CashFlowRE
Sign in Sign up
307 NE Skyline Cir
D- Composite 37.62
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 +15.2/30.0
  • DSCR +4.7/10.0
  • ARV discount +4.0/15.0
  • 1% rule +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$158,000

307 NE Skyline Cir · Lawton, OK 73507
4 bd · 2.0 ba · 1,309 sqft · SingleFamily public records · 5 Days on market
Built 1983 Est $147k · 8% over

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

Listing remarks MLS

Beautiful 4 bedroom home with many updates. Wood laminate flooring in living and hallway. All new fixtures, carpets, tile in both baths, kitchen, and dining. Stainless steel appliances new within last 2 years, and new front window in October, 2011. Freshly painted. Great kitchen and dining. Covered patio and wood privacy fence.

Key facts

  • Quiet street
  • Giant backyard
  • Ceramic tile

Tags

MAC ARTHUR SCHOOL DISTRICTQUIET STREETGIANT BACKYARD6FT WOODEN FENCEGENUINE HARDWOOD FLOORINGCERAMIC TILE

Property features AI

Exterior

  • Parking: 2 total parking spaces; 2 covered spaces; 2-car garage with garage door opener; Driveway (open parking available)
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single-family residence; One story; Brick veneer construction
  • Construction: Composition roof; Slab foundation; Brick veneer
  • Exterior features: Covered patio and porch; Wood fencing; Publicly maintained road frontage on a city street

Interior

  • Kitchen: Cooktop; Microwave; Dishwasher
  • Flooring: Ceramic tile; Carpet; Hardwood
  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Heating & cooling: Central heating (natural gas); Central electric air conditioning
  • Interior features: Cooktop, Microwave, Dishwasher, Gas water heater; Fireplace: None
  • Laundry & utility: Washer hookup; Laundry area located in the garage

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 4-bed/2.0-bath single-family listed at $158k.

Deal economics

  • At list price, monthly cash flow is $56 ($672/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 $135k (14.8% below list).
  • Recommended offer: $135k (14.8% below list) — sets the bar for 1% rule.

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: Carriage Hills Es (math 27% / reading 17%, grade F, #413 of 845 statewide, top 54%, 311 students, 0% FRL); Macarthur Ms (math 16% / reading 31%, grade F, #113 of 345 statewide, top 34%, 865 students, 0% FRL); Macarthur Hs (math 19% / reading 34%, grade F, #139 of 447 statewide, top 31%, 1,163 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 flat; 208 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 15y 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.
  • Current owner paid $112k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $134,626 (14.8% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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?
  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
0.85%
Cap rate
6.72%
Cash-on-cash
1.52%
DSCR
1.07
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$146,608
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2609 NE Euclid 0.26mi 3/2.0 (-1) 1,290 (-2%) 2mo $145,000 $112 79
2620 NE Euclid Ave 0.29mi 3/2.0 (-1) 1,311 (+0%) 6mo $171,000 $130 76
2713 NE Bell Ave 0.13mi 3/2.0 (-1) 1,400 (+7%) 5mo $164,500 $118 73
2905 NE Lakeview Cir 0.19mi 3/2.0 (-1) 1,300 (-1%) 17mo $164,900 $127 71
2908 NE Lakeview Cir 0.20mi 3/2.0 (-1) 1,400 (+7%) 6mo $156,900 $112 70
2602 NE Lake Ave 0.04mi 3/2.0 (-1) 1,400 (+7%) 18mo $154,900 $111 66
2711 NE Euclid 0.27mi 3/2.0 (-1) 1,200 (-8%) 6mo $122,000 $102 64
2603 NE Lake Ave 0.06mi 3/2.0 (-1) 1,421 (+9%) 21mo $154,900 $109 60
2637 NE Lake Ave 0.21mi 3/2.0 (-1) 1,400 (+7%) 17mo $173,000 $124 60
216 SE Coachman Dr 0.64mi 4/2.0 1,400 (+7%) 10mo $124,900 $89 50

