CashFlowRE
Sign in Sign up
2901 NE Lakeview Cir
D- Composite 36.66
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 +16.4/30.0
  • DSCR +5.1/10.0
  • 1% rule +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • ARV discount +1.1/15.0
  • Appreciation +0.0/10.0

$134,000

2901 NE Lakeview Cir · Lawton, OK 73507
3 bd · 1.0 ba · 1,150 sqft · SingleFamily public records · 11 Days on market
Built 1978 8,712 sqft lot Est $117k · 14% over

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

Listing remarks MLS

This home is located on the east side of Lawton with easy access to all of Lawton and Fort Sill. The neighborhood offers quiet neighbors and a park and pond within walking distance. It has 3 bedrooms, 1.75 bath and 2 car garage and is located on a cul-de-sac street. The family room is cozy and has a fireplace. The master bed has a ample closet space and . 75 bath. The owner has recently renovated both baths, fresh paint, new carpet, new roof, new appliances, fixtures, and more. You will love the location of the home and all it has to offer. For more information or private showing call 580 248 2600.

Key facts

  • 8,712 sq ft lot
  • 2 garage spots
  • Built 1978

Tags

LARGE FULLY FENCED BACKYARDSHADED BY A LARGE MATURE TREE

Property features AI

Finance

  • Other: Homestead eligible
  • Financial info: Loan qualification allowed; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Concrete driveway; 2-car garage
  • Utilities: Flood insurance required
  • Home design: Single family residence; One story; North-facing; Existing property
  • Construction: Brick and frame construction; Shingle roof (replaced/installed in 2020); Slab foundation
  • Exterior features: Open patio; Wood fencing; Corner lot, cul-de-sac, interior lot

Interior

  • Kitchen: Electric range/oven
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: One living area; Wood-burning fireplace; Open patio
  • Laundry & utility: No study indicated

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/1.0-bath single-family listed at $134k.

Deal economics

  • At list price, monthly cash flow is $77 ($925/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 $119k (11.6% below list).
  • Recommended offer: $119k (11.6% below list) — sets the bar for 1% rule.

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: Carriage Hills Es (math 27% / reading 17%, grade F, #413 of 845 statewide, top 54%, 311 students, 0% FRL); Macarthur Hs (math 19% / reading 34%, grade F, #139 of 447 statewide, top 31%, 1,163 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; 209 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 $926 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 6y 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 $91k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire 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 $118,522 (11.6% below list)

Questions for the listing agent

  1. Built in 1978 — 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. 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
0.88%
Cap rate
6.98%
Cash-on-cash
2.47%
DSCR
1.11
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$117,300
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
409 NE 27th St 0.18mi 3/1.5 1,100 (-4%) 3mo $107,000 $97 80
2711 NE Euclid 0.25mi 3/2.0 1,200 (+4%) 6mo $122,000 $102 72
2626 NE Euclid Ave 0.29mi 2/2.0 (-1) 1,100 (-4%) 2mo $105,000 $95 69
2628 NE Euclid Ave 0.28mi 2/2.0 (-1) 1,100 (-4%) 11mo $99,500 $90 62
2609 NE Euclid 0.29mi 3/2.0 1,290 (+12%) 2mo $145,000 $112 61
2905 NE Lakeview Cir 0.03mi 3/2.0 1,300 (+13%) 17mo $164,900 $127 59
119 SE Surrey Ln 0.39mi 3/2.0 1,100 (-4%) 19mo $130,000 $118 55
2620 NE Euclid Ave 0.29mi 3/2.0 1,311 (+14%) 7mo $171,000 $130 53
2508 NE Dearborn Ave 0.30mi 2/2.0 (-1) 1,000 (-13%) 4mo $73,000 $73 52
115 SE Coachman 0.45mi 3/2.0 1,000 (-13%) 3mo $131,500 $132 51
210 SE Coachman Dr 0.52mi 3/1.5 1,100 (-4%) 19mo $90,000 $82 50

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
-15.3%
Equity multiple
0.47×
Total profit
$-20,017
Equity at exit
$19,980
10-year hold
IRR
-12.0%
Equity multiple
0.37×
Total profit
$-23,597
Equity at exit
$11,586

Cash invested: $37,520 (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
209
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,185 medium interval (Pro) →
Mortgage (P&I)
$703
Tax from tax record
$101 /mo · $1,208/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$77

Break-even live

Break-even rent $1,088
Max offer price $134,000
Occupancy floor 88%

Sensitivity live

Price -10% $153 -5% $115 +0% $77 +5% $39 +10% $1
Rent -10% $-17 -5% $30 +0% $77 +5% $124 +10% $171
Rate -1.0pp $145 -0.5pp $111 base $77 +0.5pp $42 +1.0pp $7

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
$33,500
Closing costs
$4,020
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 9 events

  1. 2026-06-21
    days on market $134,000 Active 11 DOM
  2. 2026-06-19
    days on market $134,000 Active 9 DOM
  3. 2026-06-18
    days on market $134,000 Active 8 DOM
  4. 2026-06-17
    days on market $134,000 Active 7 DOM
  5. 2026-06-16
    days on market $134,000 Active 6 DOM
  6. 2026-06-15
    days on market $134,000 Active 5 DOM
  7. 2026-06-14
    days on market $134,000 Active 3 DOM
  8. 2026-06-13
    remarks 498-char remark
  9. 2026-06-13
    listed $134,000 Active 2 DOM

ⓘ 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
$1,208 · $101/mo
Projected year-2 tax
$1,208 · $101/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 6/10 Major 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
$14,223
− Mortgage interest
−$7,506
− Property taxes
−$1,208
− Insurance
−$670
− Repairs & maintenance
−$1,138
− Management
−$1,138
− Depreciation
−$3,898
Taxable loss
−$1,335
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$320
After-tax cash flow
$1,246/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

+119.7% since first listed
9 events — show timeline
  • 2026-06-10 Listed $134,000 MLSOK
  • 2025-12-31 Listing Removed MLSOK
  • 2025-11-19 Price Changed $134,000 MLSOK
  • 2025-09-10 Listed $140,000 MLSOK
  • 2020-07-17 Sold (Public Records) $91,000 Public Records
  • 2020-07-16 Sold (MLS) $90,000 LBRMLS
  • 2020-04-27 Listed $90,000 LBRMLS
  • 2005-01-05 Sold (Public Records) $90,000 Public Records
  • 1998-04-17 Sold (Public Records) $61,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $1,208 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…