1116 Hickory Ln · Midwest City, OK 73110

$89,900

3 bd · 1.0 ba · 882 sqft · SingleFamily public records · 17 Days on market

Built 1955 8,398 sqft lot $102/sqft · 26% below area Est $122k · 26% under ↓ 22% since listing

---

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 +7.9/10.0
• Livability +3.6/5.0
• Rent growth +3.2/5.0
• Condition / age +2.5/5.0
• Schools +0.7/10.0
• Appreciation +0.0/10.0

Listing remarks

Honey stop the car. Investor special, next to parks, Tinker Airforce base, a ton of shopping and more. Come quickly

Key facts

• A ton of shopping
• Tinker airforce base
• Next to parks

Tags

• NEXT TO PARKS
• TINKER AIRFORCE BASE
• A TON OF SHOPPING

Property features AI

Finance

• Other: Homestead: No; Livestock: No; Storm shelter: No
• Financial info: Current listing price available (not included here); Assumable: Unknown; Loan qualification: Unknown
• HOA & community: No mandatory association dues

Exterior

• Parking: 1-car garage
• Utilities: No flood insurance required (per listing)
• Home design: Single-family residence; One story; Existing property
• Construction: Vinyl siding; Composition roof; Slab foundation; Built status: existing
• Exterior features: Outbuildings; Corner lot

Interior

• Bedrooms: 3 bedrooms (single-level)
• Bathrooms: 1 full bathroom
• Interior features: One living area; No fireplace; No in-law plan

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $90k.

Deal economics

• At list price, monthly cash flow is $350 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $90k).
• Recommended offer: $89k (1.5% below list) — sets the bar for market timing.
• Cap rate 11.0% vs local median 5.6% in Midwest 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 71/100 on livability (#30 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: crime D+, schools D, employment D.
• Oklahoma City (urban): math 7% / reading 10% proficiency, ranked #254 of 270 in OK (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising (+3.0%/yr); 171 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 $622 of loan paydown is wiped out by about $3k 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.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

• It's been on market 17 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
• Current owner paid $70k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: built in 1955 — 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 $88,551 (1.5% below list)

Questions for the listing agent

1. Built in 1955 — 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 D 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: 1.29% ✓
• Cap rate: 10.97%
• Cash-on-cash: 16.70%
• DSCR: 1.74
• GRM: 6.5

CMA / ARV

• ARV (median comp): $121,930
• List price: $89,900
• Delta: -26.27%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1116 Hickory Ln	0.00mi	3/1.0	882 (0%)	1mo	$70,000	$79	100
1100 Sycamore Dr	0.07mi	3/1.0	858 (-3%)	0mo	$70,000	$82	92
1029 Hickory Ln	0.10mi	3/1.0	858 (-3%)	1mo	$110,000	$128	90
1312 Hickory Ln	0.12mi	3/1.0	902 (+2%)	2mo	$153,000	$170	89
3304 Woodside Dr	0.05mi	3/1.0	858 (-3%)	6mo	$110,000	$128	88
1125 Jasmine Ln	0.22mi	3/1.0	858 (-3%)	1mo	$120,000	$140	85
3508 N Holman Ct	0.29mi	3/1.0	858 (-3%)	3mo	$127,000	$148	80
1000 N Locust Ln	0.35mi	3/1.0	916 (+4%)	2mo	$126,000	$138	76
3905 Parkwoods Ln	0.28mi	3/1.5	942 (+7%)	1mo	$90,000	$96	73
1024 Locust Dr	0.29mi	3/2.0	932 (+6%)	3mo	$155,000	$166	70
1033 Holly Ln	0.26mi	3/1.0	972 (+10%)	5mo	$109,500	$113	66
4312 Bonaparte Blvd	0.68mi	3/2.0	876 (-1%)	6mo	$142,500	$163	58

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 · 2.99% rent growth · sell at horizon

5-year hold

• IRR: 7.8%
• Equity multiple: 1.31×
• Total profit: $7,712
• Equity at exit: $13,404

10-year hold

• IRR: 17.1%
• Equity multiple: 2.40×
• Total profit: $35,327
• Equity at exit: $7,773

Cash invested: $25,172 (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.

