9970
State rank
#254 of 270 in OK

Livability — Oklahoma City

Score
80/100
State rank
#3
US rank
#1635

Category grades

Amenities A+ Commute A+ Cost of living A+ Crime F Employment C Housing A+ Health & safety A+ User ratings B

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oklahoma City, OK
County
Oklahoma County · 771,644 people
City population
498,656
Metro
Oklahoma City, OK
Population (ZIP)
30,398
Household income
$45,421
Rent vs Own
49.9% rent · 50.1% own
Severe rent burden
1221.0

Population outlook (Oklahoma County) Hauer SSP2

Today (2025)
911,875 people
By 2030
982,413 · +7.7%
By 2040
1,130,468 · +24.0%
By 2050
1,288,422 · +41.3%
By 2075
1,711,482 · +87.7%
By 2100
2,088,448 · +129.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (63%)
Race & ethnicity
Hispanic / Latino 63% Two or more races 24% White 24% Native American 7% Black 6%
Hispanic origin (detail)
Mexican 58%
Common ancestry
Slovak 1% Lithuanian 1%
Foreign-born
28% · Canada
Languages at home
45% English-only · Spanish 54%

Political lean MEDSL · Oklahoma

2024 margin
Toss-up / Even · D 48.0% · R 49.7% · Other 2.3%
2008→2024 swing
+15.1pp toward D · 2008: -16.8pp · 2024: -1.7pp
All cycles
2024: R+1.7 2020: R+1.1 2016: R+10.5 2012: R+16.7 2008: R+16.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.15%
Current HPI
297.1117
Rent YoY
▲ 1.13%
Metro
Oklahoma City, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+200.0% since first listed
3 events — show timeline
  • 2026-05-12 Pending MLSOK
  • 2026-05-08 Listed $45,000 MLSOK
  • 1993-10-27 Sold (Public Records) $15,000 Public Records

Property tax history

+5.3%/yr

Latest (2025): $464 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…