CashFlowRE
Sign in Sign up
14785 NE 63rd St
D+ Composite 48.52
Why this score? — see what drove the D+ 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 +19.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$175,000

14785 NE 63rd St · Jones, OK 73020
3 bd · 2.0 ba · 1,078 sqft · Manufactured public records · 104 Days on market
Built 1978 5.33 ac lot ↓ 12% since listing

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

Listing remarks

Beautiful 5.33 acres of well-maintained land ready for your next home site! This gorgeous property offers the perfect opportunity to place a new manufactured home, build a custom home, or create the barndo you’ve been dreaming of. The land is open, usable, and ready to go with a functioning water well already in place along with the propane tank set up, helping simplify the process for future improvements. A dump truck load of gravel is currently on the property and may be useful for driveway or site preparation. Additionally, there are 20+ steel anger, iron beams (20 ft ea) located on the property that could potentially be repurposed for future building projects. There is also a trai

Key facts

  • Propane tank set up
  • Iron beams
  • 5.33 acres of land

Tags

5.33 ACRES OF LANDFUNCTIONING WATER WELLPROPANE TANK SET UP20 STEEL ANGERIRON BEAMS

Property features AI

Finance

  • Other: Property sits on approximately 5.33 acres
  • Financial info: Loan qualification possible; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: No parking details provided
  • Security: No security details provided
  • Utilities: No utility provider details provided
  • Home design: Single-family residence; Residential property; One-level; Existing property
  • Construction: Mobile construction; Metal roof; Conventional foundation; Homestead exempt
  • Exterior features: Covered deck; Rural lot setting; Below-ground and outdoor storm shelter

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: 3 bedrooms
  • Flooring: No flooring details provided
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Floor furnace heating; Window unit(s) for cooling
  • Interior features: One living area; Free-standing fireplace
  • Laundry & utility: No laundry details provided

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 3-bed/2.0-bath manufactured listed at $175k.

Deal economics

  • At list price, monthly cash flow is $192 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $159k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#189 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
  • Jones (rural): math 25% / reading 26% proficiency, ranked #85 of 270 in OK (top 32%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Jones Es (math 30% / reading 28%, grade F, #301 of 845 statewide, top 36%, 539 students, 0% FRL); Jones Hs (math 27% / reading 37%, grade F, #67 of 447 statewide, top 16%, 335 students, 0% FRL) — zoned schools average 0% FRL vs 41% district-wide (41 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 333 active listings in the ZIP; solid renter incomes; 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 104 days — a 9% lower offer ($159k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $159,250 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
1.01%
Cap rate
7.61%
Cash-on-cash
4.69%
DSCR
1.21
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-9.0%
Equity multiple
0.67×
Total profit
$-16,122
Equity at exit
$26,093
10-year hold
IRR
0.5%
Equity multiple
1.04×
Total profit
$1,792
Equity at exit
$15,131

Cash invested: $49,000 (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 73020

Active inventory
333
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,774 medium interval (Pro) →
Mortgage (P&I)
$918
Tax est. 1.5%
$219 /mo · $2,625/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$372
Net cashflow
$192

Break-even live

Break-even rent $1,531
Max offer price $175,000
Occupancy floor 84%

Sensitivity live

Price -10% $313 -5% $252 +0% $192 +5% $131 +10% $71
Rent -10% $52 -5% $122 +0% $192 +5% $262 +10% $332
Rate -1.0pp $280 -0.5pp $236 base $192 +0.5pp $146 +1.0pp $100

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
$43,750
Closing costs
$5,250
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.

Listing history 17 events

  1. 2026-06-21
    days on market $175,000 Active 104 DOM
  2. 2026-06-18
    days on market $175,000 Active 101 DOM
  3. 2026-06-17
    days on market $175,000 Active 100 DOM
  4. 2026-06-16
    days on market $175,000 Active 99 DOM
  5. 2026-06-15
    days on market $175,000 Active 98 DOM
  6. 2026-06-13
    days on market $175,000 Active 96 DOM
  7. 2026-06-13
    days on market $175,000 Active 95 DOM
  8. 2026-06-09
    days on market $175,000 Active 92 DOM
  9. 2026-06-08
    days on market $175,000 Active 91 DOM
  10. 2026-06-07
    days on market $175,000 Active 90 DOM
  11. 2026-06-05
    days on market $175,000 Active 87 DOM
  12. 2026-06-03
    days on market $175,000 Active 86 DOM
  13. 2026-06-02
    days on market $175,000 Active 85 DOM
  14. 2026-06-01
    days on market $175,000 Active 84 DOM
  15. 2026-05-31
    days on market $175,000 Active 83 DOM
  16. 2026-04-08
    price $175,000
  17. 2026-03-09
    listed $200,000 Active

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$21,282
− Mortgage interest
−$9,803
− Property taxes
−$2,625
− Insurance
−$875
− Repairs & maintenance
−$1,703
− Management
−$1,703
− Depreciation
−$5,091
Taxable loss
−$517
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$124
After-tax cash flow
$2,424/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
Jones
NCES district ID
4015840
Math proficiency
25% ▼ -16.00%
Reading proficiency
26% ▼ -10.00%
Median HH income
$56,636
Composite
23.11/100
National rank
#7962
State rank
#85 of 270 in OK

Livability — Jones

Score
64/100
State rank
#189
US rank
#14829

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jones, OK
County
Oklahoma County · 771,644 people
City population
7,123
Metro
Oklahoma City, OK
Population (ZIP)
25,645
Household income
$104,601
Rent vs Own
11.3% rent · 88.7% own
Severe rent burden
258.0

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
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 8% Hispanic / Latino 6% Black 5% Native American 4% Asian 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Italian 2% Iranian 2%
Foreign-born
3% · Canada, China
Languages at home
96% English-only · Spanish 2%

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
▼ -131.61%
Current HPI
240.9989
Rent YoY
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

-12.5% since first listed
2 events — show timeline
  • 2026-04-08 Price Changed $175,000 MLSOK
  • 2026-03-09 Listed $200,000 MLSOK

Property tax history

+1.9%/yr

Latest (2025): $154 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…