5200 Braavos Way · Edmond, OK
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- 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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- 18.6%
- Equity multiple
- 2.52×
- Total profit
- $260,009
- Equity at exit
- $551,194
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $611,840 Active 281 DOM
-
2026-06-17days on market $611,840 Active 280 DOM
-
2026-06-16days on market $611,840 Active 279 DOM
-
2026-06-15days on market $611,840 Active 278 DOM
-
2026-06-13days on market $611,840 Active 276 DOM
-
2026-06-09days on market $611,840 Active 272 DOM
-
2026-06-08days on market $611,840 Active 271 DOM
-
2026-06-07days on market $611,840 Active 270 DOM
-
2026-06-03days on market $611,840 Active 266 DOM
-
2026-06-02days on market $611,840 Active 265 DOM
-
2026-06-01days on market $611,840 Active 264 DOM
-
2026-05-31days on market $611,840 Active 263 DOM
-
2026-04-29price $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. ..
-
2026-04-28price $611,840
-
2026-02-25price $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. ..
-
2026-02-25price $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. ..
-
2026-01-28price $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. ..
-
2026-01-28price $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. ..
-
2025-12-29price $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. ..
-
2025-12-29price $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. ..
-
2025-09-11$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. ..
-
2025-09-10$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
- 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
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 |
|---|---|---|
| Energy | 3 | $48B |
|
||
Price history
+1.3% since first listed10 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
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…