CashFlowRE
Sign in Sign up
203 NW Morford Dr
C+ Composite 61.37
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 +28.2/30.0
  • DSCR +10.0/10.0
  • 1% rule +6.8/10.0
  • ARV discount +6.2/15.0
  • 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

$99,500

203 NW Morford Dr · Lawton, OK 73507
3 bd · 2.0 ba · 1,164 sqft · SingleFamily public records · 65 Days on market
Built 1950 8,400 sqft lot Est $97k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great Re-do. New paint, flooring, appliances. Situated on a large corner lot. Also has a workshop.

Key facts

  • Large corner lot
  • Workshop
  • 8,400 sq ft lot

Tags

LARGE CORNER LOTWORKSHOP

Property features AI

Exterior

  • Parking: No garage (converted garage)
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single-family residence; One story; Residential property
  • Construction: Brick veneer construction; Composition roof
  • Exterior features: Covered porch; Corner lot; Chain link and wood fencing; Workshop

Interior

  • Kitchen: Cooktop, Oven, Microwave, Dishwasher, Range Hood
  • Flooring: Vinyl flooring; Hardwood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Central air conditioning; Ceiling fans; Electric cooling components
  • Interior features: Cooktop, Oven, Microwave, Dishwasher, Range Hood, Gas water heater; Crawl space foundation
  • Laundry & utility: Washer hookup

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 $100k.

Deal economics

  • At list price, monthly cash flow is $316 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $94k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 6.1% 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: Whittier Es (math 22% / reading 17%, grade F, #479 of 845 statewide, top 63%, 351 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; 208 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 $688 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.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y 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 $34k; list at $100k implies a 193% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $93,530 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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. 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.
  8. 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.
  9. 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
1.18%
Cap rate
10.10%
Cash-on-cash
13.61%
DSCR
1.61
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$96,612
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1416 NW Bell Ave 0.48mi 3/2.0 1,200 (+3%) 3mo $119,900 $100 70
1742 NW Ash Ave 0.39mi 3/1.0 1,200 (+3%) 6mo $100,000 $83 68
1410 NW Columbia Ave 0.51mi 3/2.0 1,200 (+3%) 5mo $108,000 $90 67
1605 NW Columbia Ave 0.37mi 2/1.0 (-1) 1,100 (-6%) 1mo $73,800 $67 64
1703 NW Euclid Ave 0.41mi 3/2.0 1,300 (+12%) 2mo $42,000 $32 60
1722 NW Liberty Ave 0.61mi 3/3.0 1,200 (+3%) 3mo $135,000 $113 60
732 NW 16th St 0.64mi 2/1.0 (-1) 1,200 (+3%) 3mo $99,000 $83 54
701 NW 22nd St 0.38mi 2/1.0 (-1) 1,000 (-14%) 1mo $49,200 $49 49
2614 NW Bell Ave 0.53mi 3/1.5 1,000 (-14%) 2mo $54,500 $55 48
1339 NW Ferris 0.54mi 3/2.0 1,000 (-14%) 4mo $75,900 $76 48
2915 NW Euclid 0.67mi 3/1.0 1,000 (-14%) 0mo $131,000 $131 41
1404 SW C Ave 0.70mi 3/1.0 1,000 (-14%) 3mo $92,500 $93 37

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
0.8%
Equity multiple
1.03×
Total profit
$808
Equity at exit
$14,836
10-year hold
IRR
7.6%
Equity multiple
1.51×
Total profit
$14,199
Equity at exit
$8,603

Cash invested: $27,860 (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
208
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,177 medium interval (Pro) →
Mortgage (P&I)
$522
Tax from tax record
$51 /mo · $607/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$316

Break-even live

Break-even rent $777
Max offer price $99,500
Occupancy floor 68%

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
$24,875
Closing costs
$2,985
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 28 events

  1. 2026-06-19
    days on market $99,500 Active 65 DOM
  2. 2026-06-18
    days on market $99,500 Active 64 DOM
  3. 2026-06-17
    days on market $99,500 Active 63 DOM
  4. 2026-06-16
    days on market $99,500 Active 62 DOM
  5. 2026-06-15
    days on market $99,500 Active 61 DOM
  6. 2026-06-14
    days on market $99,500 Active 59 DOM
  7. 2026-06-13
    days on market $99,500 Active 58 DOM
  8. 2026-06-10
    days on market $99,500 Active 56 DOM
  9. 2026-06-09
    days on market $99,500 Active 55 DOM
  10. 2026-06-08
    days on market $99,500 Active 54 DOM
  11. 2026-06-07
    days on market $99,500 Active 53 DOM
  12. 2026-06-05
    days on market $99,500 Active 50 DOM
  13. 2026-06-03
    days on market $99,500 Active 49 DOM
  14. 2026-06-02
    pricedays on market $99,500 Active 48 DOM
  15. 2026-06-01
    days on market $103,950 Active 47 DOM
  16. 2026-05-31
    days on market $103,950 Active 46 DOM
  17. 2026-05-30
    days on market $103,950 Active 45 DOM
  18. 2026-04-14
    listed $103,950 Active
  19. 2026-03-26
    price $103,950
  20. 2026-03-20
    price $105,500
  21. 2026-01-23
    price $117,500
  22. 2025-12-19
    listed $119,500 Active
  23. 2025-04-25
    historical Active Under Contract
  24. 2025-04-15
    listed $60,000 Active
  25. 2015-03-24
    soldstatus $34,000
  26. 2015-03-23
    soldstatus $34,000
  27. 2014-08-29
    listed $37,000
  28. 1992-12-15
    soldstatus $40,000

ⓘ 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
$607 · $51/mo
Projected year-2 tax
$895 · $75/mo
Expected delta
+$288/yr (+$24/mo · 47.5%)

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 Severe 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
$14,124
− Mortgage interest
−$5,574
− Property taxes
−$607
− Insurance
−$498
− Repairs & maintenance
−$1,130
− Management
−$1,130
− Depreciation
−$2,895
Taxable income
$2,292
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$550
After-tax cash flow
$3,242/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

+159.9% since first listed
11 events — show timeline
  • 2026-04-14 Listed $103,950 LBRMLS
  • 2026-03-26 Price Changed $103,950 LBRMLS
  • 2026-03-20 Price Changed $105,500 LBRMLS
  • 2026-01-23 Price Changed $117,500 LBRMLS
  • 2025-12-19 Listed $119,500 LBRMLS
  • 2025-04-25 Contingent LBRMLS
  • 2025-04-15 Listed $60,000 LBRMLS
  • 2015-03-24 Sold (Public Records) $34,000 Public Records
  • 2015-03-23 Sold (MLS) $34,000 LBRMLS
  • 2014-08-29 Listed $37,000 LBRMLS
  • 1992-12-15 Sold (Public Records) $40,000 Public Records

Property tax history

-1.3%/yr

Latest (2025): $607 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…