CashFlowRE
Sign in Sign up
510 Hanging Elm Dr
D Composite 42.87
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 +13.6/30.0
  • ARV discount +9.7/15.0
  • Livability +4.2/5.0
  • DSCR +4.1/10.0
  • Rent growth +3.2/5.0
  • 1% rule +3.0/10.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

510 Hanging Elm Dr · Norman, OK 73071
3 bd · 2.0 ba · 1,356 sqft · SingleFamily public records · 2 Days on market
Built 1975 8,276 sqft lot Est $210k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BACK ON MARKET. Once you see this one, you can stop looking. Amazing price for 3 bed 2 Bath in Norman w/ so many UPDATES! New Roof this summer, New Concrete Drive, Freshly painted & updated kitchen w/ modern appliances. HVAC is Lenox Brand replaced within past few years. Nice fireplace in living. On a quiet street tucked away in the neighborhood. The large backyard has a storage shed & concrete patio. Short stroll to Vineyard Park and plenty of tree lined streets in the neighborhood. Great Norman area, easy access to University of Oklahoma & just about 3 miles to i-35. Also easy access for commuting to Tinker Air Force Base. See updated disclosure for seller completed repairs.

Key facts

  • Built in shelving
  • French doors
  • Walk in closet

Tags

BUILT IN SHELVINGFRENCH DOORSGRANITE COUNTERTOPSSUBWAY TILE BACKSPLASHSTAINLESS STEEL APPLIANCESWALK IN CLOSET

Property features AI

Finance

  • Other: Located in Woodcrest Estates 6 addition; Active listing, occupied
  • Financial info: Loan qualification: Yes
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 2-car garage
  • Utilities: Public utilities
  • Home design: Single-family residence; One-level home; Existing property
  • Construction: Brick and frame construction; Composition roof (replaced/updated in 2021); Slab foundation
  • Exterior features: Interior lot; Below-ground storm shelter

Interior

  • Bedrooms: 3 bedrooms
  • Flooring: Combination of floor types
  • Bathrooms: 2 full bathrooms
  • Interior features: Combo flooring throughout; One living area; One fireplace (other style); No study

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 $200k.

Deal economics

  • At list price, monthly cash flow is $9 ($112/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 $161k (19.7% below list).
  • Recommended offer: $161k (19.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.6% in Norman — 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 85/100 on livability (#1 in OK, #557 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+.
  • Norman (suburban): math 27% / reading 32% proficiency, ranked #61 of 270 in OK (top 23%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Jefferson Es (math 32% / reading 32%, grade F, #213 of 845 statewide, top 28%, 368 students, 0% FRL); Norman North Hs (math 45% / reading 57%, grade D+, #2 of 447 statewide, top 0%, 2,401 students, 0% FRL) — zoned schools average 0% FRL vs 39% district-wide (39 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 42% at this address vs 30% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Norman average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+2.8%/yr); 350 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 592 units permitted in Cleveland County in 2024 (12 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Cleveland County population projected at +40% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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 $120k; list at $200k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $160,654 (19.7% below list)

Questions for the listing agent

  1. Built in 1975 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.80%
Cap rate
6.35%
Cash-on-cash
0.20%
DSCR
1.01
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$210,180
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
510 Hanging Elm Dr 0.00mi 3/2.0 1,356 (0%) 0mo $205,000 $151 100
440 Elmcrest St 0.06mi 3/2.0 1,377 (+2%) 6mo $205,350 $149 90
516 Elmcrest Dr 0.06mi 3/2.0 1,290 (-5%) 1mo $200,000 $155 88
817 Shadowhill St 0.28mi 3/2.0 1,446 (+7%) 5mo $160,000 $111 71
2407 Kiowa Way 0.59mi 3/1.5 1,344 (-1%) 4mo $193,500 $144 66
2919 City View Ct 0.26mi 3/2.0 1,510 (+11%) 4mo $244,000 $162 66
3028 Pinecrest St 0.46mi 3/2.0 1,241 (-8%) 0mo $205,000 $165 64
808 Cavecreek St 0.26mi 3/2.0 1,555 (+15%) 4mo $200,000 $129 60
128 Tecumseh Meadows Dr 0.57mi 3/2.0 1,457 (+7%) 2mo $230,000 $158 59
228 Tecumseh Meadows Dr 0.68mi 3/2.0 1,472 (+9%) 4mo $240,000 $163 50
2420 Hunting Horse Trl 0.63mi 3/2.0 1,162 (-14%) 0mo $213,000 $183 47
904 Hunting Horse Trl 0.59mi 4/1.5 (+1) 1,217 (-10%) 7mo $157,500 $129 42

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 · 2.8% rent growth · sell at horizon

5-year hold
IRR
-16.2%
Equity multiple
0.43×
Total profit
$-32,187
Equity at exit
$29,821
10-year hold
IRR
-8.3%
Equity multiple
0.49×
Total profit
$-28,787
Equity at exit
$17,292

Cash invested: $56,000 (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 73071

Rents YoY
2.8%
Active inventory
350
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,607 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$128 /mo · $1,532/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$9

