CashFlowRE
Sign in Sign up
9300 NE 46th St
D Composite 41.8
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 +15.4/30.0
  • Appreciation +10.0/10.0
  • DSCR +4.7/10.0
  • 1% rule +3.3/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • ARV discount +0.0/15.0

$206,400

9300 NE 46th St · Spencer, OK 73084
3 bd · 2.0 ba · 1,428 sqft · SingleFamily public records · 9 Days on market
Built 1962 0.33 ac lot $145/sqft · 32% above area Est $158k · 31% over

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

Listing remarks MLS

Nestled on a large corner lot, this spacious HUD home, is ready for someone with a vision who can see it's potential. Home is sold AS-IS and although county assessor shows 3 bedrooms, this home features 4 bedrooms and one full and one half bathrooms, providing convenience for all. This split floor plan offers privacy and functionality. The kitchen is open with an eat-in breakfast nook, a separate dining room and large living room. The large backyard and patio could be great for relaxing. The double gate on one side gives backyard access for larger recreational vehicles. This home needs some TLC so bring your vision and tools! Bidding currently open exclusively to owner occupants, non-profits and government agencies until 08/28/2025. Will open up to all bidders, including investors 08/29/2025. Agents must register to place bids on behalf of buyers.

Key facts

  • New garage doors
  • Corner lot home
  • Updated look

Tags

CORNER LOT HOMEUPDATED LOOKNEW PAINTCEDAR ACCENTSNEW GARAGE DOORSNEW FRONT DOOR

Property features AI

Finance

  • Other: Directions: Off of Douglas between NE 36th and NE 50th; from Douglas at NE 36th go to NE 46th, east to Baker St — home is the corner lot on the south side of NE 46th; Open house scheduled: Public Sat May 2, 12:00 PM–2:00 PM
  • Financial info: Financing options include Cash, Conventional, FHA/VA acceptable; Loan qualification possible; Assumable: No
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 2-car garage
  • Utilities: Water/sewer/power: not specified
  • Home design: Single family residence; One level
  • Construction: Brick and frame construction; Masonry veneer; Shingle roof; Built status: existing
  • Exterior features: Covered patio; Covered porch; Outbuildings; Wood fence; Corner lot

Interior

  • Kitchen: Remodeled kitchen
  • Bedrooms: 4 bedrooms total; Primary bedroom includes a half bath; One bedroom with bay window and bonus room
  • Bathrooms: 1 full bath; 1 half bath (in primary bedroom)
  • Interior features: Remodeled kitchen; Remodeled dining room; Remodeled living room; Ceiling fans in living room and multiple bedrooms; Living area: 1,448 (source: appraisal); No fireplace
  • Laundry & utility: Slab 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 single-family listed at $206k.

Deal economics

  • At list price, monthly cash flow is $79 ($952/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 $172k (16.9% below list).
  • Recommended offer: $172k (16.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 53/100 on livability (#615 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D, amenities F, commute 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: Star Spencer Hs (math 5% / reading 5%, grade F, #430 of 447 statewide, top 99%, 378 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: 50 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 5,365 units permitted in Oklahoma County in 2024 (569 in 5+ unit buildings).

Forward outlook

  • In year one you build about $22k of equity ($1k loan paydown + $21k appreciation (10.0% local appreciation)).
  • Oklahoma County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $58k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 21y 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.

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 $171,579 (16.9% below list)

Questions for the listing agent

  1. Built in 1962 — 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. 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?
  4. Crime grade is D 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.83%
Cap rate
6.75%
Cash-on-cash
1.65%
DSCR
1.07
GRM
10.0

