CashFlowRE
Sign in Sign up
714 Oak Park Dr
D Composite 43.08
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 +16.5/30.0
  • ARV discount +6.2/15.0
  • DSCR +5.1/10.0
  • 1% rule +4.0/10.0
  • 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

$207,500

714 Oak Park Dr · Choctaw, OK 73020
3 bd · 2.0 ba · 1,230 sqft · SingleFamily public records · 22 Days on market
Built 1977 0.36 ac lot Est $202k · at est.

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

Listing remarks MLS

Looking for a home that has extra living space? This home has it! There is a large back yard that is fenced and a covered back patio. Plenty of space for yard games, cookouts or build an outdoor oasis. The interior has just been painted along with new carpet throughout. The master bedroom is very spacious with a shower ensuite. Looking at the secondary rooms, they are a great size for family and guest. The galley style kitchen makes things easily accessible. Going to the bonus room, there is a pantry that was built to house can goods, small appliances, cleaning items and more. The converted garage gives you that extra space you or need. It can be used as an office, a yoga studio or so much more. Come see what this home has to offer. It is close to Tinker AFB, Midwest City, and within walking distance of Choctaw High School.

Key facts

  • Quality schools
  • Bonus room
  • Private retreat

Tags

BONUS ROOMPRIVATE RETREATOUTDOOR SPACEQUALITY SCHOOLS

Property features AI

Finance

  • Other: Listed as active; Occupied
  • Financial info: Loan qualification available; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Utilities: Homestead designation
  • Home design: Single-family residence; One level; Faces west
  • Construction: Brick and frame construction; Composition roof; Slab foundation; Built previously (existing property)
  • Exterior features: Covered patio; Porch; Outbuildings; Interior lot

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: Two living areas; One dining area; No 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 $208k.

Deal economics

  • At list price, monthly cash flow is $120 ($1k/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 $186k (10.5% below list).
  • Recommended offer: $186k (10.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% 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: L. W. Westfall Es (math 52% / reading 47%, grade D, #42 of 845 statewide, top 5%, 448 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; 1 comparable units currently listed for rent nearby; 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

  • It's been on market 22 days — a 2% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 22y 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 $166k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $185,813 (10.5% below list)

Questions for the listing agent

  1. Built in 1977 — 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. 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
0.90%
Cap rate
6.99%
Cash-on-cash
2.48%
DSCR
1.11
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$201,720
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
905 Sandy Ln 0.09mi 3/1.0 1,258 (+2%) 1mo $162,000 $129 87
904 Oak Park Dr 0.08mi 3/2.0 1,150 (-6%) 3mo $172,500 $150 83
1006 Oak Park Dr 0.14mi 3/2.0 1,176 (-4%) 5mo $100,000 $85 82
600 Oak Park Dr 0.13mi 3/1.5 1,201 (-2%) 11mo $213,000 $177 79
540 Oak Park Dr 0.21mi 3/2.0 1,340 (+9%) 3mo $212,000 $158 73
14356 NE 4th St 0.29mi 3/1.5 1,163 (-5%) 4mo $198,000 $170 72
14389 NE 4th St 0.25mi 3/1.5 1,125 (-8%) 0mo $185,000 $164 72
14214 NE 5th St 0.28mi 2/1.5 (-1) 1,188 (-3%) 11mo $180,000 $152 66
14060 NE 4th St 0.45mi 3/2.0 1,237 (+1%) 15mo $208,000 $168 65
13801 NE 8th St 0.53mi 3/2.0 1,284 (+4%) 8mo $220,000 $171 61
586 Seikel Dr 0.34mi 3/1.5 1,119 (-9%) 9mo $179,900 $161 60
564 N Henney Rd 0.53mi 3/2.0 1,409 (+15%) 16mo $249,000 $177 38

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
-12.4%
Equity multiple
0.55×
Total profit
$-25,997
Equity at exit
$30,939
10-year hold
IRR
-3.3%
Equity multiple
0.78×
Total profit
$-12,886
Equity at exit
$17,941

Cash invested: $58,100 (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
9.3×

Monthly cashflow live

Estimated rent
$1,858 medium interval (Pro) →
Mortgage (P&I)
$1,088
Tax from tax record
$173 /mo · $2,078/yr
Insurance
$86
HOA
$0
Vacancy / Maint / Mgmt
$390
Net cashflow
$120

Break-even live

Break-even rent $1,706
Max offer price $207,500
Occupancy floor 89%

Sensitivity live

Price -10% $238 -5% $179 +0% $120 +5% $61 +10% $3
Rent -10% $-27 -5% $47 +0% $120 +5% $194 +10% $267
Rate -1.0pp $225 -0.5pp $173 base $120 +0.5pp $66 +1.0pp $12

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
$51,875
Closing costs
$6,225
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
14505 Park Cir Choctaw, OK 3.0 2.0 1458 $1,785 $1.22 16d 1 0.43mi

