CashFlowRE
Sign in Sign up
1508 NW Lake Ave
B Composite 74.78
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • 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

$72,800

1508 NW Lake Ave · Lawton, OK 73507
2 bd · 2.0 ba · 1,599 sqft · SingleFamily public records · 14 Days on market
Built 1939 7,200 sqft lot Est $117k · 38% under ↓ 35% since listing

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

Listing remarks MLS

Property sold AS IS.

Key facts

  • 7,200 sq ft lot
  • Garage
  • Built 1939

Property features AI

Finance

  • Financial info: $730 annual tax

Exterior

  • Parking: 1 covered parking space; 1 total parking space; 1-car garage
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single-family residence; One story; Residential property
  • Construction: Composition roof
  • Exterior features: Covered porch; Composition roof; City street frontage; Publicly maintained road

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central electric air conditioning
  • Interior features: Gas water heater; No fireplace; Crawl space basement
  • 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 2-bed/2.0-bath single-family listed at $73k.

Deal economics

  • At list price, monthly cash flow is $380 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $73k).
  • Cap rate 12.6% 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: Washington Es (192 students, 0% FRL); Central Ms (math 17% / reading 24%, grade F, #153 of 345 statewide, top 45%, 994 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 $503 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 0.2% rent growth), your $20k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 13y ago; this cycle's ask is 12% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $44k; list at $73k implies a 65% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $72,800

Questions for the listing agent

  1. Built in 1939 — 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.46%
Cap rate
12.56%
Cash-on-cash
22.38%
DSCR
2.00
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$116,727
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1407 NW Lake Ave 0.09mi 3/2.0 (+1) 1,500 (-6%) 9mo $110,000 $73 73
1712 NW Bell Ave 0.18mi 3/2.0 (+1) 1,500 (-6%) 6mo $100,000 $67 71
1505 NW Lake Ave 0.03mi 3/2.0 (+1) 1,400 (-12%) 4mo $61,001 $44 70
1705 NW Lake Ave 0.14mi 3/2.0 (+1) 1,416 (-11%) 1mo $179,000 $126 68
1711 NW Liberty Ave 0.67mi 3/1.5 (+1) 1,608 (+1%) 1mo $55,000 $34 60
2105 NW Columbia Ave 0.51mi 2/2.0 1,700 (+6%) 8mo $150,000 $88 59
204 SW 16th St 0.32mi 2/2.0 1,400 (-12%) 8mo $5,000 $4 57
1707 SW C Ave 0.39mi 3/1.0 (+1) 1,500 (-6%) 8mo $67,000 $45 56
1315 NW Ash Ave 0.47mi 3/2.0 (+1) 1,400 (-12%) 1mo $150,000 $107 51
1106 NW Elm Ave 0.74mi 3/2.0 (+1) 1,500 (-6%) 4mo $149,000 $99 47
206 NW 7th St 0.75mi 3/2.0 (+1) 1,500 (-6%) 8mo $65,000 $43 43
1515 SW H Ave 0.75mi 3/2.0 (+1) 1,400 (-12%) 2mo $120,000 $86 38

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
12.2%
Equity multiple
1.47×
Total profit
$9,548
Equity at exit
$10,855
10-year hold
IRR
19.0%
Equity multiple
2.39×
Total profit
$28,339
Equity at exit
$6,294

Cash invested: $20,384 (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
5.7×

Monthly cashflow live

Estimated rent
$1,063 medium interval (Pro) →
Mortgage (P&I)
$382
Tax from tax record
$47 /mo · $566/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$380

Break-even live

Break-even rent $581
Max offer price $72,800
Occupancy floor 59%

Sensitivity live

Price -10% $421 -5% $401 +0% $380 +5% $360 +10% $339
Rent -10% $296 -5% $338 +0% $380 +5% $422 +10% $464
Rate -1.0pp $417 -0.5pp $399 base $380 +0.5pp $361 +1.0pp $342

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
$18,200
Closing costs
$2,184
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 25 events

  1. 2026-06-19
    days on market $72,800 Active 14 DOM
  2. 2026-06-18
    days on market $72,800 Active 13 DOM
  3. 2026-06-17
    days on market $72,800 Active 12 DOM
  4. 2026-06-16
    days on market $72,800 Active 11 DOM
  5. 2026-06-15
    days on market $72,800 Active 10 DOM
  6. 2026-06-14
    days on market $72,800 Active 8 DOM
  7. 2026-06-13
    days on market $72,800 Active 7 DOM
  8. 2026-06-10
    days on market $72,800 Active 5 DOM
  9. 2026-06-09
    days on market $72,800 Active 4 DOM
  10. 2026-06-08
    days on market $72,800 Active 3 DOM
  11. 2026-06-07
    remarks 57-char remark
  12. 2026-06-07
    pricedays on marketlisting id $72,800 Active 2 DOM
  13. 2026-06-02
    days on market $56,900 Active 99 DOM
  14. 2026-06-01
    days on market $56,900 Active 98 DOM
  15. 2026-05-31
    days on market $56,900 Active 97 DOM
  16. 2026-05-30
    days on market $56,900 Active 96 DOM
  17. 2026-04-22
    status Active
  18. 2026-04-22
    price $56,900
  19. 2026-03-24
    historical Active Under Contract
  20. 2026-02-18
    listed $64,900 Active
  21. 2022-08-10
    soldstatus $44,000 20-char remark
    Show marketing remark (20 chars)

    Property sold AS IS.

  22. 2022-06-01
    listed $44,000 20-char remark
    Show marketing remark (20 chars)

    Property sold AS IS.

  23. 2013-10-01
    soldstatus $31,801 96-char remark
    Show marketing remark (96 chars)

    THIS IS A NICE 3 bedroom, 2 bath home close to schools and shopping. Just minutes from Ft Sill.

  24. 2013-06-14
    listed $35,200 96-char remark
    Show marketing remark (96 chars)

    THIS IS A NICE 3 bedroom, 2 bath home close to schools and shopping. Just minutes from Ft Sill.

  25. 2008-06-16
    soldstatus $87,500

ⓘ 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
$566 · $47/mo
Projected year-2 tax
$655 · $55/mo
Expected delta
+$89/yr (+$7/mo · 15.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 69% 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
$12,752
− Mortgage interest
−$4,078
− Property taxes
−$566
− Insurance
−$364
− Repairs & maintenance
−$1,020
− Management
−$1,020
− Depreciation
−$2,118
Taxable income
$3,586
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$861
After-tax cash flow
$3,702/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

-35.0% since first listed
9 events — show timeline
  • 2026-04-22 Relisted LBRMLS
  • 2026-04-22 Price Changed $56,900 LBRMLS
  • 2026-03-24 Contingent LBRMLS
  • 2026-02-18 Listed $64,900 LBRMLS
  • 2022-08-10 Sold (MLS) $44,000 LBRMLS
  • 2022-06-01 Listed $44,000 LBRMLS
  • 2013-10-01 Sold (MLS) $31,801 LBRMLS
  • 2013-06-14 Listed $35,200 LBRMLS
  • 2008-06-16 Sold (Public Records) $87,500 Public Records

Property tax history

-1.4%/yr

Latest (2025): $566 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…