CashFlowRE
Sign in Sign up
2208 NW 19th St
B- Composite 65.01
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.8/5.0
  • ARV discount +3.6/15.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$70,000

2208 NW 19th St · Lawton, OK 73505
3 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 185 Days on market
Built 1951 8,400 sqft lot Est $64k · 9% over

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

Listing remarks MLS

Sold when listed.

Key facts

  • Fresh paint
  • Lights
  • New flooring

Tags

NEWLY REMODELEDNEW APPLIANCESNEW FLOORINGFRESH PAINTCEILING FANSLIGHTS

Property features AI

Exterior

  • Parking: Detached or attached garage with 1 covered parking space (1 garage space total); Total of 1 parking space
  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: Public water; Public sewer; Natural gas available; Electric service
  • Home design: Single-family residence; One story; Residential property; Updated/remodeled
  • Construction: Composition roof; Crawl space foundation; Built (year not specified)
  • Exterior features: Covered porch; Covered patio; Chain link fencing; Corner lot; Public maintained road frontage on a city street

Interior

  • Kitchen: Cooktop; Dishwasher; Refrigerator; Range hood
  • Flooring: Hardwood; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Central air; Ceiling fan(s); Electric cooling
  • Interior features: Cooktop; Dishwasher; Refrigerator; Range hood; Electric water heater; Updated/remodeled condition; Carbon monoxide and smoke detectors
  • Laundry & utility: Washer hookup in garage; Laundry located in garage

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 $70k.

Deal economics

  • At list price, monthly cash flow is $535 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.5% 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: Pat Henry Es (math 12% / reading 17%, grade F, #604 of 845 statewide, top 76%, 508 students, 0% FRL); Central Ms (math 17% / reading 24%, grade F, #153 of 345 statewide, top 45%, 994 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); 404 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 $484 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 $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 185 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 17y ago; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $58k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $61,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 185 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1951 — 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
1.78%
Cap rate
15.47%
Cash-on-cash
32.78%
DSCR
2.46
GRM
4.7

CMA / ARV

ARV (on-the-fly)
$64,428
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2523 NW 17th St 0.34mi 3/1.5 1,100 (+1%) 3mo $103,000 $94 78
1317 NW Bessie Ave 0.54mi 3/1.0 1,100 (+1%) 1mo $30,000 $27 73
1809 NW Kingsbury 0.36mi 2/1.0 (-1) 1,146 (+5%) 3mo $35,000 $31 67
2204 NW Williams Ave 0.31mi 3/2.0 1,200 (+10%) 0mo $80,000 $67 65
1708 NW Floyd 0.21mi 3/2.0 1,200 (+10%) 6mo $45,000 $38 64
2112 NW Bessie Ave 0.29mi 3/1.0 940 (-14%) 0mo $62,500 $66 63
1704 NW Oak Ave 0.69mi 3/2.0 1,092 (0%) 1mo $141,500 $130 63
1419 NW 23rd St 0.57mi 3/1.0 1,000 (-8%) 4mo $19,900 $20 56
2136 NW Carroll Ave 0.52mi 3/1.5 1,200 (+10%) 2mo $114,000 $95 55
2205 NW Lindy Ave 0.54mi 2/1.0 (-1) 1,000 (-8%) 5mo $49,500 $50 51
1216 NW Carroll Dr 0.70mi 3/2.0 1,200 (+10%) 8mo $71,000 $59 41
1204 NW Taft 0.70mi 2/1.0 (-1) 950 (-13%) 5mo $35,000 $37 36

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
30.2%
Equity multiple
2.30×
Total profit
$25,493
Equity at exit
$10,437
10-year hold
IRR
38.6%
Equity multiple
4.97×
Total profit
$77,825
Equity at exit
$6,052

Cash invested: $19,600 (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
404
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,244 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$51 /mo · $610/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$535

Break-even live

Break-even rent $566
Max offer price $70,000
Occupancy floor 52%

Sensitivity live

Price -10% $575 -5% $555 +0% $535 +5% $516 +10% $496
Rent -10% $437 -5% $486 +0% $535 +5% $585 +10% $634
Rate -1.0pp $571 -0.5pp $553 base $535 +0.5pp $517 +1.0pp $499

