CashFlowRE
Sign in Sign up
7300 Kings Manor Ct
F Composite 33.66
Why this score? — see what drove the F 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 +12.1/30.0
  • ARV discount +4.7/15.0
  • Livability +4.0/5.0
  • DSCR +3.6/10.0
  • Rent growth +2.9/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$149,900

7300 Kings Manor Ct · Oklahoma City, OK 73132
2 bd · 1.0 ba · 1,228 sqft · Townhouse public records · 14 Days on market
Built 1980 4,800 sqft lot Est $141k · 6% over

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

Listing remarks MLS

MUST SEE INSIDE, Priced to sell, for investor or 1st time home-buyer, excellent condition, new H & A, newer hard-wd floor, tile, bathtub, hotwater tank,move in ready..

Key facts

  • Quiet cul-de-sac
  • New hvac
  • New water heater

Tags

QUIET CUL-DE-SACNEW HVACNEW WATER HEATERNEW KITCHEN APPLIANCESNEW ROOFOPEN-CONCEPT LIVING

Property features AI

Finance

  • Other: Homestead exemption indicated; Occupied by owner; Listing status: Active
  • Financial info: Loan qualification: yes; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Attached 2-car garage
  • Utilities: No storm shelter; No flood insurance indicated
  • Home design: Residential half duplex; One-level; Faces west; Existing property
  • Construction: Brick and frame construction; Composition roof (new roof listed 2025); Slab foundation
  • Exterior features: Interior lot; Wood fencing

Interior

  • Kitchen: Free standing gas range and oven
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Tile; Wood
  • Bathrooms: 2 full bathrooms
  • Interior features: Living area with one living space; Dining area; Gas log fireplace
  • Laundry & utility: Slab foundation (utility/maintenance access at slab)

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/1.0-bath townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-33 ($-401/yr) — negative.
  • To cash-flow at today's rent, offer at most $144k (3.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $114k (23.8% below list).
  • Recommended offer: $114k (23.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.7% 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.
  • Putnam City (urban): math 12% / reading 16% proficiency, ranked #227 of 270 in OK (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Apollo Es (math 15% / reading 12%, grade F, #642 of 845 statewide, top 76%, 527 students, 0% FRL); Cooper Ms (math 12% / reading 18%, grade F, #220 of 345 statewide, top 65%, 621 students, 0% FRL); Putnam City Hs (math 12% / reading 23%, grade F, #307 of 447 statewide, top 69%, 2,014 students, 0% FRL) — zoned schools average 0% FRL vs 65% district-wide (65 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.5%/yr); 194 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 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 $1k of loan paydown is wiped out by about $4k 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

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 18y 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 $54k; list at $150k implies a 178% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,290 (23.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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 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. 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
0.76%
Cap rate
6.03%
Cash-on-cash
-0.96%
DSCR
0.96
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$141,220
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7302 Kings Manor Ct 0.00mi 3/2.0 (+1) 1,228 (0%) 13mo $152,000 $124 80
6813 NW 64th Ter 0.52mi 2/2.0 1,275 (+4%) 2mo $154,999 $122 64
6807 NW 63rd Ter 0.61mi 3/2.0 (+1) 1,228 (0%) 0mo $165,000 $134 62
6408 Lyrewood Ter 0.58mi 2/2.0 1,134 (-8%) 1mo $135,000 $119 56
6815 NW 64th Ter 0.52mi 2/2.0 1,134 (-8%) 6mo $148,000 $131 54
6804 NW 63rd Ter 0.62mi 2/2.0 1,278 (+4%) 13mo $145,000 $113 50
6064 NW Expressway St 0.47mi 2/1.5 1,122 (-9%) 15mo $89,990 $80 49
6414 Lyrewood Ter 0.56mi 3/2.0 (+1) 1,212 (-1%) 17mo $122,000 $101 49
6511 Galaxie Ter 0.49mi 2/2.0 1,111 (-10%) 12mo $125,000 $113 47
6807 NW 64th Ter 0.53mi 2/2.0 1,134 (-8%) 16mo $130,000 $115 46
6808 NW 63rd Ter 0.63mi 2/2.0 1,117 (-9%) 10mo $110,000 $98 44
6408 Galaxie Ter 0.57mi 2/2.0 1,117 (-9%) 15mo $120,000 $107 42

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 · 1.53% rent growth · sell at horizon

