CashFlowRE
Sign in Sign up
734 NW 32nd St 🏷️ Likely Rental
B+ Composite 76.4
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.8/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$79,900

734 NW 32nd St · Lawton, OK 73505
3 bd · 1.0 ba · 1,300 sqft · SingleFamily public records · 81 Days on market
Built 1952 8,259 sqft lot Est $135k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This 1300 square foot single family home has 4 bedrooms and 2.0 bathrooms. This home is located at 734 NW 32nd St, Lawton, OK 73505. There is a long term Section 8 tenant in the house. Their lease is done around the end of August. New siding and new gutters has been installed. Please do not bother the occupants

Key facts

  • New siding
  • New gutters
  • 8,259 sq ft lot

Tags

NEW SIDINGNEW GUTTERS

Property features AI

Finance

  • Other: Occupied (rented/leased); Previous price decrease; Living area recorded as 1,300 (assessor); Handicap accessible
  • Financial info: Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: No parking information provided
  • Security: No security information provided
  • Utilities: No water, sewer, or power details provided
  • Home design: Single family residence; One level; Residential property; Accessible approach with ramp
  • Construction: Frame construction; Shingle roof; Built status: existing
  • Exterior features: Interior lot; Open deck

Interior

  • Kitchen: Dishwasher; Refrigerator; Free-stand range
  • Bedrooms: 4 bedrooms
  • Flooring: No flooring information provided
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating or cooling information provided
  • Interior features: Accessible approach with ramp; Open deck; Combination foundation
  • Laundry & utility: No separate laundry data provided

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $79,900 price doesn't fit this home's estimated sale value (~$135,200) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $466 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $75k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.3% 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: Edison Es (math 12% / reading 12%, grade F, #667 of 845 statewide, top 82%, 476 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 rising fast (+5.1%/yr); 398 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 $552 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 + 5.1% rent growth), your $22k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $75,106 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.58%
Cap rate
13.29%
Cash-on-cash
25.00%
DSCR
2.11
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$135,200
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3201 NW Ferris Ave 0.21mi 3/2.0 1,300 (0%) 2mo $150,000 $115 84
809 NW 33rd St 0.12mi 3/2.0 1,200 (-8%) 2mo $140,000 $117 76
1615 NW 25th St 0.50mi 3/1.0 1,300 (0%) 4mo $90,000 $69 74
3140 NW Kinyon Ave 0.15mi 3/2.0 1,200 (-8%) 3mo $129,900 $108 74
3128 NW Kinyon 0.10mi 2/1.0 (-1) 1,200 (-8%) 8mo $112,500 $94 71
1635 NW 26th St 0.58mi 3/1.0 1,300 (0%) 4mo $68,272 $53 69
1415 NW 23rd St 0.53mi 4/1.5 (+1) 1,300 (0%) 2mo $41,500 $32 67
1625 NW 27th St 0.50mi 3/1.5 1,200 (-8%) 9mo $125,000 $104 55
3801 NW Meadowbrook Dr 0.51mi 3/2.0 1,200 (-8%) 8mo $140,000 $117 52
2312 NW Cheyenne Ave 0.64mi 3/2.0 1,400 (+8%) 4mo $95,000 $68 50
3822 NW Meadowbrook Dr 0.64mi 4/1.5 (+1) 1,400 (+8%) 3mo $170,000 $121 48
3802 NW Columbia Ave 0.68mi 4/2.0 (+1) 1,400 (+8%) 5mo $140,000 $100 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 · 5.14% rent growth · sell at horizon

5-year hold
IRR
20.8%
Equity multiple
1.87×
Total profit
$19,531
Equity at exit
$11,913
10-year hold
IRR
30.4%
Equity multiple
4.00×
Total profit
$67,187
Equity at exit
$6,908

Cash invested: $22,372 (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 73505

Rents YoY
5.1%
Active inventory
398
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,264 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$80 /mo · $964/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$466

Break-even live

Break-even rent $674
Max offer price $79,900
Occupancy floor 58%

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
$19,975
Closing costs
$2,397
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 34 events

