CashFlowRE
Sign in Sign up
4300 SE 37th St
B- Composite 67.22
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$89,900

4300 SE 37th St · Del City, OK 73115
4 bd · 3.0 ba · 2,343 sqft · SingleFamily public records · 263 Days on market
Built 1952 8,377 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If your looking to have more space and pay $100’s less than a 2 bed room 1 bath apartment, look no further! 4300 SE 37th is a lovely home on a large corner lot. This place has been completely remodeled with New carpet, paint, entire kitchen, entire bathroom, carpet throughout, HVAC, and roof. The Laundry room has so much potential space for shelves and additional cabinets. Original built in storage through out the home. One of the few homes in the area with central heat and air and a 4th bedroom The previously converted garage space would be great for guest to have privacy on the other side of the house. The remaining 3 bedrooms leave able space for a office and game room if you enjoy entertaining. The backyard has plenty of space for entertaining as well as a very large detached fenced in garage. Move-In ready with so much potential for more!

Key facts

  • 8,377 sq ft lot
  • 2 garage spots
  • Built 1952

Property features AI

Finance

  • Other: Property listed as active; Previously pending and back on market; Occupied: No
  • Financial info: Property is not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 2-car garage
  • Home design: Single family residence; Residential property; Existing property
  • Construction: Frame construction with vinyl siding; Composition roof; Built status: existing
  • Exterior features: Corner lot; No additional exterior features listed

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating
  • Interior features: One-level layout; Living area reported as 1,005 (assessor); No fireplace
  • Laundry & utility: 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 4-bed/3.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $652 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.0% vs local median 5.9% in Del 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 64/100 on livability (#180 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, amenities D, crime F.
  • Midwest City-Del City (suburban): math 10% / reading 17% proficiency, ranked #231 of 270 in OK (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Townsend Es (math 8% / reading 17%, grade F, #652 of 845 statewide, top 79%, 459 students, 0% FRL); Del City Hs (math 5% / reading 15%, grade F, #361 of 447 statewide, top 94%, 1,158 students, 0% FRL) — zoned schools average 0% FRL vs 57% district-wide (57 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.3%/yr); 119 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 5,365 units permitted in Oklahoma County in 2024 (569 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 1.3% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 263 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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 $68k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1952 — 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 $79,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 263 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — 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 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. 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
1.79%
Cap rate
15.00%
Cash-on-cash
31.10%
DSCR
2.38
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$292,875
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3501 Vickie Dr 0.50mi 3/2.0 (-1) 2,107 (-10%) 2mo $279,900 $133 49
3717 Terry Way Way 0.51mi 4/2.5 2,088 (-11%) 10mo $108,000 $52 48
4509 SE 33rd St 0.39mi 3/2.0 (-1) 2,124 (-9%) 18mo $265,000 $125 42
4028 SE 27th St 0.65mi 4/2.5 2,484 (+6%) 20mo $360,000 $145 40
4113 Clendon Way 0.58mi 5/3.0 (+1) 2,039 (-13%) 9mo $192,500 $94 39

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 · 1.26% rent growth · sell at horizon

5-year hold
IRR
23.9%
Equity multiple
1.96×
Total profit
$24,238
Equity at exit
$13,404
10-year hold
IRR
30.7%
Equity multiple
3.53×
Total profit
$63,721
Equity at exit
$7,773

Cash invested: $25,172 (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 73115

Home prices YoY
-20.9%
Rents YoY
1.3%
Active inventory
119
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,612 high interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$652

