CashFlowRE
Sign in Sign up
17620 Hampton Park Dr Unit A + B Triplex
C Composite 56.17
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 +19.0/30.0
  • ARV discount +10.9/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.3/10.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • Condition / age +4.0/5.0
  • Rent growth +2.8/5.0
  • Appreciation +0.0/10.0

$562,500

17620 Hampton Park Dr Unit A + B · Oklahoma City, OK 73012
8 bd · 5.1 ba · 3,936 sqft · MultiFamily · 206 Days on market
Built 2015 Good condition 8,381 sqft lot $143/sqft · 8% below area Est $609k · 8% under $83/mo HOA · 4% of rent

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Key facts

  • Dark cabinetry
  • Stainless appliances
  • Granite countertops

Tags

FENCED IN BACKYARDSGRANITE COUNTERTOPSSTAINLESS APPLIANCESDARK CABINETRYQUIET NEWER NEIGHBORHOODMINUTES FROM SHOPPING

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3 × 3-bed/?-bath units multifamily listed at $562k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $586 ($7k/yr) — positive. Per door: $195/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $562k).
  • Recommended offer: $495k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 4.0% 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.
  • Edmond (suburban): math 38% / reading 40% proficiency, ranked #11 of 270 in OK (top 4%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Washington Irving Es (math 46% / reading 42%, grade F, #73 of 845 statewide, top 9%, 766 students, 0% FRL); Cheyenne Ms (math 34% / reading 42%, grade F, #13 of 345 statewide, top 4%, 851 students, 0% FRL); Santa Fe Hs (math 36% / reading 52%, grade F, #18 of 447 statewide, top 4%, 2,796 students, 0% FRL) — zoned schools average 0% FRL vs 22% district-wide (22 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.2%/yr); 1139 active listings in the ZIP; high-income renter base; 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 $4k of loan paydown is wiped out by about $17k 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

  • It's been on market 206 days — a 12% lower offer ($495k) is reasonable based on typical stale-listing flexibility.

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 $495,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 206 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.03% ✓
Cap rate
7.54%
Cash-on-cash
4.47%
DSCR
1.20
GRM
8.1

CMA / ARV

ARV (median comp)
$608,934
List price
$562,500
Delta
-7.63%
Verdict
FAIR
Comps
8 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
604 NW 175th St 0.09mi 8/5.0 3,936 (0%) 16mo $549,900 $140 82
605 NW 176th St Unit A & B 0.03mi 8/5.0 3,913 (-1%) 25mo $572,000 $146 77
17608 Hampton Park 0.04mi 10/4.0 (+2) 3,936 (0%) 12mo $525,000 $133 74
622 NW 175th St 0.11mi 8/5.0 4,058 (+3%) 60mo $475,000 $117 69
17613 Hampton Park Blvd 0.03mi 6/5.0 (-2) 3,103 (-21%) 26mo $502,000 $162 43
614 NW 175th St 0.10mi 6/5.0 (-2) 3,216 (-18%) 51mo $475,000 $148 40
618 NW 175th St 0.10mi 6/5.0 (-2) 3,296 (-16%) 60mo $460,000 $140 40
1033 Carpe Diem Ct 1.55mi 6/5.0 (-2) 2,928 (-26%) 2mo $490,000 $167 28
18604 Barcas Rd 1.73mi 6/4.5 (-2) 3,052 (-22%) 12mo $515,000 $169 17
1417 Cordgrass Ct 1.84mi 6/5.0 (-2) 3,340 (-15%) 15mo $549,000 $164 17
4101 NW 179 Ter 1.91mi 10/7.5 (+2) 4,998 (+27%) 6mo $1,043,500 $209 15
500 NW 157th St 1.36mi 6/3.5 (-2) 4,882 (+24%) 56mo $620,000 $127 4

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 · 1.21% rent growth · sell at horizon

5-year hold
IRR
-11.4%
Equity multiple
0.59×
Total profit
$-63,869
Equity at exit
$83,871
10-year hold
IRR
-5.0%
Equity multiple
0.70×
Total profit
$-47,366
Equity at exit
$48,635

Cash invested: $157,500 (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 73012

