CashFlowRE
Sign in Sign up
701 SW 46th St
B Composite 74.67
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • Rent growth +3.8/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$95,000

701 SW 46th St · Lawton, OK 73505
3 bd · 2.0 ba · 1,184 sqft · SingleFamily public records · 95 Days on market
Built 1961 1.00 ac lot Est $116k · 18% under

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

Listing remarks

Everything has already been done for you. This home features a brand-new roof, new kitchen, new flooring, new HVAC, updated bathroom, fresh paint inside and out, and brand-new appliances. It has been fully refreshed so the next owner can move right in without worrying about repairs or updates. Sitting on an oversized corner lot, the property offers plenty of room for outdoor living, parking, and hobbies. If you're looking for an affordable, move-in ready home with space to breathe, this is a must see. Seller is offering $3K towards closing costs with acceptable offer. Seller is related to REALTOR.

Key facts

  • New kitchen
  • Fresh paint
  • New hvac

Tags

NEW ROOFNEW KITCHENNEW FLOORINGNEW HVACUPDATED BATHROOMFRESH PAINT

Property features AI

Finance

  • Financial info: Annual tax amount noted (amount not included per instructions)

Exterior

  • Parking: 1 parking space total; 1 covered parking space; 1-car garage
  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single family residence; Updated/remodeled; One story; Slab foundation
  • Construction: Composition roof; Slab foundation; Built/updated (year not specified)
  • Exterior features: Chain link fencing; Wood fencing; Composition roof; Corner lot; Public maintained road frontage; City street and highway frontage

Interior

  • Kitchen: Cooktop; Microwave; Refrigerator; Wine refrigerator
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Zoned heating; Central air; Electric cooling; Ceiling fan(s); Other cooling
  • Interior features: Breakfast bar; Granite counters; Window coverings
  • Laundry & utility: Washer hookup; Gas water heater

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 $95k.

Deal economics

  • At list price, monthly cash flow is $436 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $86k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.8% vs local median 6.1% in Lawton — 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 63/100 on livability (#206 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, commute F.
  • Lawton (urban): math 20% / reading 26% proficiency, ranked #137 of 270 in OK (top 51%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Eisenhower Es (math 32% / reading 27%, grade F, #255 of 845 statewide, top 35%, 380 students, 0% FRL); Eisenhower Ms (math 20% / reading 30%, grade F, #90 of 345 statewide, top 27%, 1,035 students, 0% FRL); Eisenhower Hs (math 19% / reading 29%, grade F, #215 of 447 statewide, top 48%, 1,350 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+5.1%/yr); 398 active listings in the ZIP; 133 units permitted in Comanche County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Comanche County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 5.1% rent growth), your $27k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 95 days — a 9% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $86,450 (9.0% below list)

Questions for the listing agent

  1. It's been on market 95 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 1961 — 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. 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?
  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
1.33%
Cap rate
11.80%
Cash-on-cash
19.67%
DSCR
1.88
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$116,032
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
706 SW 49th St 0.22mi 3/1.5 1,200 (+1%) 6mo $25,000 $21 81
4629 SW Atom Ave 0.35mi 3/1.0 1,200 (+1%) 1mo $124,000 $103 77
730 SW 46th St 0.17mi 4/2.0 (+1) 1,200 (+1%) 12mo $60,000 $50 75
1114 SW 45th St 0.36mi 3/1.5 1,200 (+1%) 7mo $69,500 $58 73
82 SW 45th St 0.13mi 3/1.0 1,100 (-7%) 8mo $107,000 $97 72
7 SW 49th St 0.53mi 3/2.0 1,200 (+1%) 6mo $154,500 $129 68
4536 SW Atom Ave 0.34mi 3/2.0 1,300 (+10%) 0mo $70,000 $54 68
4530 SW Cherokee Ave 0.19mi 3/2.0 1,300 (+10%) 11mo $175,000 $135 66
4535 SW Atom Ave 0.38mi 3/2.0 1,226 (+4%) 13mo $145,000 $118 65
4634 SW J Ave 0.23mi 3/1.5 1,300 (+10%) 9mo $131,500 $101 64
4508 SW Cherokee Ave 0.32mi 3/1.5 1,300 (+10%) 4mo $127,000 $98 64
4508 SW Beta Ave 0.41mi 3/1.5 1,100 (-7%) 5mo $95,000 $86 62

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 · 5.14% rent growth · sell at horizon

5-year hold
IRR
13.9%
Equity multiple
1.57×
Total profit
$15,109
Equity at exit
$14,165
10-year hold
IRR
24.1%
Equity multiple
3.28×
Total profit
$60,639
Equity at exit
$8,214