5-year hold
IRR
-19.4%
Equity multiple
0.33×
Total profit
$-28,129
Equity at exit
$22,351
10-year hold
IRR
-15.2%
Equity multiple
0.19×
Total profit
$-34,052
Equity at exit
$12,961

Cash invested: $41,972 (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 73132

Rents YoY
1.5%
Active inventory
194
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,143 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$88 /mo · $1,053/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$-33

Break-even live

Break-even rent $1,185
Max offer price $143,995
Occupancy floor 98%

Sensitivity live

Price -10% $51 -5% $9 +0% $-33 +5% $-76 +10% $-118
Rent -10% $-124 -5% $-79 +0% $-33 +5% $12 +10% $57
Rate -1.0pp $42 -0.5pp $5 base $-33 +0.5pp $-72 +1.0pp $-112

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
$37,475
Closing costs
$4,497
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7525 Knight Lake Dr Oklahoma City, OK 1.0–3.0 1.0–2.0 1128 $965 $0.86 25d 7 0.26mi
7806 Lyrewood Ln Oklahoma City, OK 3.0 2.0 1355 $900 $0.66 4d 1 0.28mi
6708 W Wilshire Blvd Oklahoma City, OK 2.0–4.0 2.0 1259 $1,000 $0.79 4d 1 0.34mi
6900 London Way Oklahoma City, OK 1.0–3.0 1.0–3.0 1237 $1,050 $0.85 5d 2 0.36mi
6056 Northwest Expy Unit 1 Warr Acres, OK 2.0 1.5 1122 $995 $0.89 25d 1 0.37mi
6370 W Wilshire Blvd Oklahoma City, OK 1.0–3.0 1.0–2.0 975 $849 $0.87 25d 8 0.37mi
6034 NW Expressway Unit B Oklahoma City, OK 2.0 1.5 989 $895 $0.90 4d 1 0.38mi
6060 NW Expressway Unit C Oklahoma City, OK 1.0 1.0 816 $795 $0.97 25d 1 0.38mi
6024 NW Expressway Unit C Oklahoma City, OK 1.0 1.0 816 $795 $0.97 25d 1 0.38mi
6026 NW Expressway Unit C Oklahoma City, OK 1.0 1.0 816 $795 $0.97 25d 1 0.38mi
6032 NW Expressway Unit D Oklahoma City, OK 2.0 1.5 989 $895 $0.90 25d 1 0.38mi
6715 Lyrewood Ln Oklahoma City, OK 3.0 2.0 1309 $1,495 $1.14 6d 1 0.39mi
6713 Lyrewood Ln Oklahoma City, OK 3.0 2.0 1309 $1,395 $1.07 6d 1 0.39mi
6054 Northwest Expy Oklahoma City, OK 2.0 1.5 1122 $995 $0.89 25d 1 0.39mi
6400 NW Expressway Oklahoma City, OK 1.0–2.0 1.0–2.0 890 $999 $1.12 6d 1 0.43mi
6004 Northwest Expy Oklahoma City, OK 3.0 2.5 1400 $1,195 $0.85 25d 1 0.43mi
6066 Northwest Expy Warr Acres, OK 2.0 1.5 1122 $1,145 $1.02 25d 1 0.45mi
6605 Lyrewood Ln Oklahoma City, OK 2.0 2.0 1224 $1,100 $0.90 25d 1 0.46mi
6803 Woodlake Dr Oklahoma City, OK 2.0 2.0 977 $1,150 $1.18 25d 1 0.48mi
7215 N Macarthur Blvd Unit 4 Warr Acres, OK 1.0 1.0 700 $595 $0.85 5d 1 0.49mi
6916 Woodlake Dr Unit 6920 Oklahoma City, OK 3.0 2.0 1430 $1,300 $0.91 19d 1 0.57mi
6103 NW 63rd St Oklahoma City, OK 3.0 2.0 1300 $1,325 $1.02 4d 1 0.59mi
7024 Woodlake Dr Oklahoma City, OK 3.0 2.0 1200 $1,450 $1.21 19d 1 0.64mi
8501 Candlewood Dr Oklahoma City, OK 1.0 1.0 712 $835 $1.17 23d 1 0.73mi
8501 Candlewood Dr Oklahoma City, OK 3.0 2.0 1325 $1,275 $0.96 13d 1 0.73mi
8501 Candlewood Dr Oklahoma City, OK 1.0 1.0 712 $815 $1.14 25d 1 0.73mi
8501 Candlewood Dr Oklahoma City, OK 3.0 2.0 1325 $1,275 $0.96 22d 1 0.73mi
8501 Candlewood Dr Oklahoma City, OK 2.0 2.0 1025 $1,115 $1.09 18d 1 0.73mi
5929 NW 62nd St Oklahoma City, OK 3.0 1.0 1103 $1,550 $1.41 4d 1 0.86mi
6505 Cherokee Dr Warr Acres, OK 3.0 1.5 1455 $1,390 $0.96 4d 1 0.95mi
7021 Labelle Dr Warr Acres, OK 3.0 2.0 1365 $1,845 $1.35 18d 1 0.98mi
7021 Labelle Dr Warr Acres, OK 3.0 2.0 1365 $1,845 $1.35 21d 1 0.98mi
7020 Labelle Dr Warr Acres, OK 3.0 2.0 1365 $1,845 $1.35 3d 1 1.00mi
7036 Labelle Dr Warr Acres, OK 1.0 2.0 1120 $1,595 $1.42 13d 1 1.01mi
6932 Labelle Dr Warr Acres, OK 1.0 2.0 1120 $1,595 $1.42 25d 1 1.03mi
6932 Labelle Dr Warr Acres, OK 1.0 2.0 1120 $1,595 $1.42 19d 1 1.03mi
5633 Norman Rd Warr Acres, OK 3.0 2.0 1225 $1,375 $1.12 4d 1 1.07mi
6909 NW 59th St Bethany, OK 3.0 1.0 925 $1,365 $1.48 25d 1 1.08mi
9003 N Rockwell Dr Oklahoma City, OK 2.0 2.0 1431 $1,250 $0.87 25d 1 1.20mi
4727 NW 72nd St Unit 4727 Oklahoma City, OK 2.0 2.0 1280 $2,499 $1.95 3d 1 1.21mi

