CashFlowRE
Sign in Sign up
5200 Braavos Way
D- Composite 35.94
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).

  • Appreciation +10.0/10.0
  • Cash flow +6.1/30.0
  • ARV discount +5.4/15.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.5/10.0
  • DSCR +0.4/10.0

$611,840

5200 Braavos Way · Edmond, OK 73007
5 bd · 3.5 ba · 3,000 sqft · SingleFamily · 281 Days on market
Built 2026 0.25 ac lot Est $585k · at est. $83/mo HOA · 2% of rent

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

Listing remarks MLS

BLINDS INCLUDED! WELCOME TO HIGHGARDE PHASE 4!! The Smith floor plan is where a grandiose style of living is dispersed throughout 3,000 square feet. All indulgences included in a two-story home are now showcased in a magnificent single-story home that offers the best of both worlds. Five bedrooms occupy different corners of this home. They are complemented by three bathrooms, a powder room, a utility room featuring a utility sink, a mudroom, a custom-built 8' front door, and a three-car garage featuring carriage doors and an in-ground storm shelter. Your overly spacious living room hosts a luxurious 3-panel sliding door with wood-look flooring, rocker switches throughout, a gas fireplace with a stacked stone detail, and a cathedral ceiling with a crows feet detail that extends from the living room to the kitchen. Your marvelous kitchen overlooks the living room and features alluring pendant lighting, an oversized center island with a trash can pullout installed, stainless-steel appliances, a 5-burner cooktop, double ovens, custom-built cabinets to the ceiling with cabinet hardware, 3 CM countertops, modern tile backsplash, and a separate walk-in pantry that will suffice all your storage needs. Escape to your lavish primary suite when you are ready to enjoy an exquisite 10-foot ceiling, followed by a sophisticated sloped ceiling detail. Outside the cozy carpet finish lies the polished tile flooring in your primary bath. This bath offers separate vanities accompanied. ..

Key facts

  • Utility room
  • Indoor living space
  • Large mudroom

Tags

INDOOR LIVING SPACEOUTDOOR LIVING SPACEIN-GROUND STORM SHELTERCUSTOM-BUILT FRONT DOORLARGE MUDROOMUTILITY ROOM

Property features AI

Finance

  • Other: Living area planned at 3,000 (source: plans); Model home: No; Occupied: No; Days on market: 230
  • Financial info: Property not assumable; Loan qualification: Does not apply
  • HOA & community: Mandatory association dues; Association fee includes gated entry, greenbelt, pool, recreation facility

Exterior

  • Parking: Concrete drive/parking; 3-car garage
  • Security: Gated entry (association amenity)
  • Utilities: Public water; Electricity available; Natural gas available; Cable available
  • Home design: Single family residence; One-story; Under construction (estimated completion: 2026-03-10); Facing direction not specified; Builder: Homes by Taber
  • Construction: Brick and frame construction with masonry veneer; Composition roof (roof year 2026); Slab foundation; Double glazed windows
  • Exterior features: Covered patio; Covered porch; Interior lot; Storm shelter on garage floor; Interior lot (0.25 acre)

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Built-in gas range; Built-in electric oven; Water heater
  • Bedrooms: 5 bedrooms; Optional bedroom / study available; Study (office) included
  • Flooring: Combination flooring; Carpet; Tile
  • Bathrooms: 3 full bathrooms; 1 half bathroom
  • Heating & cooling: Double pane, Low-E vinyl frame windows
  • Interior features: Ceiling fans; Blown cellulose insulation; Energy Star certified; Smart home features; Smoke alarm; Tankless hot water; Underground sprinkler; Home warranty included
  • Laundry & utility: Inside utility

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 5-bed/3.5-bath single-family listed at $612k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-14k/yr) — negative.
  • To cash-flow at today's rent, offer at most $445k (27.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $400k (34.6% below list).
  • Recommended offer: $400k (34.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 78/100 on livability (#6 in OK, #2,383 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A-; Watch: health & safety C-, commute F.
  • Edmond (suburban): math 38% / reading 40% proficiency, ranked #11 of 270 in OK (top 4%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Redbud Es (616 students, 0% FRL); Memorial Hs (math 44% / reading 56%, grade D+, #4 of 447 statewide, top 1%, 2,605 students, 0% FRL) — zoned schools average 0% FRL vs 22% district-wide (22 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 192 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 5,365 units permitted in Oklahoma County in 2024 (569 in 5+ unit buildings).