Break-even live

Break-even rent $1,595
Max offer price $200,000
Occupancy floor 94%

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
$50,000
Closing costs
$6,000
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
612 Cavecreek St Norman, OK 3.0 2.0 1527 $1,750 $1.15 3d 1 0.17mi
816 Sequoyah Trl Norman, OK 3.0 2.0 1367 $1,525 $1.12 3d 1 0.32mi
912 Cavecreek St Norman, OK 3.0 2.0 1527 $1,695 $1.11 2d 1 0.34mi
343 Woodcrest Dr Norman, OK 3.0 2.0 1470 $1,495 $1.02 24d 1 0.39mi
200 Tecumseh Meadows Dr Norman, OK 3.0 2.0 1415 $1,695 $1.20 3d 1 0.60mi
3109 Queenston Ave Norman, OK 3.0 2.0 1344 $1,650 $1.23 14d 1 0.71mi
221 Dollina Ct Norman, OK 3.0 2.0 1662 $1,740 $1.05 3d 1 0.78mi
2609 Deer Chase Dr Norman, OK 3.0 2.0 1824 $1,920 $1.05 2d 1 0.83mi
1428 Princeton Cir Norman, OK 3.0 1.5 1231 $1,295 $1.05 3d 1 0.84mi
2700 Red Fish Rd Norman, OK 3.0 2.0 1411 $1,600 $1.13 3d 1 1.03mi
211 Skylark Ct #213 Norman, OK 2.0 1.5 1050 $1,050 $1.00 20d 1 1.09mi
213 Skylark Ct Norman, OK 2.0 1.5 1000 $1,050 $1.05 20d 1 1.09mi
3101 Red Cedar Way Norman, OK 3.0 2.0 1565 $1,865 $1.19 3d 1 1.10mi
805 Grickle Dr Norman, OK 3.0 2.0 1405 $1,550 $1.10 3d 1 1.19mi
316 Falcon Ct Unit 2 Norman, OK 2.0 1.0 975 $875 $0.90 24d 1 1.25mi
2909 Lerkim Ln Norman, OK 3.0 2.0 1464 $1,750 $1.20 3d 1 1.27mi
1505 Shrill Ct Norman, OK 3.0 2.0 1818 $2,195 $1.21 24d 1 1.28mi
916 Ringwood St Norman, OK 3.0 2.0 1601 $1,850 $1.16 3d 1 1.30mi
1640 High Cir Norman, OK 3.0 2.0 1215 $1,200 $0.99 14d 1 1.38mi

Listing history 11 events

  1. 2026-05-14
    status Pending
  2. 2026-05-12
    listed $200,000 Active
  3. 2017-11-01
    soldstatus $120,000
  4. 2017-10-31
    soldstatus $119,900 Sold 705-char remark
    Show marketing remark (705 chars)

    BACK ON MARKET. Once you see this one, you can stop looking. Amazing price for 3 bed 2 Bath in Norman w/ so many UPDATES! New Roof this summer, New Concrete Drive, Freshly painted & updated kitchen w/ modern appliances. HVAC is Lenox Brand replaced within past few years. Nice fireplace in living. On a quiet street tucked away in the neighborhood. The large backyard has a storage shed & concrete patio. Short stroll to Vineyard Park and plenty of tree lined streets in the neighborhood. Great Norman area, easy access to University of Oklahoma & just about 3 miles to i-35. Also easy access for commuting to Tinker Air Force Base. See updated disclosure for seller completed repairs.

  5. 2017-10-02
    status Pending 705-char remark
    Show marketing remark (705 chars)

    BACK ON MARKET. Once you see this one, you can stop looking. Amazing price for 3 bed 2 Bath in Norman w/ so many UPDATES! New Roof this summer, New Concrete Drive, Freshly painted & updated kitchen w/ modern appliances. HVAC is Lenox Brand replaced within past few years. Nice fireplace in living. On a quiet street tucked away in the neighborhood. The large backyard has a storage shed & concrete patio. Short stroll to Vineyard Park and plenty of tree lined streets in the neighborhood. Great Norman area, easy access to University of Oklahoma & just about 3 miles to i-35. Also easy access for commuting to Tinker Air Force Base. See updated disclosure for seller completed repairs.

  6. 2017-09-25
    status Active 705-char remark
    Show marketing remark (705 chars)

    BACK ON MARKET. Once you see this one, you can stop looking. Amazing price for 3 bed 2 Bath in Norman w/ so many UPDATES! New Roof this summer, New Concrete Drive, Freshly painted & updated kitchen w/ modern appliances. HVAC is Lenox Brand replaced within past few years. Nice fireplace in living. On a quiet street tucked away in the neighborhood. The large backyard has a storage shed & concrete patio. Short stroll to Vineyard Park and plenty of tree lined streets in the neighborhood. Great Norman area, easy access to University of Oklahoma & just about 3 miles to i-35. Also easy access for commuting to Tinker Air Force Base. See updated disclosure for seller completed repairs.

