CashFlowRE
Sign in Sign up
718 SW Ranch Oak Blvd
A- Composite 80.19
Why this score? — see what drove the A- 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +4.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$85,000

718 SW Ranch Oak Blvd · Lawton, OK 73501
3 bd · 1.0 ba · 1,339 sqft · SingleFamily public records · 13 Days on market
Built 1964 6,000 sqft lot Est $138k · 38% under

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

Listing remarks

Great investment opportunity, has been a rental continuously for 20+ years. Needs a stove and some love. Sold as-is but VA and FHA could add lender required repairs, if any to the price. Please contact the REALTOR you have a written agreement with or if unrepresented, please call or text Stefanie Johnson at 580 583 5238 for more information or to schedule a showing.

Key facts

  • 6,000 sq ft lot
  • Garage
  • Built 1964

Property features AI

Exterior

  • Parking: No garage (converted garage)
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single family residence; One story; Residential property
  • Construction: Brick veneer construction; Composition roof; Slab foundation; Built as single family residence
  • Exterior features: Covered patio; Patio; Porch; Chain link fencing; Public maintained road access; City street frontage; R-1 single family zoning

Interior

  • Kitchen: Disposal; Range hood
  • Flooring: Ceramic tile; Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Central electric air conditioning
  • Interior features: Double pane windows; Window coverings; Disposal; Gas water heater; Range hood; No fireplace
  • 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 3-bed/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $552 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Cap rate 14.1% vs local median 6.0% 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: Sullivan Village Es (math 22% / reading 27%, grade F, #354 of 845 statewide, top 47%, 433 students, 0% FRL); Macarthur Ms (math 16% / reading 31%, grade F, #113 of 345 statewide, top 34%, 865 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 rising (+1.7%/yr); 120 active listings in the ZIP; 133 units permitted in Comanche County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($50k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-0.7%/yr); year-one equity from $588 of loan paydown is wiped out by about $603 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 (-0.7% appreciation + 1.7% rent growth), your $24k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.

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 $85,000

Questions for the listing agent

  1. Built in 1964 — 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
1.61%
Cap rate
14.08%
Cash-on-cash
27.83%
DSCR
2.24
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$137,917
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3314 SW Salinas Dr 0.11mi 3/1.5 1,300 (-3%) 0mo $155,000 $119 88
705 SW Ranch Oak Blvd 0.07mi 3/1.5 1,300 (-3%) 11mo $99,500 $77 80
633 SW Arbuckle Ave 0.08mi 3/2.0 1,300 (-3%) 14mo $153,000 $118 75
716 SW Arbuckle Ave 0.05mi 3/1.0 1,500 (+12%) 7mo $58,000 $39 71
722 SW Butterfield Dr 0.17mi 3/2.0 1,300 (-3%) 14mo $60,000 $46 71
708 SW Arbuckle Ave 0.07mi 4/1.5 (+1) 1,200 (-10%) 8mo $158,000 $132 65
3303 SW Salinas Dr 0.07mi 4/2.0 (+1) 1,500 (+12%) 3mo $155,000 $103 65
1205 SW Oklahoma Ave 0.58mi 4/1.5 (+1) 1,200 (-10%) 2mo $113,500 $95 47

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

Projected returns pro-forma

-0.71% appreciation · 1.7% rent growth · sell at horizon

5-year hold
IRR
25.6%
Equity multiple
2.18×
Total profit
$28,087
Equity at exit
$21,711
10-year hold
IRR
29.5%
Equity multiple
3.97×
Total profit
$70,684
Equity at exit
$23,830

Cash invested: $23,800 (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 73501

Home prices YoY
-0.4%
Rents YoY
1.7%
Active inventory
120
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,369 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$49 /mo · $586/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$552

Break-even live

Break-even rent $671
Max offer price $85,000
Occupancy floor 55%

Sensitivity live

Price -10% $600 -5% $576 +0% $552 +5% $528 +10% $504
Rent -10% $444 -5% $498 +0% $552 +5% $606 +10% $660
Rate -1.0pp $595 -0.5pp $573 base $552 +0.5pp $530 +1.0pp $507

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
$21,250
Closing costs
$2,550
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 12 events

  1. 2026-06-21
    days on market $85,000 Active 13 DOM
  2. 2026-06-19
    days on market $85,000 Active 11 DOM
  3. 2026-06-18
    days on market $85,000 Active 10 DOM
  4. 2026-06-17
    days on market $85,000 Active 9 DOM
  5. 2026-06-16
    days on market $85,000 Active 8 DOM
  6. 2026-06-15
    days on market $85,000 Active 7 DOM
  7. 2026-06-14
    days on market $85,000 Active 5 DOM
  8. 2026-06-13
    remarks 368-char remark
  9. 2026-06-13
    days on market $85,000 Active 4 DOM
  10. 2026-06-10
    days on market $85,000 Active 2 DOM
  11. 2026-06-09
    remarks 193-char remark
  12. 2026-06-09
    listed $85,000 Active 1 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
$586 · $49/mo
Projected year-2 tax
$765 · $64/mo
Expected delta
+$179/yr (+$15/mo · 30.5%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$16,434
− Mortgage interest
−$4,761
− Property taxes
−$586
− Insurance
−$425
− Repairs & maintenance
−$1,315
− Management
−$1,315
− Depreciation
−$2,473
Taxable income
$5,559
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,334
After-tax cash flow
$5,288/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)
20,397
Household income
$49,741
Rent vs Own
54.8% rent · 45.2% own
Severe rent burden
742.0

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 45% Black 20% Two or more races 18% Hispanic / Latino 14% Native American 7% Asian 3%
Hispanic origin (detail)
Mexican 7% Puerto Rican 4%
Common ancestry
Lithuanian 2% Italian 2% Slovak 1%
Foreign-born
6% · Canada, Vietnam, South Korea
Languages at home
88% English-only · Spanish 8% Tagalog/Filipino 1% German/W. Germanic 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
▼ -0.71%
Current HPI
172.4877
Rent YoY
▲ 1.70%
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

1 event — show timeline
  • 2026-06-04 Listed $85,000 LBRMLS

Property tax history

+2.3%/yr

Latest (2025): $586 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…