Forward outlook

  • In year one you build about $65k of equity ($4k loan paydown + $61k appreciation (10.0% local appreciation)).
  • Oklahoma County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$105k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 281 days — a 12% lower offer ($538k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $400,000 (34.6% 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. It's been on market 281 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.65%
Cap rate
4.03%
Cash-on-cash
-8.06%
DSCR
0.64
GRM
12.7

CMA / ARV

ARV (on-the-fly)
$585,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5400 Braavos Way 0.14mi 5/3.0 2,950 (-2%) 3mo $582,340 $197 86
5156 Braavos Way 0.05mi 5/3.5 3,285 (+10%) 1mo $641,540 $195 81
5316 Braavos Way 0.09mi 4/3.0 (-1) 2,850 (-5%) 1mo $593,340 $208 80
5001 Braavos Way 0.20mi 4/3.0 (-1) 2,800 (-7%) 2mo $529,000 $189 70
5224 Sunspear Dr 0.08mi 5/3.5 3,350 (+12%) 10mo $647,765 $193 68
5109 Sunspear Dr 0.18mi 4/3.0 (-1) 2,850 (-5%) 13mo $569,540 $200 66
4900 Sunspear Dr 0.30mi 4/3.5 (-1) 3,146 (+5%) 10mo $560,000 $178 64
5100 Highgarden Ave 0.27mi 4/3.0 (-1) 2,850 (-5%) 12mo $541,500 $190 62
8817 Arya Rd 0.17mi 4/3.0 (-1) 2,624 (-12%) 9mo $502,500 $192 56
5009 Sunspear Dr 0.26mi 4/3.0 (-1) 2,640 (-12%) 8mo $450,000 $170 55
6025 Lindberg Ln 0.63mi 4/3.5 (-1) 2,870 (-4%) 7mo $637,500 $222 53
8217 Grass Creek Dr 0.70mi 4/3.0 (-1) 2,829 (-6%) 6mo $555,000 $196 46

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.6%
Equity multiple
2.52×
Total profit
$260,009
Equity at exit
$551,194
10-year hold
IRR
17.3%
Equity multiple
5.81×
Total profit
$823,570
Equity at exit
$1,188,671

Cash invested: $171,315 (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 73007

Home prices YoY
4.0%
Active inventory
192
Price-to-rent
12.7×

Monthly cashflow live

Estimated rent
$4,000 medium interval (Pro) →
Mortgage (P&I)
$3,209
Tax est. 1.5%
$765 /mo · $9,178/yr
Insurance
$255
HOA
$83
Vacancy / Maint / Mgmt
$840
Net cashflow
$-1,151

Break-even live

Break-even rent $5,457
Max offer price $445,247
Occupancy floor

Sensitivity live

Price -10% $-728 -5% $-940 +0% $-1,151 +5% $-1,363 +10% $-1,574
Rent -10% $-1,467 -5% $-1,309 +0% $-1,151 +5% $-993 +10% $-835
Rate -1.0pp $-843 -0.5pp $-996 base $-1,151 +0.5pp $-1,310 +1.0pp $-1,471

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
$152,960
Closing costs
$18,355
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7901 Behr Dr Edmond, OK 5.0 4.0 2829 $4,000 $1.41 21d 1 0.99mi

HOA detail

Monthly dues
$83 · $996/yr
Likely covers
trashgas

Listing history 22 events

  1. 2026-06-18
    days on market $611,840 Active 281 DOM
  2. 2026-06-17
    days on market $611,840 Active 280 DOM
  3. 2026-06-16
    days on market $611,840 Active 279 DOM
  4. 2026-06-15
    days on market $611,840 Active 278 DOM
  5. 2026-06-13
    days on market $611,840 Active 276 DOM
  6. 2026-06-09
    days on market $611,840 Active 272 DOM
  7. 2026-06-08
    days on market $611,840 Active 271 DOM
  8. 2026-06-07
    days on market $611,840 Active 270 DOM
  9. 2026-06-03
    days on market $611,840 Active 266 DOM
  10. 2026-06-02
    days on market $611,840 Active 265 DOM
  11. 2026-06-01
    days on market $611,840 Active 264 DOM
  12. 2026-05-31
    days on market $611,840 Active 263 DOM
  13. 2026-04-29
    price $611,840 1495-char remark
    Show marketing remark (1495 chars)