  7. 2017-09-14
    historical 705-char remark
    Show marketing remark (705 chars)

    BACK ON MARKET. Once you see this one, you can stop looking. Amazing price for 3 bed 2 Bath in Norman w/ so many UPDATES! New Roof this summer, New Concrete Drive, Freshly painted & updated kitchen w/ modern appliances. HVAC is Lenox Brand replaced within past few years. Nice fireplace in living. On a quiet street tucked away in the neighborhood. The large backyard has a storage shed & concrete patio. Short stroll to Vineyard Park and plenty of tree lined streets in the neighborhood. Great Norman area, easy access to University of Oklahoma & just about 3 miles to i-35. Also easy access for commuting to Tinker Air Force Base. See updated disclosure for seller completed repairs.

  8. 2017-08-25
    status Pending 705-char remark
    Show marketing remark (705 chars)

    BACK ON MARKET. Once you see this one, you can stop looking. Amazing price for 3 bed 2 Bath in Norman w/ so many UPDATES! New Roof this summer, New Concrete Drive, Freshly painted & updated kitchen w/ modern appliances. HVAC is Lenox Brand replaced within past few years. Nice fireplace in living. On a quiet street tucked away in the neighborhood. The large backyard has a storage shed & concrete patio. Short stroll to Vineyard Park and plenty of tree lined streets in the neighborhood. Great Norman area, easy access to University of Oklahoma & just about 3 miles to i-35. Also easy access for commuting to Tinker Air Force Base. See updated disclosure for seller completed repairs.

  9. 2017-08-23
    listed $119,900 Active 705-char remark
    Show marketing remark (705 chars)

    BACK ON MARKET. Once you see this one, you can stop looking. Amazing price for 3 bed 2 Bath in Norman w/ so many UPDATES! New Roof this summer, New Concrete Drive, Freshly painted & updated kitchen w/ modern appliances. HVAC is Lenox Brand replaced within past few years. Nice fireplace in living. On a quiet street tucked away in the neighborhood. The large backyard has a storage shed & concrete patio. Short stroll to Vineyard Park and plenty of tree lined streets in the neighborhood. Great Norman area, easy access to University of Oklahoma & just about 3 miles to i-35. Also easy access for commuting to Tinker Air Force Base. See updated disclosure for seller completed repairs.

  10. 2006-04-05
    soldstatus $92,000
  11. 1997-02-03
    soldstatus $66,000

ⓘ 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
$1,532 · $128/mo
Projected year-2 tax
$1,800 · $150/mo
Expected delta
+$268/yr (+$22/mo · 17.5%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 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
$19,278
− Mortgage interest
−$11,203
− Property taxes
−$1,532
− Insurance
−$1,000
− Repairs & maintenance
−$1,542
− Management
−$1,542
− Depreciation
−$5,818
Taxable loss
−$3,359
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$806
After-tax cash flow
$918/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
Norman
NCES district ID
4021720
Math proficiency
27% ▼ -9.00%
Reading proficiency
32% ▼ -8.00%
Median HH income
$48,940
Composite
25.67/100
National rank
#7395
State rank
#61 of 270 in OK

Livability — Norman

Score
85/100
State rank
#1
US rank
#557

Category grades

Amenities A+ Commute A+ Cost of living A+ Crime C Employment C Housing A+ Health & safety A+ User ratings C+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norman, OK
County
Cleveland County · 239,547 people
City population
123,141
Metro
Oklahoma City, OK
Population (ZIP)
43,798
Household income
$64,007
Rent vs Own
51.8% rent · 48.2% own
Severe rent burden
1903.0

Population outlook (Cleveland County) Hauer SSP2

Today (2025)
323,621 people
By 2030
349,070 · +7.9%
By 2040
400,168 · +23.7%
By 2050
454,101 · +40.3%
By 2075
602,926 · +86.3%
By 2100
734,485 · +127.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Two or more races 12% Black 8% Hispanic / Latino 8% Asian 3% Native American 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 3% Serbian 3% Lithuanian 2%
Foreign-born
7% · Canada, China
Languages at home
89% English-only · Spanish 5% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Cleveland

2024 margin
R (+14.9) · D 41.4% · R 56.4% · Other 2.2%
2008→2024 swing
+9.1pp toward D · 2008: -24.0pp · 2024: -14.9pp
All cycles
2024: R+14.9 2020: R+14.1 2016: R+21.7 2012: R+25.9 2008: R+24.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -187.04%
Current HPI
249.3797
Rent YoY
▲ 2.80%
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

+203.0% since first listed
11 events — show timeline
  • 2026-05-14 Pending MLSOK
  • 2026-05-12 Listed $200,000 MLSOK
  • 2017-11-01 Sold (Public Records) $120,000 Public Records
  • 2017-10-31 Sold (MLS) $119,900 MLSOK
  • 2017-10-02 Pending MLSOK
  • 2017-09-25 Relisted MLSOK
  • 2017-09-14 Listing Removed MLSOK
  • 2017-08-25 Pending MLSOK
  • 2017-08-23 Listed $119,900 MLSOK
  • 2006-04-05 Sold (Public Records) $92,000 Public Records
  • 1997-02-03 Sold (Public Records) $66,000 Public Records

Property tax history

+0.4%/yr

Latest (2024): $1,532 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…