CashFlowRE
Sign in Sign up
11008 Springhollow Rd Duplex
D Composite 42.82
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 +16.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.0/10.0
  • Livability +4.0/5.0
  • 1% rule +3.9/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • Appreciation +0.0/10.0

$395,000

11008 Springhollow Rd · Oklahoma City, OK 73120
1 bd · 2.0 ba · 4,132 sqft · MultiFamily public records · 1 Days on market
Built 1977 10,559 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

11008 Springhollow Rd. , OKC, OK 73120 is the Investment Opportunity you have been waiting for * Priced to Sell * This Duplex offers 3 Beds, 2 Baths, 2 Car Garages on EACH Unit * Featuring 4,132 sqft MOL Overall, A Commercial TPO Roof * New Windows, and New Exterior Paint, YOU Know your maintenance costs are going to be low on this Investment * One side has a tenant that has been in the Unit for over 9 years (currently leased at 929 dollars) and the other side is vacant * Always easy to lease because of the amazing location just off Hefner and ½ mile from Lake Hefner Parkway in the Quail Creek Neighborhood

Key facts

  • Vinyl windows
  • Highway access
  • Updated bathrooms

Tags

DUPLEX IN QUAIL CREEKGRANITE COUNTERSUPDATED BATHROOMSVINYL WINDOWSHARDWOOD FLOORSHIGHWAY ACCESS

Property features AI

Finance

  • Other: Living area reported as 4,132 (assessor); Annual tax amount listed (agent can provide current figure)
  • Financial info: Listed as residential income (duplex); Two units with 100% average occupancy
  • HOA & community: No mandatory association dues

Exterior

  • Home design: Duplex residential income property; Existing property
  • Construction: Brick and frame construction; Other roof type; Slab foundation; Built (existing)
  • Exterior features: Interior lot; No flood insurance required (per listing)

Interior

  • Bedrooms: Six bedrooms
  • Bathrooms: Four full bathrooms
  • Interior features: Two gas-log fireplaces; Not owner-occupied (investment use)

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 2 × 3-bed/2.0-bath units multifamily listed at $395k.

Deal economics

  • At list price, monthly cash flow is $210 ($3k/yr) — positive. Per door: $105/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $351k (11.1% below list).
  • Recommended offer: $351k (11.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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.
  • Oklahoma City (urban): math 7% / reading 10% proficiency, ranked #254 of 270 in OK (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Quail Creek Es (math 17% / reading 17%, grade F, #540 of 845 statewide, top 68%, 543 students, 0% FRL); John Marshall Hs (math 2% / reading 8%, grade F, #430 of 447 statewide, top 99%, 829 students, 0% FRL) — zoned schools average 0% FRL vs 82% district-wide (82 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+2.0%/yr); 333 active listings in the ZIP; 5,365 units permitted in Oklahoma County in 2024 (569 in 5+ unit buildings).
  • At $3,511/mo this rent would consume 65% of the median local household income ($65k/yr) (locally 2029% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k 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

  • Only 1 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 $210k; list at $395k implies a 88% 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 $351,100 (11.1% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.89%
Cap rate
6.93%
Cash-on-cash
2.28%
DSCR
1.10
GRM
9.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.05% rent growth · sell at horizon

5-year hold
IRR
-13.7%
Equity multiple
0.51×
Total profit
$-54,014
Equity at exit
$58,896
10-year hold
IRR
-6.4%
Equity multiple
0.61×
Total profit
$-43,406
Equity at exit
$34,152

Cash invested: $110,600 (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 73120

Rents YoY
2.0%
Active inventory
333
Price-to-rent
18.7×

Monthly cashflow live

Estimated rent
$3,511 high interval (Pro) →
Mortgage (P&I)
$2,071
Tax from tax record
$328 /mo · $3,934/yr
Insurance
$165
HOA
$0
Vacancy / Maint / Mgmt
$737
Net cashflow
$210

Break-even live

Break-even rent $3,245
Max offer price $395,000
Occupancy floor 89%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,511

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
$98,750
Closing costs
$11,850
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 2 events

  1. 2026-06-18
    remarks 677-char remark
  2. 2026-06-18
    listed $395,000 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
$3,934 · $328/mo
Projected year-2 tax
$3,934 · $328/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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$42,132
− Mortgage interest
−$22,126
− Property taxes
−$3,934
− Insurance
−$1,975
− Repairs & maintenance
−$3,371
− Management
−$3,371
− Depreciation
−$11,491
Taxable loss
−$4,135
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$992
After-tax cash flow
$3,511/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
Oklahoma City
NCES district ID
4022770
Math proficiency
7% ▼ -5.00%
Reading proficiency
10% ▼ -6.00%
Median HH income
$35,606
Composite
7.0/100
National rank
#9970
State rank
#254 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
County
Oklahoma County · 771,644 people
City population
498,656
Metro
Oklahoma City, OK
Population (ZIP)
35,559
Household income
$64,745
Rent vs Own
48.3% rent · 51.7% own
Severe rent burden
2029.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 57% Black 21% Two or more races 11% Hispanic / Latino 7% Native American 3% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 3% Slovak 2% Lithuanian 2%
Foreign-born
7% · Canada, China, Jamaica
Languages at home
92% English-only · Spanish 4% French/Haitian/Cajun 1% Other Asian/Pacific 1%

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
▼ -279.69%
Current HPI
227.2832
Rent YoY
▲ 2.05%
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

+460.3% since first listed
5 events — show timeline
  • 2026-06-18 Listed $395,000 MLSOK
  • 2017-03-31 Sold (MLS) $210,000 SBOR
  • 2017-01-05 Listed $225,000 SBOR
  • 2017-01-03 Listed $225,000 MLSOK
  • 1991-12-23 Sold (Public Records) $70,500 Public Records

Property tax history

+4.7%/yr

Latest (2025): $3,934 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…