Listing history 27 events

  1. 2026-06-18
    days on market $207,500 Active 22 DOM
  2. 2026-06-17
    days on market $207,500 Active 21 DOM
  3. 2026-06-16
    days on market $207,500 Active 20 DOM
  4. 2026-06-15
    days on market $207,500 Active 19 DOM
  5. 2026-06-13
    days on market $207,500 Active 17 DOM
  6. 2026-06-13
    days on market $207,500 Active 16 DOM
  7. 2026-06-09
    days on market $207,500 Active 13 DOM
  8. 2026-06-08
    days on market $207,500 Active 12 DOM
  9. 2026-06-07
    days on market $207,500 Active 11 DOM
  10. 2026-06-03
    days on market $207,500 Active 7 DOM
  11. 2026-06-02
    days on market $207,500 Active 6 DOM
  12. 2026-06-01
    days on market $207,500 Active 5 DOM
  13. 2026-05-31
    days on market $207,500 Active 4 DOM
  14. 2026-05-27
    listed $207,500 Active
  15. 2026-04-30
    historical
  16. 2025-10-28
    price $209,500
  17. 2025-10-13
    listed $210,000 Active
  18. 2022-05-25
    soldstatus $166,000
  19. 2022-05-25
    soldstatus $166,000
  20. 2022-05-23
    soldstatus $166,000 Sold 835-char remark
    Show marketing remark (835 chars)

    Looking for a home that has extra living space? This home has it! There is a large back yard that is fenced and a covered back patio. Plenty of space for yard games, cookouts or build an outdoor oasis. The interior has just been painted along with new carpet throughout. The master bedroom is very spacious with a shower ensuite. Looking at the secondary rooms, they are a great size for family and guest. The galley style kitchen makes things easily accessible. Going to the bonus room, there is a pantry that was built to house can goods, small appliances, cleaning items and more. The converted garage gives you that extra space you or need. It can be used as an office, a yoga studio or so much more. Come see what this home has to offer. It is close to Tinker AFB, Midwest City, and within walking distance of Choctaw High School.

  21. 2022-04-22
    status Pending 835-char remark
    Show marketing remark (835 chars)

    Looking for a home that has extra living space? This home has it! There is a large back yard that is fenced and a covered back patio. Plenty of space for yard games, cookouts or build an outdoor oasis. The interior has just been painted along with new carpet throughout. The master bedroom is very spacious with a shower ensuite. Looking at the secondary rooms, they are a great size for family and guest. The galley style kitchen makes things easily accessible. Going to the bonus room, there is a pantry that was built to house can goods, small appliances, cleaning items and more. The converted garage gives you that extra space you or need. It can be used as an office, a yoga studio or so much more. Come see what this home has to offer. It is close to Tinker AFB, Midwest City, and within walking distance of Choctaw High School.

  22. 2022-04-15
    listed $157,000 Active 835-char remark
    Show marketing remark (835 chars)

    Looking for a home that has extra living space? This home has it! There is a large back yard that is fenced and a covered back patio. Plenty of space for yard games, cookouts or build an outdoor oasis. The interior has just been painted along with new carpet throughout. The master bedroom is very spacious with a shower ensuite. Looking at the secondary rooms, they are a great size for family and guest. The galley style kitchen makes things easily accessible. Going to the bonus room, there is a pantry that was built to house can goods, small appliances, cleaning items and more. The converted garage gives you that extra space you or need. It can be used as an office, a yoga studio or so much more. Come see what this home has to offer. It is close to Tinker AFB, Midwest City, and within walking distance of Choctaw High School.

  23. 2004-04-26
    soldstatus $83,000
  24. 2004-04-21
    soldstatus $83,000
  25. 2004-03-25
    listed $84,900
  26. 1999-07-06
    soldstatus $64,500
  27. 1994-08-01
    soldstatus $57,000

ⓘ 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
$2,078 · $173/mo
Projected year-2 tax
$2,078 · $173/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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°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
$22,298
− Mortgage interest
−$11,623
− Property taxes
−$2,078
− Insurance
−$1,038
− Repairs & maintenance
−$1,784
− Management
−$1,784
− Depreciation
−$6,036
Taxable loss
−$2,045
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$491
After-tax cash flow
$1,933/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

+264.0% since first listed
14 events — show timeline
  • 2026-05-27 Listed $207,500 MLSOK
  • 2026-04-30 Listing Removed MLSOK
  • 2025-10-28 Price Changed $209,500 MLSOK
  • 2025-10-13 Listed $210,000 MLSOK
  • 2022-05-25 Sold (Public Records) $166,000 Public Records
  • 2022-05-25 Sold (Public Records) $166,000 Public Records
  • 2022-05-23 Sold (MLS) $166,000 MLSOK
  • 2022-04-22 Pending MLSOK
  • 2022-04-15 Listed $157,000 MLSOK
  • 2004-04-26 Sold (Public Records) $83,000 Public Records
  • 2004-04-21 Sold (MLS) $83,000 MLSOK
  • 2004-03-25 Listed $84,900 MLSOK
  • 1999-07-06 Sold (Public Records) $64,500 Public Records
  • 1994-08-01 Sold (Public Records) $57,000 Public Records

Property tax history

+5.3%/yr

Latest (2025): $2,078 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…