CMA / ARV

ARV (median comp)
$157,965
List price
$206,400
Delta
30.66%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9300 NE 46th St 0.00mi 4/1.5 (+1) 1,448 (+1%) 0mo $200,000 $138 90
4808 Able St 0.18mi 3/2.0 1,420 (-1%) 3mo $169,000 $119 88
9312 46th St 0.06mi 3/2.0 1,342 (-6%) 10mo $147,590 $110 79
4905 Woodland Park Ter 0.36mi 3/2.0 1,435 (+0%) 10mo $169,900 $118 74
9305 NE 42nd St 0.22mi 3/1.0 1,554 (+9%) 8mo $90,000 $58 65
8726 Silver Creek Dr 0.59mi 3/2.0 1,379 (-3%) 4mo $130,000 $94 63
8912 NE 46th St 0.31mi 3/2.0 1,255 (-12%) 3mo $178,000 $142 63
8734 Silver Creek Dr 0.57mi 3/1.5 1,449 (+2%) 10mo $85,000 $59 61
4605 Woodland Park Ter 0.32mi 3/1.5 1,292 (-10%) 16mo $147,000 $114 54
8812 NE 45 St 0.39mi 4/2.0 (+1) 1,268 (-11%) 15mo $158,000 $125 45
8929 NE 52nd St 0.56mi 3/2.0 1,304 (-9%) 20mo $153,500 $118 43
8614 NE 50th St 0.72mi 2/1.5 (-1) 1,338 (-6%) 21mo $164,300 $123 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.5%
Equity multiple
3.03×
Total profit
$117,397
Equity at exit
$185,941
10-year hold
IRR
22.4%
Equity multiple
6.91×
Total profit
$341,610
Equity at exit
$400,990

Cash invested: $57,792 (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 73084

Home prices YoY
24.3%
Active inventory
50
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,716 medium interval (Pro) →
Mortgage (P&I)
$1,082
Tax from tax record
$108 /mo · $1,293/yr
Insurance
$86
HOA
$0
Vacancy / Maint / Mgmt
$360
Net cashflow
$79

Break-even live

Break-even rent $1,615
Max offer price $206,400
Occupancy floor 90%

Sensitivity live

Price -10% $196 -5% $138 +0% $79 +5% $21 +10% $-38
Rent -10% $-56 -5% $12 +0% $79 +5% $147 +10% $215
Rate -1.0pp $183 -0.5pp $132 base $79 +0.5pp $26 +1.0pp $-29

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
$51,600
Closing costs
$6,192
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4800 Spencer Rd Spencer, OK 3.0 1.5 1742 $1,675 $0.96 44d 1 0.76mi
2823 Juvene Cir Spencer, OK 3.0 2.0 1080 $1,800 $1.67 4d 1 1.45mi

Listing history 25 events

  1. 2026-05-06
    status Pending 1899-char remark
  2. 2026-04-23
    listed $206,400 Active 1899-char remark
  3. 2025-10-03
    soldstatus $95,000 Closed 861-char remark
    Show marketing remark (861 chars)

    Nestled on a large corner lot, this spacious HUD home, is ready for someone with a vision who can see it's potential. Home is sold AS-IS and although county assessor shows 3 bedrooms, this home features 4 bedrooms and one full and one half bathrooms, providing convenience for all. This split floor plan offers privacy and functionality. The kitchen is open with an eat-in breakfast nook, a separate dining room and large living room. The large backyard and patio could be great for relaxing. The double gate on one side gives backyard access for larger recreational vehicles. This home needs some TLC so bring your vision and tools! Bidding currently open exclusively to owner occupants, non-profits and government agencies until 08/28/2025. Will open up to all bidders, including investors 08/29/2025. Agents must register to place bids on behalf of buyers.

  4. 2025-09-04
    status Pending 861-char remark
    Show marketing remark (861 chars)

    Nestled on a large corner lot, this spacious HUD home, is ready for someone with a vision who can see it's potential. Home is sold AS-IS and although county assessor shows 3 bedrooms, this home features 4 bedrooms and one full and one half bathrooms, providing convenience for all. This split floor plan offers privacy and functionality. The kitchen is open with an eat-in breakfast nook, a separate dining room and large living room. The large backyard and patio could be great for relaxing. The double gate on one side gives backyard access for larger recreational vehicles. This home needs some TLC so bring your vision and tools! Bidding currently open exclusively to owner occupants, non-profits and government agencies until 08/28/2025. Will open up to all bidders, including investors 08/29/2025. Agents must register to place bids on behalf of buyers.