Cash invested: $26,600 (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 73505

Rents YoY
5.1%
Active inventory
398
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,261 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$22 /mo · $266/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$436

Break-even live

Break-even rent $709
Max offer price $95,000
Occupancy floor 60%

Sensitivity live

Price -10% $490 -5% $463 +0% $436 +5% $409 +10% $382
Rent -10% $336 -5% $386 +0% $436 +5% $486 +10% $536
Rate -1.0pp $484 -0.5pp $460 base $436 +0.5pp $411 +1.0pp $386

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
$23,750
Closing costs
$2,850
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 20 events

  1. 2026-06-19
    days on market $95,000 Active 95 DOM
  2. 2026-06-18
    days on market $95,000 Active 94 DOM
  3. 2026-06-17
    days on market $95,000 Active 93 DOM
  4. 2026-06-16
    days on market $95,000 Active 92 DOM
  5. 2026-06-15
    days on market $95,000 Active 91 DOM
  6. 2026-06-14
    days on market $95,000 Active 89 DOM
  7. 2026-06-13
    days on market $95,000 Active 88 DOM
  8. 2026-06-10
    days on market $95,000 Active 86 DOM
  9. 2026-06-09
    days on market $95,000 Active 85 DOM
  10. 2026-06-08
    days on market $95,000 Active 84 DOM
  11. 2026-06-07
    days on market $95,000 Active 83 DOM
  12. 2026-06-05
    days on market $95,000 Active 80 DOM
  13. 2026-06-03
    days on market $95,000 Active 79 DOM
  14. 2026-06-02
    days on market $95,000 Active 78 DOM
  15. 2026-06-01
    days on market $95,000 Active 77 DOM
  16. 2026-05-31
    days on market $95,000 Active 76 DOM
  17. 2026-05-30
    days on market $95,000 Active 75 DOM
  18. 2026-03-16
    listed $95,000 Active
  19. 2024-03-28
    historical $800
  20. 2024-03-21
    listed $800

ⓘ 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
$266 · $22/mo
Projected year-2 tax
$855 · $71/mo
Expected delta
+$589/yr (+$49/mo · 221.4%)

ⓘ 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 7/10 Severe 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$15,129
− Mortgage interest
−$5,321
− Property taxes
−$266
− Insurance
−$475
− Repairs & maintenance
−$1,210
− Management
−$1,210
− Depreciation
−$2,764
Taxable income
$3,882
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$932
After-tax cash flow
$4,301/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
Lawton
NCES district ID
4017250
Math proficiency
20% ▼ -12.00%
Reading proficiency
26% ▼ -9.00%
Median HH income
$42,618
Composite
19.68/100
National rank
#8732
State rank
#137 of 270 in OK

Livability — Lawton

Score
63/100
State rank
#206
US rank
#15131

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lawton, OK
County
Comanche County · 96,361 people
City population
89,233
Metro
Lawton, OK
Population (ZIP)
47,790
Household income
$58,272
Rent vs Own
48.2% rent · 51.8% own
Severe rent burden
1986.0

Population outlook (Comanche County) Hauer SSP2

Today (2025)
124,518 people
By 2030
124,231 · -0.2%
By 2040
122,193 · -1.9%
By 2050
120,368 · -3.3%
By 2075
120,492 · -3.2%
By 2100
123,113 · -1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 50% Black 17% Two or more races 16% Hispanic / Latino 16% Native American 4% Asian 3%
Hispanic origin (detail)
Mexican 11% Puerto Rican 2%
Common ancestry
Lithuanian 2% Slovak 2% Romanian 1%
Foreign-born
6% · Canada, South Korea
Languages at home
88% English-only · Spanish 6% German/W. Germanic 2% Korean 1%

Political lean MEDSL · Comanche

2024 margin
Strong R (+23.3) · D 37.4% · R 60.7% · Other 1.9%
2008→2024 swing
-5.8pp toward R · 2008: -17.5pp · 2024: -23.3pp
All cycles
2024: R+23.3 2020: R+20.1 2016: R+23.7 2012: R+17.0 2008: R+17.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -134.88%
Current HPI
169.4524
Rent YoY
▲ 5.14%
Metro
Lawton, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

3 events — show timeline
  • 2026-03-16 Listed $95,000 LBRMLS
  • 2024-03-28 Rental Removed $800 BUILDIUM
  • 2024-03-21 Listed for Rent $800 BUILDIUM

Property tax history

-6.0%/yr

Latest (2025): $266 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…