CashFlowRE
Sign in Sign up
14717 Turkey Hills Rd
C+ Composite 63.44
Why this score? — see what drove the C+ 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 +28.6/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.2/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$158,000

14717 Turkey Hills Rd · Oklahoma City, OK 74857
3 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 91 Days on market
Built 2002 5.01 ac lot $5/mo HOA

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

Listing remarks MLS

5 acres of opportunity on a private road awaits you! This is a great opportunity to build your dream home on this well maintained road in Newalla in Little Axe school district. This is a wooded acreage with visible deer tracks with no restrictions for recreational hunting or you can enjoy the beauty of the wildlife. The 3 bed 2 bath open concept home would provide a great place for you to stay in temporarily while you build your dream home or improve the current home while creating your outdoor oasis. There is a perfect area in the rear of the property that overlooks a neighboring pond that is absolutely breathtaking. This is a blank canvas on 5 acres waiting for the visionary buyer to make it their own. Check it out before it's gone!

Key facts

  • Large back deck
  • Renovated bathroom
  • Two goat pastures

Tags

5 ACRESRENOVATED BATHROOMBUILT-IN BOOKSHELFLARGE BACK DECKTWO GOAT PASTURESLARGE CHICKEN COOP

Property features AI

Finance

  • Other: Homestead exempt; Located in Turkey Hills addition; Livestock allowed
  • Financial info: Loan qualification: Yes; Assumable: No
  • HOA & community: Mandatory association dues; Association fee: $65 (includes grounds maintenance)

Exterior

  • Utilities: No flood insurance indicated
  • Home design: Single family manufactured home; One level; East-facing
  • Construction: Manufactured construction; Composition roof (replaced/installed 2002); Single-pane windows with steel frames; Built on post-tension foundation
  • Exterior features: Open deck; Porch; Outbuilding(s); Wire fencing; Rural, wooded lot; Below-ground/outdoor storm shelter

Interior

  • Kitchen: Dishwasher; Microwave; Electric range/oven; Refrigerator
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Other heating; Other cooling
  • Interior features: In-law plan; No fireplace; One living area
  • Laundry & utility: Washer; Dryer; Post-tension foundation

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 manufactured listed at $158k.

Deal economics

  • At list price, monthly cash flow is $453 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $158k).
  • Recommended offer: $144k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 3.7% in Oklahoma City — 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 80/100 on livability (#3 in OK, #1,635 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F.
  • Little Axe (rural): math 10% / reading 14% proficiency, ranked #236 of 270 in OK (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Little Axe Es (math 10% / reading 14%, grade F, #667 of 845 statewide, top 82%, 587 students, 0% FRL); Little Axe Hs (math 8% / reading 22%, grade F, #332 of 447 statewide, top 78%, 331 students, 0% FRL) — zoned schools average 0% FRL vs 63% district-wide (63 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 97 active listings in the ZIP; 592 units permitted in Cleveland County in 2024 (12 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.
  • Cleveland County population projected at +40% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $44k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($144k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $30k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; moderate wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $143,780 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.22%
Cap rate
10.24%
Cash-on-cash
14.08%
DSCR
1.63
GRM
6.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.9%
Equity multiple
1.07×
Total profit
$3,254
Equity at exit
$23,558
10-year hold
IRR
11.5%
Equity multiple
1.91×
Total profit
$40,043
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 74857

Home prices YoY
-10.6%
Active inventory
97
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,934 medium interval (Pro) →
Mortgage (P&I)
$829
Tax from tax record
$109 /mo · $1,311/yr
Insurance
$66
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$5
Vacancy / Maint / Mgmt
$406
Net cashflow
$453

Break-even live

Break-even rent $1,361
Max offer price $158,000
Occupancy floor 72%

Sensitivity live

Price -10% $542 -5% $498 +0% $453 +5% $408 +10% $363
Rent -10% $300 -5% $376 +0% $453 +5% $529 +10% $606
Rate -1.0pp $532 -0.5pp $493 base $453 +0.5pp $412 +1.0pp $370

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.