  5. 2025-08-15
    listed $87,500 Active 861-char remark
    Show marketing remark (861 chars)

    Nestled on a large corner lot, this spacious HUD home, is ready for someone with a vision who can see it's potential. Home is sold AS-IS and although county assessor shows 3 bedrooms, this home features 4 bedrooms and one full and one half bathrooms, providing convenience for all. This split floor plan offers privacy and functionality. The kitchen is open with an eat-in breakfast nook, a separate dining room and large living room. The large backyard and patio could be great for relaxing. The double gate on one side gives backyard access for larger recreational vehicles. This home needs some TLC so bring your vision and tools! Bidding currently open exclusively to owner occupants, non-profits and government agencies until 08/28/2025. Will open up to all bidders, including investors 08/29/2025. Agents must register to place bids on behalf of buyers.

  6. 2025-07-25
    historical
  7. 2024-12-05
    listed $136,900 Active
  8. 2016-05-11
    soldstatus $80,000
  9. 2016-05-09
    soldstatus $80,000 Sold
  10. 2016-04-08
    status Pending
  11. 2016-04-06
    listed $80,000 Active
  12. 2015-06-06
    historical
  13. 2015-06-06
    status Pending
  14. 2015-04-02
    listed $84,900 Active
  15. 2011-11-04
    historical
  16. 2011-04-29
    listed $81,900
  17. 2010-06-07
    soldstatus $79,000
  18. 2010-06-04
    soldstatus $79,000
  19. 2010-04-23
    listed $89,000
  20. 2010-01-22
    soldstatus $31,000
  21. 2009-10-16
    listed $39,900
  22. 2005-11-28
    soldstatus $80,000
  23. 2005-11-22
    soldstatus $80,000
  24. 2005-06-11
    listed $84,900
  25. 1976-10-01
    soldstatus $20,533

ⓘ 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
$1,293 · $108/mo
Projected year-2 tax
$1,858 · $155/mo
Expected delta
+$564/yr (+$47/mo · 43.7%)

ⓘ 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 5/10 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 · 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
$20,589
− Mortgage interest
−$11,562
− Property taxes
−$1,293
− Insurance
−$1,032
− Repairs & maintenance
−$1,647
− Management
−$1,647
− Depreciation
−$6,004
Taxable loss
−$2,596
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$623
After-tax cash flow
$1,575/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 — Spencer

Score
53/100
State rank
#615
US rank
#24440

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spencer, OK
Population (ZIP)
6,296

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 0.64)
Race & ethnicity
Black 52% White 24% Hispanic / Latino 16% Two or more races 12% Native American 2%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Italian 2% Lithuanian 2%
Foreign-born
6% · Canada
Languages at home
86% English-only · Spanish 14%

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
▲ 53.65%
Current HPI
274.4301
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

+874.0% since first listed
26 events — show timeline
  • 2026-06-05 Sold (MLS) $200,000 MLSOK
  • 2026-05-06 Pending MLSOK
  • 2026-04-23 Listed $206,400 MLSOK
  • 2025-10-03 Sold (MLS) $95,000 MLSOK
  • 2025-09-04 Pending MLSOK
  • 2025-08-15 Listed $87,500 MLSOK
  • 2025-07-25 Listing Removed MLSOK
  • 2024-12-05 Listed $136,900 MLSOK
  • 2016-05-11 Sold (Public Records) $80,000 Public Records
  • 2016-05-09 Sold (MLS) $80,000 MLSOK
  • 2016-04-08 Pending MLSOK
  • 2016-04-06 Listed $80,000 MLSOK
  • 2015-06-06 Listing Removed MLSOK
  • 2015-06-06 Pending MLSOK
  • 2015-04-02 Listed $84,900 MLSOK
  • 2011-11-04 Listing Removed MLSOK
  • 2011-04-29 Listed $81,900 MLSOK
  • 2010-06-07 Sold (Public Records) $79,000 Public Records
  • 2010-06-04 Sold (MLS) $79,000 MLSOK
  • 2010-04-23 Listed $89,000 MLSOK
  • 2010-01-22 Sold (MLS) $31,000 MLSOK
  • 2009-10-16 Listed $39,900 MLSOK
  • 2005-11-28 Sold (Public Records) $80,000 Public Records
  • 2005-11-22 Sold (MLS) $80,000 MLSOK
  • 2005-06-11 Listed $84,900 MLSOK
  • 1976-10-01 Sold (Public Records) $20,533 Public Records

Property tax history

+4.3%/yr

Latest (2025): $1,293 · +13.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…