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
$17,500
Closing costs
$2,100
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. 2026-06-21
    days on market $70,000 Active 185 DOM
  2. 2026-06-19
    days on market $70,000 Active 183 DOM
  3. 2026-06-18
    days on market $70,000 Active 182 DOM
  4. 2026-06-17
    days on market $70,000 Active 181 DOM
  5. 2026-06-16
    days on market $70,000 Active 180 DOM
  6. 2026-06-15
    days on market $70,000 Active 179 DOM
  7. 2026-06-14
    days on market $70,000 Active 177 DOM
  8. 2026-06-13
    days on market $70,000 Active 176 DOM
  9. 2026-06-10
    days on market $70,000 Active 174 DOM
  10. 2026-06-09
    days on market $70,000 Active 173 DOM
  11. 2026-06-08
    days on market $70,000 Active 172 DOM
  12. 2026-06-07
    days on market $70,000 Active 171 DOM
  13. 2026-06-05
    days on market $70,000 Active 168 DOM
  14. 2026-06-03
    days on market $70,000 Active 167 DOM
  15. 2026-06-02
    days on market $70,000 Active 166 DOM
  16. 2026-06-01
    days on market $70,000 Active 165 DOM
  17. 2026-05-31
    days on market $70,000 Active 164 DOM
  18. 2026-05-30
    days on market $70,000 Active 163 DOM
  19. 2026-03-26
    price $70,000
  20. 2025-11-25
    listed $75,000 Active
  21. 2025-08-14
    historical $825
  22. 2025-08-10
    price $825
  23. 2025-06-24
    price $849
  24. 2025-06-13
    listed $899
  25. 2023-06-23
    historical $850
  26. 2022-03-31
    price $850
  27. 2022-01-20
    soldstatus $58,000
  28. 2022-01-14
    soldstatus $58,000 17-char remark
    Show marketing remark (17 chars)

    Sold when listed.

  29. 2021-11-30
    listed $58,000 17-char remark
    Show marketing remark (17 chars)

    Sold when listed.

  30. 2012-10-05
    soldstatus $36,025 105-char remark
    Show marketing remark (105 chars)

    Comfortable 3 bedroom, 1 bath, ranch style home, attached 1 car garage all sitting on a large corner lot.

  31. 2012-05-31
    listed $36,000 105-char remark
    Show marketing remark (105 chars)

    Comfortable 3 bedroom, 1 bath, ranch style home, attached 1 car garage all sitting on a large corner lot.

  32. 2009-07-23
    soldstatus $65,000
  33. 2009-07-23
    soldstatus $65,000
  34. 2009-01-09
    listed $67,500

ⓘ 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
$610 · $51/mo
Projected year-2 tax
$630 · $52/mo
Expected delta
+$20/yr (+$2/mo · 3.3%)

ⓘ 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 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$14,925
− Mortgage interest
−$3,921
− Property taxes
−$610
− Insurance
−$350
− Repairs & maintenance
−$1,194
− Management
−$1,194
− Depreciation
−$2,036
Taxable income
$5,620
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,349
After-tax cash flow
$5,077/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

+3.7% since first listed
16 events — show timeline
  • 2026-03-26 Price Changed $70,000 LBRMLS
  • 2025-11-25 Listed $75,000 LBRMLS
  • 2025-08-14 Rental Removed $825 SHOWMOJO
  • 2025-08-10 Price Changed $825 SHOWMOJO
  • 2025-06-24 Price Changed $849 SHOWMOJO
  • 2025-06-13 Listed for Rent $899 SHOWMOJO
  • 2023-06-23 Rental Removed $850 WALKSCORE
  • 2022-03-31 Price Changed $850 RENT.
  • 2022-01-20 Sold (Public Records) $58,000 Public Records
  • 2022-01-14 Sold (MLS) $58,000 LBRMLS
  • 2021-11-30 Listed $58,000 LBRMLS
  • 2012-10-05 Sold (MLS) $36,025 LBRMLS
  • 2012-05-31 Listed $36,000 LBRMLS
  • 2009-07-23 Sold (Public Records) $65,000 Public Records
  • 2009-07-23 Sold (MLS) $65,000 LBRMLS
  • 2009-01-09 Listed $67,500 LBRMLS

Property tax history

-0.9%/yr

Latest (2025): $610 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…