  1. 2026-06-19
    days on market $79,900 Active 81 DOM
  2. 2026-06-18
    days on market $79,900 Active 80 DOM
  3. 2026-06-17
    days on market $79,900 Active 79 DOM
  4. 2026-06-16
    days on market $79,900 Active 78 DOM
  5. 2026-06-15
    days on market $79,900 Active 77 DOM
  6. 2026-06-14
    days on market $79,900 Active 75 DOM
  7. 2026-06-13
    days on market $79,900 Active 74 DOM
  8. 2026-06-10
    days on market $79,900 Active 72 DOM
  9. 2026-06-09
    days on market $79,900 Active 71 DOM
  10. 2026-06-08
    days on market $79,900 Active 70 DOM
  11. 2026-06-07
    days on market $79,900 Active 69 DOM
  12. 2026-06-05
    days on market $79,900 Active 66 DOM
  13. 2026-06-03
    days on market $79,900 Active 65 DOM
  14. 2026-06-02
    days on market $79,900 Active 64 DOM
  15. 2026-06-01
    days on market $79,900 Active 63 DOM
  16. 2026-05-31
    days on market $79,900 Active 62 DOM
  17. 2026-05-30
    days on market $79,900 Active 61 DOM
  18. 2026-04-28
    price $79,900
  19. 2026-03-30
    listed $84,900 Active
  20. 2026-03-29
    historical
  21. 2026-03-05
    price $84,500
  22. 2026-01-14
    price $89,900
  23. 2025-12-10
    listed $99,900 Active
  24. 2025-03-11
    price $135,000
  25. 2024-10-01
    listed $256,250 Active
  26. 2024-09-25
    historical
  27. 2024-08-19
    price $114,500
  28. 2024-06-24
    listed $124,500 Active
  29. 2023-07-28
    historical
  30. 2022-08-08
    soldstatus $224,000
  31. 2016-05-27
    soldstatus $17,400
  32. 2016-04-20
    listed $20,900
  33. 2007-02-08
    soldstatus $96,000
  34. 2003-04-24
    soldstatus $56,000

ⓘ 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
$964 · $80/mo
Projected year-2 tax
$964 · $80/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 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
$15,172
− Mortgage interest
−$4,476
− Property taxes
−$964
− Insurance
−$400
− Repairs & maintenance
−$1,214
− Management
−$1,214
− Depreciation
−$2,324
Taxable income
$4,581
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,099
After-tax cash flow
$4,495/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)
47,790
Household income
$58,272
Rent vs Own
48.2% rent · 51.8% own
Severe rent burden
1986.0

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 0.70)
Race & ethnicity
White 50% Black 17% Two or more races 16% Hispanic / Latino 16% Native American 4% Asian 3%
Hispanic origin (detail)
Mexican 11% Puerto Rican 2%
Common ancestry
Lithuanian 2% Slovak 2% Romanian 1%
Foreign-born
6% · Canada, South Korea
Languages at home
88% English-only · Spanish 6% German/W. Germanic 2% Korean 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
▼ -134.88%
Current HPI
169.4524
Rent YoY
▲ 5.14%
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

+42.7% since first listed
17 events — show timeline
  • 2026-04-28 Price Changed $79,900 MLSOK
  • 2026-03-30 Listed $84,900 MLSOK
  • 2026-03-29 Listing Removed MLSOK
  • 2026-03-05 Price Changed $84,500 MLSOK
  • 2026-01-14 Price Changed $89,900 MLSOK
  • 2025-12-10 Listed $99,900 MLSOK
  • 2025-03-11 Price Changed $135,000 LBRMLS
  • 2024-10-01 Listed $256,250 LBRMLS
  • 2024-09-25 Listing Removed MLSOK
  • 2024-08-19 Price Changed $114,500 MLSOK
  • 2024-06-24 Listed $124,500 MLSOK
  • 2023-07-28 Rental Removed RENTEC
  • 2022-08-08 Sold (Public Records) $224,000 Public Records
  • 2016-05-27 Sold (MLS) $17,400 LBRMLS
  • 2016-04-20 Listed $20,900 LBRMLS
  • 2007-02-08 Sold (Public Records) $96,000 Public Records
  • 2003-04-24 Sold (Public Records) $56,000 Public Records

Property tax history

+1.3%/yr

Latest (2025): $964 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…