Listing history 6 events

  1. 2026-05-08
    status Pending
  2. 2026-04-23
    listed $149,900 Active
  3. 2008-11-26
    soldstatus $54,000
  4. 2008-11-21
    soldstatus $54,000 171-char remark
    Show marketing remark (171 chars)

    MUST SEE INSIDE, Priced to sell, for investor or 1st time home-buyer, excellent condition, new H & A, newer hard-wd floor, tile, bathtub, hotwater tank,move in ready..

  5. 2008-09-09
    listed $57,000 171-char remark
    Show marketing remark (171 chars)

    MUST SEE INSIDE, Priced to sell, for investor or 1st time home-buyer, excellent condition, new H & A, newer hard-wd floor, tile, bathtub, hotwater tank,move in ready..

  6. 1986-12-01
    soldstatus $41,000

ⓘ 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
$1,053 · $88/mo
Projected year-2 tax
$1,349 · $112/mo
Expected delta
+$296/yr (+$25/mo · 28.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$13,715
− Mortgage interest
−$8,397
− Property taxes
−$1,053
− Insurance
−$750
− Repairs & maintenance
−$1,097
− Management
−$1,097
− Depreciation
−$4,361
Taxable loss
−$3,040
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$730
After-tax cash flow
$328/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
Putnam City
NCES district ID
4025290
Math proficiency
12% ▼ -18.00%
Reading proficiency
16% ▼ -14.00%
Median HH income
$46,657
Composite
12.61/100
National rank
#9614
State rank
#227 of 270 in OK

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 · 771,644 people
City population
498,656
Metro
Oklahoma City, OK
Population (ZIP)
27,834
Household income
$60,419
Rent vs Own
47.7% rent · 52.3% own
Severe rent burden
1610.0

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 0.68)
Race & ethnicity
White 51% Black 17% Hispanic / Latino 16% Two or more races 12% Asian 5% Native American 2%
Hispanic origin (detail)
Mexican 10% Puerto Rican 1%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 1%
Foreign-born
11% · Canada, Vietnam, Philippines
Languages at home
84% English-only · Spanish 10% Other Asian/Pacific 1% Vietnamese 1%

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
▼ -196.70%
Current HPI
214.9695
Rent YoY
▲ 1.53%
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

+265.6% since first listed
6 events — show timeline
  • 2026-05-08 Pending MLSOK
  • 2026-04-23 Listed $149,900 MLSOK
  • 2008-11-26 Sold (Public Records) $54,000 Public Records
  • 2008-11-21 Sold (MLS) $54,000 MLSOK
  • 2008-09-09 Listed $57,000 MLSOK
  • 1986-12-01 Sold (Public Records) $41,000 Public Records

Property tax history

+3.7%/yr

Latest (2025): $1,053 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…