CashFlowRE
Sign in Sign up
732 SW 46th St
D+ Composite 49.59
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).

  • Cash flow +20.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.0/10.0
  • 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

$132,500

732 SW 46th St · Lawton, OK 73505
3 bd · 2.0 ba · 925 sqft · SingleFamily public records · 86 Days on market
Built 1961 7,560 sqft lot ↓ 2% since listing

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

Listing remarks

Beautifully updated and move in ready, this four bedroom, one and three quarter bathroom home offers modern style, bright spaces, and a welcoming atmosphere throughout. The property features all new flooring with no carpet, fresh interior and exterior paint, and a fully updated kitchen complete with new cabinets, new granite countertops, and stainless steel appliances, including a gas stove. Neutral colors and abundant natural light create an inviting and comfortable feel in every room. This home is truly a standout for buyers seeking a clean, refreshed, and move in ready property. For more information or to schedule a private showing, contact your preferred real estate agent or reach out t

Key facts

  • New flooring
  • Updated kitchen
  • Granite countertops

Tags

UPDATED KITCHENNEW FLOORINGSTAINLESS STEEL APPLIANCESGRANITE COUNTERTOPSFRESH INTERIOR PAINTFRESH EXTERIOR PAINT

Property features AI

Exterior

  • Parking: No garage (converted garage)
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single family residence; One level; Updated / remodeled
  • Construction: Brick veneer construction; Composition roof; Slab foundation; Built as residential single family
  • Exterior features: Deck; Chain link fencing; Public maintained road frontage on a city street

Interior

  • Kitchen: Cooktop; Microwave; Dishwasher
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Heating & cooling: Central heating (natural gas); Central air; Ceiling fans; Electric cooling
  • Interior features: Walk-in closets; Granite counters; Storm windows; Window coverings
  • Laundry & utility: Washer hookup; Gas water heater

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/2.0-bath single-family listed at $132k.

Deal economics

  • At list price, monthly cash flow is $169 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $119k (9.9% below list).
  • Recommended offer: $119k (9.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% 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: Eisenhower Es (math 32% / reading 27%, grade F, #255 of 845 statewide, top 35%, 380 students, 0% FRL); Eisenhower Ms (math 20% / reading 30%, grade F, #90 of 345 statewide, top 27%, 1,035 students, 0% FRL); Eisenhower Hs (math 19% / reading 29%, grade F, #215 of 447 statewide, top 48%, 1,350 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); 403 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 $916 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($125k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $119,402 (9.9% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — 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. 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
0.90%
Cap rate
7.82%
Cash-on-cash
5.45%
DSCR
1.24
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$60,125
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4224 SW Summit Ave 0.29mi 3/1.5 1,000 (+8%) 2mo $49,600 $50 69
742 SW 46th St 0.06mi 3/2.0 1,000 (+8%) 23mo $65,000 $65 65
58 SW 45th St 0.34mi 3/1.0 900 (-3%) 17mo $90,000 $100 61
4504 SW Park Ave 0.15mi 3/1.5 1,000 (+8%) 23mo $115,000 $115 58
106 SW 45th St 0.31mi 3/1.0 1,000 (+8%) 14mo $63,500 $64 56
926 SW 36th 0.74mi 3/1.0 900 (-3%) 11mo $27,000 $30 48
904 SW 37th St 0.71mi 3/1.0 1,000 (+8%) 6mo $112,000 $112 44
927 SW 36th St 0.72mi 3/1.0 800 (-14%) 14mo $31,000 $39 28

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
-5.8%
Equity multiple
0.78×
Total profit
$-8,178
Equity at exit
$19,756
10-year hold
IRR
5.9%
Equity multiple
1.48×
Total profit
$17,681
Equity at exit
$11,456

Cash invested: $37,100 (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
403
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,194 medium interval (Pro) →
Mortgage (P&I)
$695
Tax from tax record
$25 /mo · $296/yr
Insurance
$55
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$169

Break-even live

Break-even rent $981
Max offer price $132,500
Occupancy floor 81%

Sensitivity live

Price -10% $244 -5% $206 +0% $169 +5% $131 +10% $94
Rent -10% $74 -5% $121 +0% $169 +5% $216 +10% $263
Rate -1.0pp $235 -0.5pp $202 base $169 +0.5pp $134 +1.0pp $99

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
$33,125
Closing costs
$3,975
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 20 events

  1. 2026-06-21
    days on market $132,500 Active 86 DOM
  2. 2026-06-19
    days on market $132,500 Active 84 DOM
  3. 2026-06-18
    days on market $132,500 Active 83 DOM
  4. 2026-06-17
    days on market $132,500 Active 82 DOM
  5. 2026-06-16
    days on market $132,500 Active 81 DOM
  6. 2026-06-15
    days on market $132,500 Active 80 DOM
  7. 2026-06-14
    days on market $132,500 Active 78 DOM
  8. 2026-06-13
    days on market $132,500 Active 77 DOM
  9. 2026-06-10
    days on market $132,500 Active 75 DOM
  10. 2026-06-09
    days on market $132,500 Active 74 DOM
  11. 2026-06-08
    days on market $132,500 Active 73 DOM
  12. 2026-06-07
    days on market $132,500 Active 72 DOM
  13. 2026-06-05
    days on market $132,500 Active 69 DOM
  14. 2026-06-03
    days on market $132,500 Active 68 DOM
  15. 2026-06-02
    days on market $132,500 Active 67 DOM
  16. 2026-06-01
    days on market $132,500 Active 66 DOM
  17. 2026-05-31
    days on market $132,500 Active 65 DOM
  18. 2026-05-30
    days on market $132,500 Active 64 DOM
  19. 2026-04-24
    price $132,500
  20. 2026-03-27
    listed $134,900 Active

ⓘ 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
$296 · $25/mo
Projected year-2 tax
$1,192 · $99/mo
Expected delta
+$896/yr (+$75/mo · 302.9%)

ⓘ 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 7/10 Severe 7 d/yr ≥109°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
$14,328
− Mortgage interest
−$7,422
− Property taxes
−$296
− Insurance
−$662
− Repairs & maintenance
−$1,146
− Management
−$1,146
− Depreciation
−$3,855
Taxable loss
−$199
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$48
After-tax cash flow
$2,071/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

-1.8% since first listed
2 events — show timeline
  • 2026-04-24 Price Changed $132,500 LBRMLS
  • 2026-03-27 Listed $134,900 LBRMLS

Property tax history

-3.6%/yr

Latest (2025): $296 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…