CashFlowRE
Sign in Sign up
6208 NW Chestnut Ln
D+ Composite 48.64
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 +15.9/30.0
  • ARV discount +12.4/15.0
  • DSCR +4.9/10.0
  • 1% rule +4.0/10.0
  • 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

$140,000

6208 NW Chestnut Ln · Lawton, OK 73505
3 bd · 2.0 ba · 1,429 sqft · SingleFamily public records · 15 Days on market
Built 1972 9,052 sqft lot Est $157k · 11% under

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

Listing remarks MLS

Don't miss this wonderful, well maintained home with newer carpet and some fresh paint. This popular floor plan has a formal living area, den with fireplace and a sunroom. The kitchen features a breakfast bar, pantry and gas stove for the cook. Outside features include an inground pool, hot tub, and cabana. The approx. 13'x20' cabana includes a heat & air window unit and sliding glass doors to the additional 12x20 covered patio. There is a whole house generator that will also work the pool & hot tub, that is less than 1 yr old. It also backs up to award winning Crosby Park Elementary. Interior paint in living and dining should be complete by mid December. Call 580-512-0687 for your personal showing! Must close at Sovereign Title.

Key facts

  • Covered porches
  • Pool house
  • Sunroom

Tags

WOOD BURNING FIREPLACESUNROOMPOOL HOUSE18000 GALLON POOLNEW ROOFCOVERED PORCHES

Property features AI

Finance

  • Other: Located in Crosby Park addition; Occupied; Reserved buyer condition affecting sale
  • Financial info: Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 2-car garage
  • Utilities: No homestead indicated
  • Home design: Single family residence; One-level property; Residential property; Existing construction
  • Construction: Built with other construction materials; Other roof type; Slab foundation
  • Exterior features: Open patio; Private outdoor pool

Interior

  • Kitchen: Free standing range; Dishwasher; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: One living area; Wood-burning fireplace; Dishwasher; Dryer; Refrigerator; Washer
  • Laundry & utility: Washer and dryer included

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 $140k.

Deal economics

  • At list price, monthly cash flow is $67 ($805/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 $126k (10.2% below list).
  • Recommended offer: $126k (10.2% 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: Crosby Park Es (math 37% / reading 37%, grade F, #132 of 845 statewide, top 19%, 321 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); 404 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 $968 of loan paydown is wiped out by about $4k 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

  • It's been on market 15 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y 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 $110k; 27% 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 $125,741 (10.2% below list)

Questions for the listing agent

  1. Built in 1972 — 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. 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?
  6. 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.
  7. 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.
  8. 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
6.87%
Cash-on-cash
2.05%
DSCR
1.09
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$157,190
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1809 NW Crosby Park Cir 0.08mi 3/2.0 1,400 (-2%) 3mo $154,000 $110 90
5908 NW Briarwood Ave 0.12mi 3/2.0 1,363 (-5%) 1mo $180,000 $132 86
6114 NW Cheyenne Ave 0.23mi 3/2.0 1,400 (-2%) 3mo $97,500 $70 83
5603 NW Briarwood Dr 0.28mi 3/1.5 1,400 (-2%) 1mo $165,000 $118 81
6415 NW Arrowhead Dr 0.41mi 3/2.0 1,406 (-2%) 2mo $164,900 $117 76
5515 NW Alan A Dale Ln 0.43mi 4/2.0 (+1) 1,500 (+5%) 0mo $145,000 $97 66
5719 NW Chestnut Ln 0.12mi 4/3.0 (+1) 1,600 (+12%) 2mo $183,000 $114 64
7006 NW Baldwin Ave 0.61mi 3/2.0 1,500 (+5%) 3mo $165,000 $110 61
6310 NW Maple Ave 0.51mi 3/1.5 1,300 (-9%) 0mo $145,000 $112 59
5212 NW Liberty Ave 0.73mi 3/1.5 1,500 (+5%) 4mo $157,500 $105 53
5333 NW Cherry Ave 0.73mi 3/1.5 1,300 (-9%) 3mo $130,500 $100 47
1712 NW 49th St 0.75mi 3/1.0 1,300 (-9%) 4mo $46,001 $35 43

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
-10.8%
Equity multiple
0.60×
Total profit
$-15,654
Equity at exit
$20,874
10-year hold
IRR
1.2%
Equity multiple
1.09×
Total profit
$3,700
Equity at exit
$12,105

Cash invested: $39,200 (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
404
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,257 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$134 /mo · $1,605/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$67

Break-even live

Break-even rent $1,172
Max offer price $140,000
Occupancy floor 90%

Sensitivity live

Price -10% $146 -5% $107 +0% $67 +5% $27 +10% $-12
Rent -10% $-32 -5% $17 +0% $67 +5% $117 +10% $166
Rate -1.0pp $138 -0.5pp $103 base $67 +0.5pp $31 +1.0pp $-6

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
$35,000
Closing costs
$4,200
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 13 events

  1. 2026-06-21
    days on market $140,000 Active 15 DOM
  2. 2026-06-19
    days on market $140,000 Active 13 DOM
  3. 2026-06-18
    days on market $140,000 Active 12 DOM
  4. 2026-06-17
    days on market $140,000 Active 11 DOM
  5. 2026-06-16
    days on market $140,000 Active 10 DOM
  6. 2026-06-15
    days on market $140,000 Active 9 DOM
  7. 2026-06-14
    days on market $140,000 Active 7 DOM
  8. 2026-06-13
    days on market $140,000 Active 6 DOM
  9. 2026-06-10
    days on market $140,000 Active 4 DOM
  10. 2026-06-09
    days on market $140,000 Active 3 DOM
  11. 2026-06-08
    days on market $140,000 Active 2 DOM
  12. 2026-06-07
    remarks 260-char remark
  13. 2026-06-07
    listed $140,000 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
$1,605 · $134/mo
Projected year-2 tax
$1,605 · $134/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 ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 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
$15,089
− Mortgage interest
−$7,842
− Property taxes
−$1,605
− Insurance
−$700
− Repairs & maintenance
−$1,207
− Management
−$1,207
− Depreciation
−$4,073
Taxable loss
−$1,545
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$371
After-tax cash flow
$1,176/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

+66.7% since first listed
6 events — show timeline
  • 2026-06-06 Listed $140,000 MLSOK
  • 2018-04-30 Sold (Public Records) $110,400 Public Records
  • 2018-04-30 Sold (MLS) $109,900 LBRMLS
  • 2017-09-08 Listed $109,900 LBRMLS
  • 2005-06-19 Sold (Public Records) $100,000 Public Records
  • 1998-05-27 Sold (Public Records) $84,000 Public Records

Property tax history

+3.7%/yr

Latest (2025): $1,605 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…