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 · 0.25% rent growth · sell at horizon

5-year hold
IRR
-16.8%
Equity multiple
0.42×
Total profit
$-25,695
Equity at exit
$23,558
10-year hold
IRR
-14.2%
Equity multiple
0.28×
Total profit
$-31,992
Equity at exit
$13,661

Cash invested: $44,240 (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 73507

Home prices YoY
-23.2%
Rents YoY
0.2%
Active inventory
208
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,346 medium interval (Pro) →
Mortgage (P&I)
$829
Tax from tax record
$113 /mo · $1,358/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$56

Break-even live

Break-even rent $1,275
Max offer price $158,000
Occupancy floor 91%

Sensitivity live

Price -10% $145 -5% $101 +0% $56 +5% $11 +10% $-33
Rent -10% $-50 -5% $3 +0% $56 +5% $109 +10% $162
Rate -1.0pp $136 -0.5pp $96 base $56 +0.5pp $15 +1.0pp $-27

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
$39,500
Closing costs
$4,740
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 8 events

  1. 2026-05-19
    status Pending
  2. 2026-05-18
    historical Active Under Contract
  3. 2026-05-12
    listed $158,000 Active
  4. 2012-02-03
    soldstatus $112,000 330-char remark
    Show marketing remark (330 chars)

    Beautiful 4 bedroom home with many updates. Wood laminate flooring in living and hallway. All new fixtures, carpets, tile in both baths, kitchen, and dining. Stainless steel appliances new within last 2 years, and new front window in October, 2011. Freshly painted. Great kitchen and dining. Covered patio and wood privacy fence.

  5. 2012-01-31
    soldstatus $112,000
  6. 2011-11-17
    listed $112,000 330-char remark
    Show marketing remark (330 chars)

    Beautiful 4 bedroom home with many updates. Wood laminate flooring in living and hallway. All new fixtures, carpets, tile in both baths, kitchen, and dining. Stainless steel appliances new within last 2 years, and new front window in October, 2011. Freshly painted. Great kitchen and dining. Covered patio and wood privacy fence.

  7. 2007-11-15
    soldstatus $108,000
  8. 2002-12-30
    soldstatus $78,000

ⓘ 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
$1,358 · $113/mo
Projected year-2 tax
$1,422 · $118/mo
Expected delta
+$64/yr (+$5/mo · 4.7%)

ⓘ 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 ≥108°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
$16,155
− Mortgage interest
−$8,850
− Property taxes
−$1,358
− Insurance
−$790
− Repairs & maintenance
−$1,292
− Management
−$1,292
− Depreciation
−$4,596
Taxable loss
−$2,025
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$486
After-tax cash flow
$1,158/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)
21,046
Household income
$62,132
Rent vs Own
42.1% rent · 57.9% own
Severe rent burden
979.0

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 0.65)
Race & ethnicity
White 56% Hispanic / Latino 14% Two or more races 13% Black 13% Native American 7% Asian 2%
Hispanic origin (detail)
Mexican 7% Puerto Rican 4%
Common ancestry
Lithuanian 2% Slovak 2% Italian 1%
Foreign-born
5% · Canada, South Korea
Languages at home
89% English-only · Spanish 6% German/W. Germanic 1% Other Asian/Pacific 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
▼ -38.48%
Current HPI
127.057
Rent YoY
▲ 0.25%
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

+102.6% since first listed
8 events — show timeline
  • 2026-05-19 Pending LBRMLS
  • 2026-05-18 Contingent LBRMLS
  • 2026-05-12 Listed $158,000 LBRMLS
  • 2012-02-03 Sold (MLS) $112,000 LBRMLS
  • 2012-01-31 Sold (Public Records) $112,000 Public Records
  • 2011-11-17 Listed $112,000 LBRMLS
  • 2007-11-15 Sold (Public Records) $108,000 Public Records
  • 2002-12-30 Sold (Public Records) $78,000 Public Records

Property tax history

+1.8%/yr

Latest (2025): $1,358 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…