Home prices YoY
-17.9%
Rents YoY
1.2%
Active inventory
1139
Price-to-rent
24.4×

Monthly cashflow live

Estimated rent
$5,768 high interval (Pro) →
Mortgage (P&I)
−$2,950
Tax est. 1.5%
−$703 /mo · $8,438/yr
Insurance
−$234
HOA
−$83
Vacancy / Maint / Mgmt
−$1,211
Net cashflow
$586

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

UnitsBedsBathsEst. rent
Total (3 units) $5,768

Break-even live

Break-even rent $5,026
Max offer price $562,500
Occupancy floor 85%

Sensitivity live

Price -10% $975 -5% $781 +0% $586 +5% $392 +10% $198
Rent -10% $131 -5% $359 +0% $586 +5% $814 +10% $1,042
Rate -1.0pp $870 -0.5pp $729 base $586 +0.5pp $441 +1.0pp $292

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
$140,625
Closing costs
$16,875
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17629 Nantucket Ave Edmond, OK 3.0 2.0 1632 $1,925 $1.18 143d 1 0.03mi
17629 Nantucket Ave Edmond, OK 3.0 2.0 1567 $1,895 $1.21 133d 1 0.03mi
512 NW 176th Ter Edmond, OK 3.0 2.0 1710 $1,895 $1.11 55d 1 0.10mi
604A NW 175th St Unit 604A Edmond, OK 4.0 2.5 1968 $1,900 $0.97 164d 1 0.11mi
528 NW 175th St Edmond, OK 3.0 2.0 1808 $1,895 $1.05 10d 1 0.11mi
528 NW 175th St Edmond, OK 3.0 2.0 1794 $1,895 $1.06 24d 1 0.11mi
512 NW 179th Cir Edmond, OK 3.0 2.0 1569 $2,100 $1.34 13d 1 0.18mi
512 NW 179th Cir Edmond, OK 3.0 2.0 1569 $2,100 $1.34 10d 1 0.18mi
17313 Cedarwood Dr Edmond, OK 3.0 2.0 1714 $1,800 $1.05 5d 1 0.23mi
517 NW 179th St Edmond, OK 3.0 2.0 1712 $1,986 $1.16 120d 1 0.25mi
913 Rolling Hills Ter Edmond, OK 3.0 2.0 1829 $1,895 $1.04 145d 1 0.36mi
525 NW 171st St Edmond, OK 3.0 2.0 1607 $1,800 $1.12 31d 1 0.36mi
525 NW 171st St Edmond, OK 3.0 2.0 1607 $1,900 $1.18 143d 1 0.36mi
17116 Sunny Hollow Rd Edmond, OK 4.0 2.5 1690 $1,950 $1.15 125d 1 0.39mi
1005 Valley Ct Edmond, OK 3.0 2.0 1455 $1,795 $1.23 164d 1 0.39mi
812 Countrywood Ln Edmond, OK 3.0 2.0 1719 $1,695 $0.99 55d 1 0.41mi
17408 Durbin Park Rd Edmond, OK 3.0 2.0 1337 $1,675 $1.25 112d 1 0.43mi
804 Lakeside Cir Edmond, OK 3.0 2.0 1663 $1,800 $1.08 49d 1 0.44mi
1129 NW 176th St Edmond, OK 3.0 2.5 1886 $1,999 $1.06 43d 1 0.48mi
213 Woodbridge Cir Edmond, OK 3.0 2.0 1456 $1,395 $0.96 7d 1 0.51mi
217 Woodbridge Cir Edmond, OK 2.0 2.0 1218 $1,395 $1.15 45d 1 0.51mi
217 Woodbridge Cir Edmond, OK 2.0 2.0 1218 $1,395 $1.15 29d 1 0.51mi
17205 Cedar Dr Edmond, OK 2.0 2.0 1663 $1,700 $1.02 10d 1 0.51mi
17115 Cedar Dr Edmond, OK 2.0 2.0 1563 $1,495 $0.96 152d 1 0.55mi
17617 Wain Bridge Ave Edmond, OK 4.0 2.0 1707 $1,795 $1.05 131d 1 0.57mi
1113 Countrywood Ln Edmond, OK 3.0 2.0 1606 $1,760 $1.10 125d 1 0.58mi
17409 Wain Bridge Ave Edmond, OK 3.0 2.0 2120 $1,800 $0.85 164d 1 0.60mi
18212 Willow Oak Ln Edmond, OK 4.0 2.0 2020 $2,095 $1.04 29d 1 0.62mi
18212 Willow Oak Ln Edmond, OK 4.0 2.0 2020 $2,095 $1.04 38d 1 0.62mi
1009 NW 168th St Edmond, OK 3.0 2.0 1696 $1,695 $1.00 55d 1 0.65mi
1009 NW 168th St Edmond, OK 3.0 2.0 1696 $1,695 $1.00 45d 1 0.65mi
804 Stag Trl Edmond, OK 3.0 2.0 1250 $1,550 $1.24 164d 1 0.66mi
804 Stag Trl Edmond, OK 3.0 2.0 1250 $1,550 $1.24 36d 1 0.66mi
804 Stag Trl Edmond, OK 3.0 2.0 1250 $1,550 $1.24 145d 1 0.66mi
2312 Frisco Way Edmond, OK 3.0 2.0 1336 $1,550 $1.16 119d 1 0.68mi
17904 Scarlet Oak Ln Edmond, OK 3.0 2.0 1713 $1,625 $0.95 145d 1 0.69mi
2705 Fairfield Dr Edmond, OK 3.0 2.0 1824 $1,665 $0.91 10d 1 0.71mi
1018 NW 166th Ter Edmond, OK 3.0 2.0 1835 $1,650 $0.90 164d 1 0.75mi
2121 Bodega Way Edmond, OK 3.0 2.0 1350 $1,350 $1.00 120d 1 0.76mi
2121 Bodega Way Edmond, OK 2.0 2.0 1150 $1,250 $1.09 32d 1 0.76mi