HOA detail

Monthly dues
$5 · $60/yr

Listing history 18 events

  1. 2026-06-13
    statusdays on market $158,000 Pending 91 DOM
  2. 2026-06-09
    days on market $158,000 Active 89 DOM
  3. 2026-06-08
    days on market $158,000 Active 88 DOM
  4. 2026-06-07
    days on market $158,000 Active 87 DOM
  5. 2026-06-03
    days on market $158,000 Active 83 DOM
  6. 2026-06-02
    days on market $158,000 Active 82 DOM
  7. 2026-06-01
    days on market $158,000 Active 81 DOM
  8. 2026-05-31
    days on market $158,000 Active 80 DOM
  9. 2026-05-01
    price $158,000
  10. 2026-03-27
    price $168,000
  11. 2026-03-11
    listed $188,000 Active
  12. 2023-03-30
    soldstatus $110,000
  13. 2023-03-28
    soldstatus $110,000 Closed 746-char remark
    Show marketing remark (746 chars)

    5 acres of opportunity on a private road awaits you! This is a great opportunity to build your dream home on this well maintained road in Newalla in Little Axe school district. This is a wooded acreage with visible deer tracks with no restrictions for recreational hunting or you can enjoy the beauty of the wildlife. The 3 bed 2 bath open concept home would provide a great place for you to stay in temporarily while you build your dream home or improve the current home while creating your outdoor oasis. There is a perfect area in the rear of the property that overlooks a neighboring pond that is absolutely breathtaking. This is a blank canvas on 5 acres waiting for the visionary buyer to make it their own. Check it out before it's gone!

  14. 2023-03-07
    status Pending 746-char remark
    Show marketing remark (746 chars)

    5 acres of opportunity on a private road awaits you! This is a great opportunity to build your dream home on this well maintained road in Newalla in Little Axe school district. This is a wooded acreage with visible deer tracks with no restrictions for recreational hunting or you can enjoy the beauty of the wildlife. The 3 bed 2 bath open concept home would provide a great place for you to stay in temporarily while you build your dream home or improve the current home while creating your outdoor oasis. There is a perfect area in the rear of the property that overlooks a neighboring pond that is absolutely breathtaking. This is a blank canvas on 5 acres waiting for the visionary buyer to make it their own. Check it out before it's gone!

  15. 2023-03-04
    listed $135,000 Active 746-char remark
    Show marketing remark (746 chars)

    5 acres of opportunity on a private road awaits you! This is a great opportunity to build your dream home on this well maintained road in Newalla in Little Axe school district. This is a wooded acreage with visible deer tracks with no restrictions for recreational hunting or you can enjoy the beauty of the wildlife. The 3 bed 2 bath open concept home would provide a great place for you to stay in temporarily while you build your dream home or improve the current home while creating your outdoor oasis. There is a perfect area in the rear of the property that overlooks a neighboring pond that is absolutely breathtaking. This is a blank canvas on 5 acres waiting for the visionary buyer to make it their own. Check it out before it's gone!

  16. 2019-04-11
    historical
  17. 2019-03-17
    price $22,000
  18. 2019-01-12
    listed $30,000 Active

ⓘ 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
$1,311 · $109/mo
Projected year-2 tax
$1,422 · $118/mo
Expected delta
+$111/yr (+$9/mo · 8.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥110°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$23,208
− Mortgage interest
−$8,850
− Property taxes
−$1,311
− Insurance
−$1,588
− Repairs & maintenance
−$1,857
− Management
−$1,857
− HOA
−$60
− Depreciation
−$4,596
Taxable income
$3,090
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$742
After-tax cash flow
$4,692/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
Little Axe
NCES district ID
4017880
Math proficiency
10% ▼ -17.00%
Reading proficiency
14% ▼ -13.00%
Median HH income
$51,174
Composite
11.38/100
National rank
#9708
State rank
#236 of 270 in OK

Livability — Oklahoma City

Score
80/100
State rank
#3
US rank
#1635

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oklahoma City, OK
City population
498,656
Population (ZIP)
9,902

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 (79%)
Race & ethnicity
White 79% Two or more races 9% Native American 8% Hispanic / Latino 4% Black 2%
Common ancestry
Slovak 2% Iranian 2% Romanian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -33.83%
Current HPI
284.6727
Rent YoY
Metro
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+426.7% since first listed
10 events — show timeline
  • 2026-05-01 Price Changed $158,000 MLSOK
  • 2026-03-27 Price Changed $168,000 MLSOK
  • 2026-03-11 Listed $188,000 MLSOK
  • 2023-03-30 Sold (Public Records) $110,000 Public Records
  • 2023-03-28 Sold (MLS) $110,000 MLSOK
  • 2023-03-07 Pending MLSOK
  • 2023-03-04 Listed $135,000 MLSOK
  • 2019-04-11 Listing Removed MLSOK
  • 2019-03-17 Price Changed $22,000 MLSOK
  • 2019-01-12 Listed $30,000 MLSOK

Property tax history

+44.8%/yr

Latest (2024): $1,311 · +66.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…