Break-even live

Break-even rent $786
Max offer price $89,900
Occupancy floor 55%

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
$22,475
Closing costs
$2,697
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3920 Dentwood Ter Del City, OK 4.0 1.5 1624 $1,395 $0.86 2d 1 0.59mi
4716 SE 47th St Oklahoma City, OK 3.0 2.0 1973 $1,500 $0.76 4d 1 0.84mi
3808 Oakcliff Dr Oklahoma City, OK 3.0 2.0 1715 $1,475 $0.86 2d 1 0.93mi
3024 Hillside Dr Oklahoma City, OK 4.0 2.0 1686 $1,550 $0.92 10d 1 0.95mi
2113 Candy Ln Del City, OK 4.0 2.0 1597 $1,550 $0.97 1d 1 1.18mi
5004 Brookdale St Oklahoma City, OK 5.0 3.0 1592 $1,745 $1.10 43d 1 1.21mi

Listing history 25 events

  1. 2026-06-18
    days on market $89,900 Active 263 DOM
  2. 2026-06-17
    days on market $89,900 Active 262 DOM
  3. 2026-06-16
    days on market $89,900 Active 261 DOM
  4. 2026-06-15
    days on market $89,900 Active 260 DOM
  5. 2026-06-13
    days on market $89,900 Active 258 DOM
  6. 2026-06-13
    days on market $89,900 Active 257 DOM
  7. 2026-06-09
    days on market $89,900 Active 254 DOM
  8. 2026-06-08
    days on market $89,900 Active 253 DOM
  9. 2026-06-07
    days on market $89,900 Active 252 DOM
  10. 2026-06-05
    days on market $89,900 Active 249 DOM
  11. 2026-06-03
    days on market $89,900 Active 248 DOM
  12. 2026-06-02
    days on market $89,900 Active 247 DOM
  13. 2026-06-01
    days on market $89,900 Active 246 DOM
  14. 2026-05-31
    days on market $89,900 Active 245 DOM
  15. 2025-10-13
    status Active
  16. 2025-09-30
    status Pending
  17. 2025-09-11
    listed $89,900 Active
  18. 2018-04-23
    status Pending 861-char remark
    Show marketing remark (861 chars)

    If your looking to have more space and pay $100’s less than a 2 bed room 1 bath apartment, look no further! 4300 SE 37th is a lovely home on a large corner lot. This place has been completely remodeled with New carpet, paint, entire kitchen, entire bathroom, carpet throughout, HVAC, and roof. The Laundry room has so much potential space for shelves and additional cabinets. Original built in storage through out the home. One of the few homes in the area with central heat and air and a 4th bedroom The previously converted garage space would be great for guest to have privacy on the other side of the house. The remaining 3 bedrooms leave able space for a office and game room if you enjoy entertaining. The backyard has plenty of space for entertaining as well as a very large detached fenced in garage. Move-In ready with so much potential for more!

  19. 2018-04-20
    soldstatus $68,000 Sold 861-char remark
    Show marketing remark (861 chars)

    If your looking to have more space and pay $100’s less than a 2 bed room 1 bath apartment, look no further! 4300 SE 37th is a lovely home on a large corner lot. This place has been completely remodeled with New carpet, paint, entire kitchen, entire bathroom, carpet throughout, HVAC, and roof. The Laundry room has so much potential space for shelves and additional cabinets. Original built in storage through out the home. One of the few homes in the area with central heat and air and a 4th bedroom The previously converted garage space would be great for guest to have privacy on the other side of the house. The remaining 3 bedrooms leave able space for a office and game room if you enjoy entertaining. The backyard has plenty of space for entertaining as well as a very large detached fenced in garage. Move-In ready with so much potential for more!

  20. 2018-03-19
    soldstatus $68,000 Sold 861-char remark
    Show marketing remark (861 chars)

    If your looking to have more space and pay $100’s less than a 2 bed room 1 bath apartment, look no further! 4300 SE 37th is a lovely home on a large corner lot. This place has been completely remodeled with New carpet, paint, entire kitchen, entire bathroom, carpet throughout, HVAC, and roof. The Laundry room has so much potential space for shelves and additional cabinets. Original built in storage through out the home. One of the few homes in the area with central heat and air and a 4th bedroom The previously converted garage space would be great for guest to have privacy on the other side of the house. The remaining 3 bedrooms leave able space for a office and game room if you enjoy entertaining. The backyard has plenty of space for entertaining as well as a very large detached fenced in garage. Move-In ready with so much potential for more!