Property features AI

Finance

Other
Occupied — currently rented/leased
Financial info
Assumable financing availableAcceptable financing: Cash, Conventional, FHA or VA
HOA & community
Mandatory association dues payable; association fee listed

Exterior

Parking
Parking for 4 vehiclesConcrete parking surfaces
Home design
Residential income property — duplexExisting construction
Construction
Brick and frame constructionShingle roofVinyl frame windowsConventional foundationBuilt by Authentic Custom Homes
Exterior features
Corner lot

Interior

Bedrooms
8 total bedrooms (across both units)
Bathrooms
4 full bathrooms2 half bathrooms
Interior features
Blown fiberglass and fiberglass batt insulationTwo-unit residence (duplex) with average occupancy reported at 100%

Listing history 50 events

  1. 2026-11-08
    days on market $562,500 Active 206 DOM
  2. 2026-11-07
    days on market $562,500 Active 205 DOM
  3. 2026-11-06
    days on market $562,500 Active 204 DOM
  4. 2026-11-05
    days on market $562,500 Active 203 DOM
  5. 2026-11-04
    days on market $562,500 Active 202 DOM
  6. 2026-11-02
    days on market $562,500 Active 200 DOM
  7. 2026-11-01
    days on market $562,500 Active 199 DOM
  8. 2026-10-31
    days on market $562,500 Active 198 DOM
  9. 2026-10-30
    days on market $562,500 Active 197 DOM
  10. 2026-10-29
    days on market $562,500 Active 196 DOM
  11. 2026-10-28
    days on market $562,500 Active 195 DOM
  12. 2026-10-27
    days on market $562,500 Active 194 DOM
  13. 2026-10-26
    days on market $562,500 Active 193 DOM
  14. 2026-10-25
    days on market $562,500 Active 192 DOM
  15. 2026-10-24
    days on market $562,500 Active 191 DOM
  16. 2026-10-23
    days on market $562,500 Active 190 DOM
  17. 2026-10-22
    days on market $562,500 Active 189 DOM
  18. 2026-10-21
    days on market $562,500 Active 188 DOM
  19. 2026-10-20
    days on market $562,500 Active 187 DOM
  20. 2026-10-19
    days on market $562,500 Active 186 DOM
  21. 2026-10-18
    days on market $562,500 Active 185 DOM
  22. 2026-10-18
    days on market $562,500 Active 184 DOM
  23. 2026-10-16
    days on market $562,500 Active 183 DOM
  24. 2026-10-15
    days on market $562,500 Active 182 DOM
  25. 2026-10-14
    days on market $562,500 Active 181 DOM
  26. 2026-10-13
    days on market $562,500 Active 180 DOM
  27. 2026-10-12
    days on market $562,500 Active 179 DOM
  28. 2026-10-11
    days on market $562,500 Active 178 DOM
  29. 2026-10-10
    days on market $562,500 Active 177 DOM
  30. 2026-10-09
    days on market $562,500 Active 176 DOM
  31. 2026-10-08
    days on market $562,500 Active 175 DOM
  32. 2026-10-07
    days on market $562,500 Active 174 DOM
  33. 2026-10-06
    days on market $562,500 Active 173 DOM
  34. 2026-10-05
    days on market $562,500 Active 172 DOM
  35. 2026-10-04
    days on market $562,500 Active 171 DOM
  36. 2026-10-04
    days on market $562,500 Active 170 DOM
  37. 2026-10-02
    days on market $562,500 Active 169 DOM
  38. 2026-10-01
    days on market $562,500 Active 168 DOM
  39. 2026-09-30
