CashFlowRE
Sign in Sign up
16046 SE 23rd St
C Composite 56.96
Why this score? — see what drove the C 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 +19.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.0/10.0
  • Livability +3.6/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

16046 SE 23rd St · Choctaw, OK 73020
3 bd · 2.0 ba · 1,644 sqft · SingleFamily public records · 1 Days on market
Built 1963 4.18 ac lot Est $288k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This ranch-style home is nestled on a wooded 4.18-acre lot in Choctaw, offering a private and peaceful rural setting with limitless potential. Ready for your custom cosmetic updates, the critical infrastructure has already been taken care of, including a brand-new HVAC system, a new hot water heater, and a newly installed water pressure tank. The property features a functional floor plan with an attached garage, alongside several detached outbuildings that are perfect for extra storage, a workshop, or hobby spaces. Located just a short drive from the conveniences of town while offering the space and freedom of true acreage living. Reach out today to schedule your private tour!

Key facts

  • Wooded lot
  • Attached garage
  • New hot water heater

Tags

WOODED LOTPRIVATE SETTINGNEW HVAC SYSTEMNEW HOT WATER HEATERFUNCTIONAL FLOOR PLANATTACHED GARAGE

Property features AI

Finance

  • Other: Homestead exempt; Located in Sandwood Acres; Property is existing (not new construction); Directions: On the corner of S Indian Meridian Rd and SE 23rd St
  • Financial info: Loan qualification possible; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 3-car garage
  • Home design: Single family residence; Single-story (one level); Residential property
  • Construction: Brick and frame construction; Composition roof; Slab foundation
  • Exterior features: Covered patio; Outbuildings; Wooded lot

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: One living area; One dining area; Masonry fireplace

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 single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $215 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $189k (0.5% below list).
  • Recommended offer: $189k (0.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% vs local median 3.1% in Choctaw — 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 71/100 on livability (#31 in OK) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Choctaw-Nicoma Park (suburban): math 28% / reading 32% proficiency, ranked #48 of 270 in OK (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Choctaw Es (math 42% / reading 32%, grade F, #132 of 845 statewide, top 19%, 349 students, 0% FRL); Choctaw Hs (math 26% / reading 37%, grade F, #73 of 447 statewide, top 16%, 1,811 students, 0% FRL) — zoned schools average 0% FRL vs 34% district-wide (34 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 326 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 $6k 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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major 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 $188,960 (0.5% below list)

Questions for the listing agent

  1. Built in 1963 — 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 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?
  4. 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.
  5. 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.
  6. 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
1.00%
Cap rate
7.65%
Cash-on-cash
4.86%
DSCR
1.22
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$287,700
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2750 S Indian Meridian Rd 0.20mi 3/2.0 1,717 (+4%) 7mo $299,900 $175 78
16216 SE 26th St 0.24mi 4/1.0 (+1) 1,482 (-10%) 1mo $196,300 $132 62
2742 S Sandwood Ave 0.28mi 3/1.5 1,404 (-15%) 3mo $180,000 $128 58
15855 Leslie Rd 0.30mi 2/1.0 (-1) 1,500 (-9%) 11mo $325,000 $217 53
2151 Orchard Rd 0.68mi 3/2.0 1,628 (-1%) 18mo $311,035 $191 51
15675 Patricia Pl 0.60mi 3/3.0 1,742 (+6%) 10mo $310,000 $178 50
2533 Moran Rd 0.60mi 2/2.0 (-1) 1,413 (-14%) 2mo $239,900 $170 42
2115 Moran Rd 0.67mi 3/2.0 1,806 (+10%) 16mo $315,000 $174 39
2643 Greystone Ln 0.56mi 4/2.0 (+1) 1,839 (+12%) 15mo $300,000 $163 37
16693 SE 27th St 0.70mi 4/1.5 (+1) 1,468 (-11%) 10mo $274,900 $187 34

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.7%
Equity multiple
0.68×
Total profit
$-17,051
Equity at exit
$28,315
10-year hold
IRR
0.8%
Equity multiple
1.05×
Total profit
$2,839
Equity at exit
$16,419

Cash invested: $53,172 (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
326
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,890 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$202 /mo · $2,430/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$397
Net cashflow
$215

Break-even live

Break-even rent $1,617
Max offer price $189,900
Occupancy floor 84%

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
$47,475
Closing costs
$5,697
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 2 events

  1. 2026-06-19
    remarks 685-char remark
  2. 2026-06-19
    listed $189,900 Active 1 DOM

ⓘ 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
$2,430 · $202/mo
Projected year-2 tax
$2,430 · $202/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 6/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$22,675
− Mortgage interest
−$10,637
− Property taxes
−$2,430
− Insurance
−$950
− Repairs & maintenance
−$1,814
− Management
−$1,814
− Depreciation
−$5,524
Taxable loss
−$494
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$119
After-tax cash flow
$2,702/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
Choctaw-Nicoma Park
NCES district ID
4007620
Math proficiency
28% ▼ -10.00%
Reading proficiency
32% ▼ -12.00%
Median HH income
$69,072
Composite
28.02/100
National rank
#6847
State rank
#48 of 270 in OK

Livability — Choctaw

Score
71/100
State rank
#31
US rank
#6853

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Choctaw, OK
County
Oklahoma County · 771,644 people
City population
25,645
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

1 event — show timeline
  • 2026-06-18 Listed $189,900 MLSOK

Property tax history

+3.6%/yr

Latest (2025): $2,430 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…