  21. 2018-02-24
    status Pending 861-char remark
    Show marketing remark (861 chars)

    If your looking to have more space and pay $100’s less than a 2 bed room 1 bath apartment, look no further! 4300 SE 37th is a lovely home on a large corner lot. This place has been completely remodeled with New carpet, paint, entire kitchen, entire bathroom, carpet throughout, HVAC, and roof. The Laundry room has so much potential space for shelves and additional cabinets. Original built in storage through out the home. One of the few homes in the area with central heat and air and a 4th bedroom The previously converted garage space would be great for guest to have privacy on the other side of the house. The remaining 3 bedrooms leave able space for a office and game room if you enjoy entertaining. The backyard has plenty of space for entertaining as well as a very large detached fenced in garage. Move-In ready with so much potential for more!

  22. 2018-02-17
    listed $68,000 Active 861-char remark
    Show marketing remark (861 chars)

    If your looking to have more space and pay $100’s less than a 2 bed room 1 bath apartment, look no further! 4300 SE 37th is a lovely home on a large corner lot. This place has been completely remodeled with New carpet, paint, entire kitchen, entire bathroom, carpet throughout, HVAC, and roof. The Laundry room has so much potential space for shelves and additional cabinets. Original built in storage through out the home. One of the few homes in the area with central heat and air and a 4th bedroom The previously converted garage space would be great for guest to have privacy on the other side of the house. The remaining 3 bedrooms leave able space for a office and game room if you enjoy entertaining. The backyard has plenty of space for entertaining as well as a very large detached fenced in garage. Move-In ready with so much potential for more!

  23. 2017-03-13
    historical
  24. 2016-11-21
    price $77,400
  25. 2016-09-12
    listed $79,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 19 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 · 3 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
$19,348
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$450
− Repairs & maintenance
−$1,548
− Management
−$1,548
− Depreciation
−$2,615
Taxable income
$6,803
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,633
After-tax cash flow
$6,197/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
Midwest City-Del City
NCES district ID
4019950
Math proficiency
10% ▼ -11.00%
Reading proficiency
17% ▼ -8.00%
Median HH income
$45,724
Composite
12.09/100
National rank
#9658
State rank
#231 of 270 in OK

Livability — Del City

Score
64/100
State rank
#180
US rank
#14305

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Del City, OK
County
Oklahoma County · 771,644 people
City population
20,225
Metro
Oklahoma City, OK
Population (ZIP)
20,225
Household income
$46,810
Rent vs Own
44.3% rent · 55.7% own
Severe rent burden
965.0

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 0.69)
Race & ethnicity
White 50% Black 19% Hispanic / Latino 15% Two or more races 14% Native American 5% Asian 1%
Hispanic origin (detail)
Mexican 11% Puerto Rican 2%
Common ancestry
Italian 2% Lithuanian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
91% English-only · Spanish 8%

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
▼ -71.80%
Current HPI
271.8383
Rent YoY
▲ 1.26%
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

+12.5% since first listed
11 events — show timeline
  • 2025-10-13 Relisted MLSOK
  • 2025-09-30 Pending MLSOK
  • 2025-09-11 Listed $89,900 MLSOK
  • 2018-04-23 Pending MLSOK
  • 2018-04-20 Sold (MLS) $68,000 MLSOK
  • 2018-03-19 Sold (MLS) $68,000 MLSOK
  • 2018-02-24 Pending MLSOK
  • 2018-02-17 Listed $68,000 MLSOK
  • 2017-03-13 Listing Removed MLSOK
  • 2016-11-21 Price Changed $77,400 MLSOK
  • 2016-09-12 Listed $79,900 MLSOK

Property tax history

+64.1%/yr

Latest (2024): $4,568 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…