    days on market $562,500 Active 167 DOM
  40. 2026-09-29
    days on market $562,500 Active 166 DOM
  41. 2026-09-28
    days on market $562,500 Active 165 DOM
  42. 2026-09-27
    days on market $562,500 Active 164 DOM
  43. 2026-09-25
    days on market $562,500 Active 162 DOM
  44. 2026-09-24
    days on market $562,500 Active 161 DOM
  45. 2026-09-23
    days on market $562,500 Active 160 DOM
  46. 2026-09-22
    days on market $562,500 Active 159 DOM
  47. 2026-09-21
    days on market $562,500 Active 158 DOM
  48. 2026-09-20
    days on market $562,500 Active 157 DOM
  49. 2026-09-19
    days on market $562,500 Active 156 DOM
  50. 2026-09-18
    days on market $562,500 Active 155 DOM

ⓘ 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 ≥108°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 2 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
$69,216
− Mortgage interest
−$31,509
− Property taxes
−$8,438
− Insurance
−$2,812
− Repairs & maintenance
−$5,537
− Management
−$5,537
− HOA
−$996
− Depreciation
−$16,364
Taxable loss
−$1,977
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$474
After-tax cash flow
$7,511/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.

Condition & rehab AI · 13 photos

Good 80/100 Cosmetic rehab Est. rehab $19,680–$59,040 screening

The property is in good condition with no major repairs needed. Painting and updating the flooring can significantly increase its resale and rental value.

Value-add opportunities

  • Both Painting the exterior and interior walls — Painting can enhance the curb appeal and interior aesthetics, making the property more attractive to potential buyers and renters. ↑
  • Both Updating the flooring — Updating the flooring can improve the overall look and feel of the property, making it more appealing to potential buyers and renters. ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 42/100

Zoned Schools

Elementary Washington Irving Es F OK #73/845 Nat'l #17,190/41,679 Middle Cheyenne Ms F OK #13/345 Nat'l #6,571/14,009 High Santa Fe Hs F OK #18/447 Nat'l #7,320/17,239

Schools (NCES district)

District
Edmond
NCES district ID
4010590
Math proficiency
38% ▼ -12.00%
Reading proficiency
40% ▼ -12.00%
Median HH income
$73,212
Composite
35.88/100
National rank
#4814
State rank
#11 of 270 in OK
A Composite livability gradescore 80/100

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 · 911,875 people
City population
498,656
Metro
Oklahoma City, OK
Population (ZIP)
46,993
Household income
$126,659
Rent vs Own
19.1% rent · 80.9% own
Severe rent burden
8% of renters

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
Predominantly White (67%)
Race & ethnicity
White 67% Two or more races 10% Black 8% Asian 8% Hispanic / Latino 8% Native American 2%
Hispanic origin (detail)
Mexican 5%
Languages at home
86% English-only · Spanish 4% Other Indo-European 2% Chinese 2%

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
—

Price history

1 event — show timeline
  • 2026-04-16 Listed $565,000 MLSOK

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…