CashFlowRE
Sign in Sign up
1712 SW 14th St
B- Composite 65.4
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 +21.7/30.0
  • ARV discount +14.8/15.0
  • Appreciation +7.5/10.0
  • DSCR +6.9/10.0
  • 1% rule +4.8/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0

$99,500

1712 SW 14th St · Oklahoma City, OK 73108
3 bd · 1.0 ba · 1,455 sqft · SingleFamily public records · 98 Days on market
Built 1928 6,020 sqft lot $68/sqft · 20% below area Est $119k · 16% under ↓ 4% since listing

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

Listing remarks MLS

Located at 1712 SW 14th St, this 3-bedroom, 2-bathroom home built in 1928 offers a great opportunity for an investor or a buyer looking to make it their own. With its original character and solid layout, the property provides a strong starting point for renovation, updates, or a full reimagining. Whether you're looking for your next investment project or a place to restore and call home, this property has plenty of potential. Property is being sold as-is.

Key facts

  • 6,020 sq ft lot
  • Built 1928
  • Listed 97 days

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/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $154 ($2k/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 $97k (2.4% below list).
  • Recommended offer: $91k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% 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: Emerson Alternative Ed. (Es) (math 24% / reading 24%, grade F, #354 of 845 statewide, top 47%, 64 students, 0% FRL); Classen Ms of Advanced Studies (math 35% / reading 46%, grade F, #6 of 345 statewide, top 1%, 855 students, 0% FRL); Capitol Hill Hs (math 2% / reading 4%, grade F, #444 of 447 statewide, top 99%, 1,455 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.
  • Zoned-school proficiency averages 23% at this address vs 8% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Oklahoma City average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 79 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 5,365 units permitted in Oklahoma County in 2024 (569 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($688 loan paydown + $5k appreciation (4.9% local appreciation)).
  • Oklahoma County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (4.9% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 98 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1928 — 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 $90,545 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 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 1928 — 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 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?
  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
0.98%
Cap rate
8.15%
Cash-on-cash
6.62%
DSCR
1.29
GRM
8.5

CMA / ARV

ARV (median comp)
$118,736
List price
$99,500
Delta
-16.20%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1700 SW 18th St 0.24mi 3/2.0 1,334 (-8%) 2mo $152,000 $114 69
1232 SW 17th St 0.42mi 3/2.0 1,376 (-5%) 2mo $187,000 $136 66
1317 SW 13th St 0.54mi 3/1.0 1,380 (-5%) 12mo $67,500 $49 56
1321 SW 13th St 0.54mi 3/2.0 1,530 (+5%) 11mo $80,000 $52 53
1636 S Douglas Ave 0.58mi 3/2.5 1,583 (+9%) 0mo $475,000 $300 52
1743 Oso Ave 0.63mi 3/2.5 1,331 (-8%) 1mo $415,000 $312 49
1640 S Douglas Ave 0.59mi 3/2.5 1,583 (+9%) 3mo $475,000 $300 49
1817 Runway Blvd 0.73mi 3/2.5 1,413 (-3%) 8mo $367,000 $260 48
1624 S Douglas Ave 0.58mi 2/2.5 (-1) 1,332 (-8%) 3mo $395,000 $297 45
1911 Oso Ave 0.68mi 3/2.5 1,556 (+7%) 14mo $495,000 $318 39
1628 S Douglas Ave 0.58mi 3/2.5 1,670 (+15%) 6mo $485,000 $290 37
1719 Oso Ave 0.61mi 2/2.5 (-1) 1,250 (-14%) 12mo $430,000 $344 27

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

Projected returns pro-forma

4.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.4%
Equity multiple
2.16×
Total profit
$32,330
Equity at exit
$56,007
10-year hold
IRR
18.4%
Equity multiple
4.21×
Total profit
$89,405
Equity at exit
$96,348

Cash invested: $27,860 (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 73108

Home prices YoY
1.7%
Active inventory
79
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$971 high interval (Pro) →
Mortgage (P&I)
$522
Tax from tax record
$50 /mo · $605/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$154

Break-even live

Break-even rent $777
Max offer price $99,500
Occupancy floor 79%

Sensitivity live

Price -10% $210 -5% $182 +0% $154 +5% $125 +10% $97
Rent -10% $77 -5% $115 +0% $154 +5% $192 +10% $230
Rate -1.0pp $204 -0.5pp $179 base $154 +0.5pp $128 +1.0pp $102