    BLINDS INCLUDED! WELCOME TO HIGHGARDE PHASE 4!! The Smith floor plan is where a grandiose style of living is dispersed throughout 3,000 square feet. All indulgences included in a two-story home are now showcased in a magnificent single-story home that offers the best of both worlds. Five bedrooms occupy different corners of this home. They are complemented by three bathrooms, a powder room, a utility room featuring a utility sink, a mudroom, a custom-built 8' front door, and a three-car garage featuring carriage doors and an in-ground storm shelter. Your overly spacious living room hosts a luxurious 3-panel sliding door with wood-look flooring, rocker switches throughout, a gas fireplace with a stacked stone detail, and a cathedral ceiling with a crows feet detail that extends from the living room to the kitchen. Your marvelous kitchen overlooks the living room and features alluring pendant lighting, an oversized center island with a trash can pullout installed, stainless-steel appliances, a 5-burner cooktop, double ovens, custom-built cabinets to the ceiling with cabinet hardware, 3 CM countertops, modern tile backsplash, and a separate walk-in pantry that will suffice all your storage needs. Escape to your lavish primary suite when you are ready to enjoy an exquisite 10-foot ceiling, followed by a sophisticated sloped ceiling detail. Outside the cozy carpet finish lies the polished tile flooring in your primary bath. This bath offers separate vanities accompanied. ..

  14. 2026-04-28
    price $611,840
  15. 2026-02-25
    price $610,340
    Show marketing remark (1495 chars)

    BLINDS INCLUDED! WELCOME TO HIGHGARDE PHASE 4!! The Smith floor plan is where a grandiose style of living is dispersed throughout 3,000 square feet. All indulgences included in a two-story home are now showcased in a magnificent single-story home that offers the best of both worlds. Five bedrooms occupy different corners of this home. They are complemented by three bathrooms, a powder room, a utility room featuring a utility sink, a mudroom, a custom-built 8' front door, and a three-car garage featuring carriage doors and an in-ground storm shelter. Your overly spacious living room hosts a luxurious 3-panel sliding door with wood-look flooring, rocker switches throughout, a gas fireplace with a stacked stone detail, and a cathedral ceiling with a crows feet detail that extends from the living room to the kitchen. Your marvelous kitchen overlooks the living room and features alluring pendant lighting, an oversized center island with a trash can pullout installed, stainless-steel appliances, a 5-burner cooktop, double ovens, custom-built cabinets to the ceiling with cabinet hardware, 3 CM countertops, modern tile backsplash, and a separate walk-in pantry that will suffice all your storage needs. Escape to your lavish primary suite when you are ready to enjoy an exquisite 10-foot ceiling, followed by a sophisticated sloped ceiling detail. Outside the cozy carpet finish lies the polished tile flooring in your primary bath. This bath offers separate vanities accompanied. ..

  16. 2026-02-25
    price $610,340 1495-char remark
    Show marketing remark (1495 chars)

    BLINDS INCLUDED! WELCOME TO HIGHGARDE PHASE 4!! The Smith floor plan is where a grandiose style of living is dispersed throughout 3,000 square feet. All indulgences included in a two-story home are now showcased in a magnificent single-story home that offers the best of both worlds. Five bedrooms occupy different corners of this home. They are complemented by three bathrooms, a powder room, a utility room featuring a utility sink, a mudroom, a custom-built 8' front door, and a three-car garage featuring carriage doors and an in-ground storm shelter. Your overly spacious living room hosts a luxurious 3-panel sliding door with wood-look flooring, rocker switches throughout, a gas fireplace with a stacked stone detail, and a cathedral ceiling with a crows feet detail that extends from the living room to the kitchen. Your marvelous kitchen overlooks the living room and features alluring pendant lighting, an oversized center island with a trash can pullout installed, stainless-steel appliances, a 5-burner cooktop, double ovens, custom-built cabinets to the ceiling with cabinet hardware, 3 CM countertops, modern tile backsplash, and a separate walk-in pantry that will suffice all your storage needs. Escape to your lavish primary suite when you are ready to enjoy an exquisite 10-foot ceiling, followed by a sophisticated sloped ceiling detail. Outside the cozy carpet finish lies the polished tile flooring in your primary bath. This bath offers separate vanities accompanied. ..