Methodology + full state rankings →

ZIP-level market 73110

• Rents YoY: 3.0%
• Active inventory: 171
• Price-to-rent: 6.5×

Monthly cashflow live

• Estimated rent: $1,161 high
• Mortgage (P&I): −$471
• Tax from tax record: −$58 /mo · $699/yr
• Insurance: −$37
• HOA: −$0
• Vacancy / Maint / Mgmt: −$244
• Net cashflow: $350

Break-even live

Break-even rent $718

Max offer price $89,900

Occupancy floor 65%

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: $22,475
• Closing costs: $2,697
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3513 Parkwoods Ln Oklahoma City, OK	3.0	1.5	903	$1,150	$1.27	44d	1	0.12mi
3609 Woodside Dr Midwest City, OK	3.0	1.0	858	$995	$1.16	2d	1	0.14mi
3512 N Holman Ct Oklahoma City, OK	3.0	2.0	1092	$1,275	$1.17	2d	1	0.28mi
3413 Willow Creek Dr Oklahoma City, OK	3.0	1.0	872	$975	$1.12	2d	1	0.32mi
3409 Willow Creek Dr Oklahoma City, OK	3.0	1.0	932	$1,050	$1.13	23d	1	0.32mi
3512 Brookside Dr Oklahoma City, OK	4.0	2.0	763	$1,595	$2.09	1d	1	0.37mi
4033 S Locust Dr Oklahoma City, OK	2.0	1.0	800	$900	$1.12	23d	1	0.45mi
8517 E Reno Ave Oklahoma City, OK	1.0–2.0	1.0–2.0	837	$859	$1.03	4d	1	0.46mi
1014 Spencer Rd Oklahoma City, OK	2.0	2.0	800	$1,000	$1.25	43d	1	0.51mi
8910 Oak Valley Dr Oklahoma City, OK	2.0	2.0	935	$1,000	$1.07	20d	1	0.52mi
8717 Saint George Way Oklahoma City, OK	2.0	2.0	1075	$1,150	$1.07	23d	1	0.52mi
1020 N Spencer Rd Oklahoma City, OK	2.0	1.0	962	$895	$0.93	23d	1	0.52mi
327 N Midwest Blvd Unit 205 Midwest City, OK	2.0	1.0	920	$900	$0.98	23d	1	0.52mi
8511 Justin Pl Oklahoma City, OK	2.0	1.0	962	$950	$0.99	14d	1	0.57mi
8801 Saint George Way Oklahoma City, OK	3.0	2.0	1122	$1,175	$1.05	23d	1	0.59mi
8801 Saint George Way Oklahoma City, OK	3.0	2.0	1122	$1,175	$1.05	10d	1	0.59mi
1008 Willow Brook Dr Oklahoma City, OK	3.0	1.5	1045	$1,125	$1.08	23d	1	0.62mi
8032 E Reno Ave Oklahoma City, OK	1.0–2.0	1.0	770	$850	$1.10	2d	3	0.71mi
721 E Bouse Dr Oklahoma City, OK	3.0	1.0	1002	$1,225	$1.22	2d	1	0.75mi
7801 NE 10th St Oklahoma City, OK	1.0–3.0	1.0–2.5	940	$1,199	$1.28	1d	23	0.81mi
801 Meadowridge Dr Oklahoma City, OK	3.0	1.5	1095	$1,095	$1.00	43d	1	0.83mi
1168 N Douglas Blvd Oklahoma City, OK	1.0–2.0	1.0	725	$1,020	$1.41	16d	1	0.86mi
1312 N Midwest Blvd Oklahoma City, OK	3.0	1.5	946	$970	$1.03	2d	1	0.88mi
641 E Frolich Dr Oklahoma City, OK	3.0	1.5	1032	$975	$0.94	23d	1	0.89mi
1632 N Spencer Rd Oklahoma City, OK	2.0	1.0	772	$895	$1.16	14d	1	0.95mi
1401 N Midwest Blvd Midwest City, OK	3.0	2.0	1087	$1,000	$0.92	2d	1	0.97mi
1401 N Midwest Blvd Apt 255 Midwest City, OK	2.0	1.0	970	$940	$0.97	19d	1	0.99mi
1401 N Midwest Blvd Unit 112 Midwest City, OK	2.0	1.0	970	$940	$0.97	3d	1	0.99mi
1401 N Midwest Blvd Unit 167 Midwest City, OK	3.0	2.0	1087	$1,000	$0.92	3d	1	0.99mi
1401 N Midwest Blvd Midwest City, OK	3.0	2.0	1087	$1,000	$0.92	23d	1	1.00mi
1401 N Midwest Blvd Midwest City, OK	3.0	2.0	1087	$1,000	$0.92	20d	1	1.00mi
1401 N Midwest Blvd Midwest City, OK	1.0–3.0	1.0–2.0	803	$1,000	$1.25	11d	34	1.00mi
121 Gill Dr Oklahoma City, OK	3.0	1.0	950	$1,150	$1.21	1d	1	1.07mi
1400 Marydale Ave Oklahoma City, OK	3.0	1.0	1082	$1,150	$1.06	15d	1	1.10mi
9212 Jennifer Pl Oklahoma City, OK	3.0	2.0	960	$1,250	$1.30	43d	1	1.16mi
208 W Shadywood Dr Oklahoma City, OK	3.0	1.0	891	$1,099	$1.23	23d	1	1.18mi
322 E Kerr Dr Oklahoma City, OK	3.0	1.0	1086	$1,200	$1.10	23d	1	1.20mi
764 E Rose Dr Oklahoma City, OK	3.0	1.0	920	$1,025	$1.11	2d	1	1.31mi
609 E Steed Dr Oklahoma City, OK	2.0	1.0	811	$1,800	$2.22	23d	1	1.33mi
2904 Treight Creek Ln Midwest City, OK	2.0	2.0	984	$1,495	$1.52	1d	2	1.34mi

