CashFlowRE
Sign in Sign up
715 NW Arlington Ave
B Composite 72.22
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 +13.9/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • 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

$89,900

715 NW Arlington Ave · Lawton, OK 73507
3 bd · 2.0 ba · 1,138 sqft · SingleFamily public records · 12 Days on market
Built 1922 7,497 sqft lot Est $105k · 14% under

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

Listing remarks

Investor special! This home offers tremendous potential and is ready for renovation. Bring your vision and restore this property to its full potential. Conveniently located near schools, shopping, and Fort Sill. Property is being sold as-is.

Key facts

  • Ready for renovation
  • 7,497 sq ft lot
  • Built 1922

Tags

READY FOR RENOVATION

Property features AI

Finance

  • Other: Property is not homesteaded; Legal addition: North; Storm shelter: No; Lot size approximately 0.1721 acres; Listed as residential; Property subtype: Single Family Residence; Living area recorded as 1,138 (assessor)
  • Financial info: Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Home design: Single family residence; One-story; Existing property
  • Construction: Built with other construction materials; Shingle roof; Combination foundation
  • Exterior features: Covered porch; Outbuildings; Lot includes other features

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: One living 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 $90k.

Deal economics

  • At list price, monthly cash flow is $354 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Cap rate 11.0% vs local median 6.0% 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: Lincoln Es (math 8% / reading 8%, grade F, #741 of 845 statewide, top 89%, 401 students, 0% FRL); Lawton Hs (math 16% / reading 21%, grade F, #302 of 447 statewide, top 68%, 1,417 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; 209 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 $622 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 + 0.2% rent growth), your $25k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y 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 $65k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $89,900

Questions for the listing agent

  1. Built in 1922 — 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. 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?
  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
1.32%
Cap rate
11.02%
Cash-on-cash
16.89%
DSCR
1.75
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$104,696
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
511 NW Bell Ave 0.21mi 3/2.0 1,200 (+5%) 2mo $150,000 $125 79
909 NW Bell Ave 0.17mi 2/1.0 (-1) 1,100 (-3%) 3mo $77,000 $70 74
509 NW Bell Ave 0.22mi 2/1.0 (-1) 1,200 (+5%) 1mo $95,000 $79 71
803 NW Arlington Ave 0.04mi 3/3.0 1,300 (+14%) 2mo $215,000 $165 69
1004 NW Columbia Ave 0.25mi 2/1.0 (-1) 1,200 (+5%) 6mo $135,000 $113 65
911 NW Columbia Ave 0.23mi 3/1.0 1,300 (+14%) 2mo $120,000 $92 60
1416 NW Bell Ave 0.64mi 3/2.0 1,200 (+5%) 3mo $119,900 $100 59
1410 NW Columbia Ave 0.62mi 3/2.0 1,200 (+5%) 5mo $108,000 $90 58
211 NW Arlington Ave 0.47mi 2/1.0 (-1) 1,000 (-12%) 1mo $38,657 $39 48
1410 NW Euclid Ave 0.67mi 3/1.0 1,048 (-8%) 8mo $67,000 $64 45
1404 SW C Ave 0.67mi 3/1.0 1,000 (-12%) 3mo $92,500 $93 42
1410 SW C Ave 0.71mi 2/1.0 (-1) 1,000 (-12%) 0mo $65,000 $65 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 · 0.25% rent growth · sell at horizon

5-year hold
IRR
5.1%
Equity multiple
1.19×
Total profit
$4,797
Equity at exit
$13,404
10-year hold
IRR
11.9%
Equity multiple
1.83×
Total profit
$20,809
Equity at exit
$7,773

Cash invested: $25,172 (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 73507

Home prices YoY
-23.2%
Rents YoY
0.2%
Active inventory
209
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,185 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$73 /mo · $878/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$354

Break-even live

Break-even rent $737
Max offer price $89,900
Occupancy floor 65%

Sensitivity live

Price -10% $405 -5% $380 +0% $354 +5% $329 +10% $303
Rent -10% $261 -5% $307 +0% $354 +5% $401 +10% $448
Rate -1.0pp $400 -0.5pp $377 base $354 +0.5pp $331 +1.0pp $307

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
$22,475
Closing costs
$2,697
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 10 events

  1. 2026-06-21
    days on market $89,900 Active 12 DOM
  2. 2026-06-19
    days on market $89,900 Active 10 DOM
  3. 2026-06-18
    days on market $89,900 Active 9 DOM
  4. 2026-06-17
    days on market $89,900 Active 8 DOM
  5. 2026-06-16
    days on market $89,900 Active 7 DOM
  6. 2026-06-15
    days on market $89,900 Active 6 DOM
  7. 2026-06-14
    days on market $89,900 Active 4 DOM
  8. 2026-06-13
    days on market $89,900 Active 3 DOM
  9. 2026-06-10
    remarks 241-char remark
  10. 2026-06-10
    listed $89,900 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
$878 · $73/mo
Projected year-2 tax
$878 · $73/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 6/10 Major 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
$14,223
− Mortgage interest
−$5,036
− Property taxes
−$878
− Insurance
−$450
− Repairs & maintenance
−$1,138
− Management
−$1,138
− Depreciation
−$2,615
Taxable income
$2,968
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$712
After-tax cash flow
$3,539/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

+72.9% since first listed
5 events — show timeline
  • 2026-06-09 Listed $89,900 MLSOK
  • 2017-07-21 Sold (Public Records) $65,000 Public Records
  • 2017-07-18 Sold (MLS) $64,900 LBRMLS
  • 2016-12-05 Listed $69,900 LBRMLS
  • 1993-07-29 Sold (Public Records) $52,000 Public Records

Property tax history

+7.6%/yr

Latest (2025): $878 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…