  17. 2026-01-28
    price $608,840 1495-char remark
    Show marketing remark (1495 chars)

    BLINDS INCLUDED! WELCOME TO HIGHGARDE PHASE 4!! The Smith floor plan is where a grandiose style of living is dispersed throughout 3,000 square feet. All indulgences included in a two-story home are now showcased in a magnificent single-story home that offers the best of both worlds. Five bedrooms occupy different corners of this home. They are complemented by three bathrooms, a powder room, a utility room featuring a utility sink, a mudroom, a custom-built 8' front door, and a three-car garage featuring carriage doors and an in-ground storm shelter. Your overly spacious living room hosts a luxurious 3-panel sliding door with wood-look flooring, rocker switches throughout, a gas fireplace with a stacked stone detail, and a cathedral ceiling with a crows feet detail that extends from the living room to the kitchen. Your marvelous kitchen overlooks the living room and features alluring pendant lighting, an oversized center island with a trash can pullout installed, stainless-steel appliances, a 5-burner cooktop, double ovens, custom-built cabinets to the ceiling with cabinet hardware, 3 CM countertops, modern tile backsplash, and a separate walk-in pantry that will suffice all your storage needs. Escape to your lavish primary suite when you are ready to enjoy an exquisite 10-foot ceiling, followed by a sophisticated sloped ceiling detail. Outside the cozy carpet finish lies the polished tile flooring in your primary bath. This bath offers separate vanities accompanied. ..

  18. 2026-01-28
    price $608,840
    Show marketing remark (1495 chars)

    BLINDS INCLUDED! WELCOME TO HIGHGARDE PHASE 4!! The Smith floor plan is where a grandiose style of living is dispersed throughout 3,000 square feet. All indulgences included in a two-story home are now showcased in a magnificent single-story home that offers the best of both worlds. Five bedrooms occupy different corners of this home. They are complemented by three bathrooms, a powder room, a utility room featuring a utility sink, a mudroom, a custom-built 8' front door, and a three-car garage featuring carriage doors and an in-ground storm shelter. Your overly spacious living room hosts a luxurious 3-panel sliding door with wood-look flooring, rocker switches throughout, a gas fireplace with a stacked stone detail, and a cathedral ceiling with a crows feet detail that extends from the living room to the kitchen. Your marvelous kitchen overlooks the living room and features alluring pendant lighting, an oversized center island with a trash can pullout installed, stainless-steel appliances, a 5-burner cooktop, double ovens, custom-built cabinets to the ceiling with cabinet hardware, 3 CM countertops, modern tile backsplash, and a separate walk-in pantry that will suffice all your storage needs. Escape to your lavish primary suite when you are ready to enjoy an exquisite 10-foot ceiling, followed by a sophisticated sloped ceiling detail. Outside the cozy carpet finish lies the polished tile flooring in your primary bath. This bath offers separate vanities accompanied. ..

  19. 2025-12-29
    price $606,840 1495-char remark
    Show marketing remark (1495 chars)

    BLINDS INCLUDED! WELCOME TO HIGHGARDE PHASE 4!! The Smith floor plan is where a grandiose style of living is dispersed throughout 3,000 square feet. All indulgences included in a two-story home are now showcased in a magnificent single-story home that offers the best of both worlds. Five bedrooms occupy different corners of this home. They are complemented by three bathrooms, a powder room, a utility room featuring a utility sink, a mudroom, a custom-built 8' front door, and a three-car garage featuring carriage doors and an in-ground storm shelter. Your overly spacious living room hosts a luxurious 3-panel sliding door with wood-look flooring, rocker switches throughout, a gas fireplace with a stacked stone detail, and a cathedral ceiling with a crows feet detail that extends from the living room to the kitchen. Your marvelous kitchen overlooks the living room and features alluring pendant lighting, an oversized center island with a trash can pullout installed, stainless-steel appliances, a 5-burner cooktop, double ovens, custom-built cabinets to the ceiling with cabinet hardware, 3 CM countertops, modern tile backsplash, and a separate walk-in pantry that will suffice all your storage needs. Escape to your lavish primary suite when you are ready to enjoy an exquisite 10-foot ceiling, followed by a sophisticated sloped ceiling detail. Outside the cozy carpet finish lies the polished tile flooring in your primary bath. This bath offers separate vanities accompanied. ..