Listing history 2 events

1. 2026-05-10
   status Pending 115-char remark
2. 2026-04-23
   listed $89,900 Active 115-char remark

ⓘ 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: $699 · $58/mo
• Projected year-2 tax: $809 · $67/mo
• Expected delta: +$110/yr (+$9/mo · 15.7%)

ⓘ 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 1/10 Low
• 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $13,936
• − Mortgage interest: −$5,036
• − Property taxes: −$699
• − Insurance: −$450
• − Repairs & maintenance: −$1,115
• − Management: −$1,115
• − Depreciation: −$2,615
• Taxable income: $2,906
• Est. tax owed @ 24.0%: −$697
• After-tax cash flow: $3,505/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: Oklahoma City
• NCES district ID: 4022770
• Math proficiency: 7% ▼ -5.00%
• Reading proficiency: 10% ▼ -6.00%
• Median HH income: $35,606
• Composite: 7.0/100
• National rank: #9970
• State rank: #254 of 270 in OK

Livability — Midwest City

• Score: 71/100
• State rank: #30
• US rank: #6637

Category grades

Amenities F Commute F Cost of living A+ Crime D+ Employment D Housing A+ Health & safety A User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Midwest City, OK
• County: Oklahoma County · 771,644 people
• City population: 57,386
• Metro: Oklahoma City, OK
• Population (ZIP): 32,348
• Household income: $51,228
• Rent vs Own: 54.9% rent · 45.1% own
• Severe rent burden: 1440.0

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 0.63)
• Race & ethnicity: White 55% Black 25% Two or more races 11% Hispanic / Latino 7% Native American 4% Asian 1%
• Hispanic origin (detail): Mexican 5%
• Common ancestry: Lithuanian 2% Slovak 1% Serbian 1%
• Foreign-born: 3% · Canada, Vietnam
• Languages at home: 95% English-only · Spanish 3%

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: ▼ -156.25%
• Current HPI: 257.0791
• Rent YoY: ▲ 2.99%
• Metro: Oklahoma City, OK
• State GDP YoY: ▲ 1.55%
• F500 in state: 6

Industry mix (Fortune 500 HQ in OK)

Industry	F500 HQs	Revenue
▸Energy	3	$48B

Price history

-22.1% since first listed

4 events — show timeline

• 2026-06-01 Sold (MLS) $70,000 MLSOK
• 2026-05-26 Sold (Public Records) $70,000 Public Records
• 2026-05-10 Pending — MLSOK
• 2026-04-23 Listed $89,900 MLSOK

Property tax history

+4.0%/yr

Latest (2025): $699 · +3.4% YoY. Source: county tax records.