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
$24,875
Closing costs
$2,985
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1416 S Daugherty Ave Oklahoma City, OK 3.0 1.0 1164 $1,120 $0.96 13d 1 0.14mi
1632 Birch St Oklahoma City, OK 2.0 1.0 935 $775 $0.83 4d 1 0.22mi
1802 Exchange Ave Unit 1802 Oklahoma City, OK 2.0 1.0 1312 $875 $0.67 4d 1 0.24mi
1802 Exchange Ave Oklahoma City, OK 2.0 1.0 1312 $875 $0.67 45d 1 0.24mi
1616 Linden St Oklahoma City, OK 3.0 1.5 1175 $975 $0.83 25d 1 0.30mi
900 Hangar Dr Oklahoma City, OK 2.0 1.0–2.0 743 $2,075 $2.79 3d 37 0.86mi
1345 SW 27th St Oklahoma City, OK 3.0 2.0 1153 $1,095 $0.95 4d 1 0.89mi
2922 SW 19th St Oklahoma City, OK 3.0 1.0 1056 $1,350 $1.28 4d 1 1.27mi
2140 SW 35th St Oklahoma City, OK 3.0 2.0 976 $1,300 $1.33 45d 1 1.48mi

Listing history 16 events

  1. 2026-06-21
    days on market $99,500 Active 98 DOM
  2. 2026-06-18
    days on market $99,500 Active 95 DOM
  3. 2026-06-17
    days on market $99,500 Active 94 DOM
  4. 2026-06-16
    days on market $99,500 Active 93 DOM
  5. 2026-06-15
    days on market $99,500 Active 92 DOM
  6. 2026-06-13
    days on market $99,500 Active 90 DOM
  7. 2026-06-09
    days on market $99,500 Active 86 DOM
  8. 2026-06-08
    days on market $99,500 Active 85 DOM
  9. 2026-06-07
    days on market $99,500 Active 84 DOM
  10. 2026-06-05
    days on market $99,500 Active 81 DOM
  11. 2026-06-03
    days on market $99,500 Active 80 DOM
  12. 2026-06-02
    days on market $99,500 Active 79 DOM
  13. 2026-06-01
    days on market $99,500 Active 78 DOM
  14. 2026-05-31
    days on market $99,500 Active 77 DOM
  15. 2026-04-07
    price $110,000 459-char remark
    Show marketing remark (459 chars)

    Located at 1712 SW 14th St, this 3-bedroom, 2-bathroom home built in 1928 offers a great opportunity for an investor or a buyer looking to make it their own. With its original character and solid layout, the property provides a strong starting point for renovation, updates, or a full reimagining. Whether you're looking for your next investment project or a place to restore and call home, this property has plenty of potential. Property is being sold as-is.

  16. 2026-03-16
    listed $115,000 Active 459-char remark
    Show marketing remark (459 chars)

    Located at 1712 SW 14th St, this 3-bedroom, 2-bathroom home built in 1928 offers a great opportunity for an investor or a buyer looking to make it their own. With its original character and solid layout, the property provides a strong starting point for renovation, updates, or a full reimagining. Whether you're looking for your next investment project or a place to restore and call home, this property has plenty of potential. Property is being sold as-is.

ⓘ 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
$605 · $50/mo
Projected year-2 tax
$895 · $75/mo
Expected delta
+$290/yr (+$24/mo · 47.9%)

ⓘ 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 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
$11,655
− Mortgage interest
−$5,574
− Property taxes
−$605
− Insurance
−$498
− Repairs & maintenance
−$932
− Management
−$932
− Depreciation
−$2,895
Taxable income
$219
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$53
After-tax cash flow
$1,791/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
City population
498,656
Population (ZIP)
15,239

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 (65%)
Race & ethnicity
Hispanic / Latino 65% Two or more races 28% White 20% Black 8% Native American 7%
Hispanic origin (detail)
Mexican 59% Puerto Rican 1%
Common ancestry
Italian 1%
Foreign-born
27% · Canada
Languages at home
46% English-only · Spanish 52%

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
▲ 4.94%
Current HPI
293.2571
Rent YoY
Metro
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

-4.3% since first listed
2 events — show timeline
  • 2026-04-07 Price Changed $110,000 MLSOK
  • 2026-03-16 Listed $115,000 MLSOK

Property tax history

+4.2%/yr

Latest (2025): $605 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…