  20. 2025-12-29
    price $606,840
    Show marketing remark (1495 chars)

    BLINDS INCLUDED! WELCOME TO HIGHGARDE PHASE 4!! The Smith floor plan is where a grandiose style of living is dispersed throughout 3,000 square feet. All indulgences included in a two-story home are now showcased in a magnificent single-story home that offers the best of both worlds. Five bedrooms occupy different corners of this home. They are complemented by three bathrooms, a powder room, a utility room featuring a utility sink, a mudroom, a custom-built 8' front door, and a three-car garage featuring carriage doors and an in-ground storm shelter. Your overly spacious living room hosts a luxurious 3-panel sliding door with wood-look flooring, rocker switches throughout, a gas fireplace with a stacked stone detail, and a cathedral ceiling with a crows feet detail that extends from the living room to the kitchen. Your marvelous kitchen overlooks the living room and features alluring pendant lighting, an oversized center island with a trash can pullout installed, stainless-steel appliances, a 5-burner cooktop, double ovens, custom-built cabinets to the ceiling with cabinet hardware, 3 CM countertops, modern tile backsplash, and a separate walk-in pantry that will suffice all your storage needs. Escape to your lavish primary suite when you are ready to enjoy an exquisite 10-foot ceiling, followed by a sophisticated sloped ceiling detail. Outside the cozy carpet finish lies the polished tile flooring in your primary bath. This bath offers separate vanities accompanied. ..

  21. 2025-09-11
    listed $603,840 Active 1495-char remark
    Show marketing remark (1495 chars)

    BLINDS INCLUDED! WELCOME TO HIGHGARDE PHASE 4!! The Smith floor plan is where a grandiose style of living is dispersed throughout 3,000 square feet. All indulgences included in a two-story home are now showcased in a magnificent single-story home that offers the best of both worlds. Five bedrooms occupy different corners of this home. They are complemented by three bathrooms, a powder room, a utility room featuring a utility sink, a mudroom, a custom-built 8' front door, and a three-car garage featuring carriage doors and an in-ground storm shelter. Your overly spacious living room hosts a luxurious 3-panel sliding door with wood-look flooring, rocker switches throughout, a gas fireplace with a stacked stone detail, and a cathedral ceiling with a crows feet detail that extends from the living room to the kitchen. Your marvelous kitchen overlooks the living room and features alluring pendant lighting, an oversized center island with a trash can pullout installed, stainless-steel appliances, a 5-burner cooktop, double ovens, custom-built cabinets to the ceiling with cabinet hardware, 3 CM countertops, modern tile backsplash, and a separate walk-in pantry that will suffice all your storage needs. Escape to your lavish primary suite when you are ready to enjoy an exquisite 10-foot ceiling, followed by a sophisticated sloped ceiling detail. Outside the cozy carpet finish lies the polished tile flooring in your primary bath. This bath offers separate vanities accompanied. ..

  22. 2025-09-10
    listed $603,840 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$48,000
− Mortgage interest
−$34,273
− Property taxes
−$9,178
− Insurance
−$3,059
− Repairs & maintenance
−$3,840
− Management
−$3,840
− HOA
−$996
− Depreciation
−$17,799
Taxable loss
−$24,984
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,996
After-tax cash flow
$-7,819/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
Edmond
NCES district ID
4010590
Math proficiency
38% ▼ -12.00%
Reading proficiency
40% ▼ -12.00%
Median HH income
$73,212
Composite
35.88/100
National rank
#4814
State rank
#11 of 270 in OK

Livability — Edmond

Score
78/100
State rank
#6
US rank
#2383

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Edmond, OK
City population
177,083
Population (ZIP)
2,945

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
Predominantly White (80%)
Race & ethnicity
White 80% Two or more races 15% Hispanic / Latino 5% Black 2%
Common ancestry
Lithuanian 5% Romanian 3% Italian 2%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 2% Other Asian/Pacific 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
▲ 12.99%
Current HPI
336.6015
Rent YoY
Metro
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+1.3% since first listed
10 events — show timeline
  • 2026-04-29 Price Changed $611,840 Zillow
  • 2026-04-28 Price Changed $611,840 MLSOK
  • 2026-02-25 Price Changed $610,340 MLSOK
  • 2026-02-25 Price Changed $610,340 Zillow
  • 2026-01-28 Price Changed $608,840 Zillow
  • 2026-01-28 Price Changed $608,840 MLSOK
  • 2025-12-29 Price Changed $606,840 Zillow
  • 2025-12-29 Price Changed $606,840 MLSOK
  • 2025-09-11 Listed $603,840 Zillow
  • 2025-09-10 Listed $603,840 MLSOK

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…