CashFlowRE
Sign in Sign up
2719 NW 75th St
D+ Composite 46.41
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 +14.4/30.0
  • ARV discount +12.9/15.0
  • DSCR +4.4/10.0
  • Rent growth +3.8/5.0
  • 1% rule +3.3/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$169,900

2719 NW 75th St · Lawton, OK 73505
4 bd · 2.0 ba · 1,664 sqft · SingleFamily public records · 194 Days on market
Built 1977 0.31 ac lot Est $193k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Four bedroom home with laminate wood floors and lots of room!

Key facts

  • Fence gates
  • Updating completed
  • French doors

Tags

OPEN FIELD BEHIND HOMEUPDATING COMPLETEDFRENCH DOORSKITCHEN COUNTERTOPSEXTERIOR UPDATESFENCE GATES

Property features AI

Exterior

  • Parking: 2 total parking spaces; 2 covered garage spaces; 2-car garage with garage door opener; Driveway; Has open parking
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Natural gas available; Electric service
  • Home design: Single family residence; One and one-half stories
  • Construction: Brick veneer construction; Composition roof; Slab foundation; Built with an updated/remodeled condition
  • Exterior features: Patio; Storm doors; Wood fencing; Located on a cul-de-sac; Public maintained city street frontage

Interior

  • Kitchen: Cooktop; Dishwasher; Refrigerator; Range hood; Electric water heater
  • Flooring: Ceramic tile; Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas/electric); Central air conditioning; Ceiling fans; Multi-unit cooling; Electric cooling
  • Interior features: Storm windows; Smoke detectors; Updated/remodeled condition; Home warranty included
  • Laundry & utility: Washer hookup

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 4-bed/2.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $34 ($412/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 $141k (16.7% below list).
  • Recommended offer: $141k (16.7% below list) — sets the bar for 1% rule.

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: Hugh Bish Es (math 32% / reading 27%, grade F, #255 of 845 statewide, top 35%, 358 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); 398 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 $1k of loan paydown is wiped out by about $5k 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 194 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $84k; list at $170k implies a 102% gain — meaningful room to come down on a strong offer.

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 $141,446 (16.7% below list)

Questions for the listing agent

  1. It's been on market 194 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — 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
0.83%
Cap rate
6.54%
Cash-on-cash
0.87%
DSCR
1.04
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$193,024
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2802 NW 75th St 0.04mi 3/2.0 (-1) 1,543 (-7%) 2mo $179,000 $116 79
7823 NW Morrocco Dr 0.34mi 3/2.0 (-1) 1,668 (+0%) 3mo $200,000 $120 76
2318 NW 77th St 0.26mi 3/2.0 (-1) 1,700 (+2%) 6mo $110,000 $65 74
2326 NW 77th St 0.22mi 3/2.0 (-1) 1,600 (-4%) 9mo $160,000 $100 71
2317 NW 75th St 0.26mi 3/2.0 (-1) 1,600 (-4%) 10mo $183,000 $114 68
7214 NW Crestwood Dr 0.47mi 3/2.0 (-1) 1,600 (-4%) 4mo $190,000 $119 64
2608 NW 78th St 0.20mi 3/2.0 (-1) 1,500 (-10%) 7mo $167,000 $111 64
7904 NW Terrace Hills Blvd 0.27mi 3/2.0 (-1) 1,500 (-10%) 9mo $125,000 $83 59
2312 NW 77th St 0.30mi 3/2.0 (-1) 1,500 (-10%) 9mo $105,000 $70 57
7315 NW Andrews Ave 0.64mi 3/2.0 (-1) 1,500 (-10%) 4mo $184,974 $123 45
7015 NW Taylor 0.73mi 3/2.0 (-1) 1,500 (-10%) 6mo $185,000 $123 40
6805 NW Crestwood Dr 0.61mi 3/2.0 (-1) 1,900 (+14%) 6mo $273,000 $144 38

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
-12.7%
Equity multiple
0.53×
Total profit
$-22,269
Equity at exit
$25,333
10-year hold
IRR
-1.0%
Equity multiple
0.93×
Total profit
$-3,382
Equity at exit
$14,690

Cash invested: $47,572 (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
398
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,414 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$121 /mo · $1,456/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$34

Break-even live

Break-even rent $1,371
Max offer price $169,900
Occupancy floor 93%

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
$42,475
Closing costs
$5,097
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 13 events

  1. 2026-05-19
    status Pending
  2. 2026-03-30
    historical Active Under Contract
  3. 2026-03-03
    price $169,900
  4. 2026-02-05
    status Active
  5. 2026-01-22
    historical Active Under Contract
  6. 2026-01-22
    price $172,000
  7. 2026-01-05
    price $170,000
  8. 2025-12-11
    price $173,900
  9. 2025-11-05
    listed $179,900 Active
  10. 2011-07-11
    soldstatus $84,000 61-char remark
    Show marketing remark (61 chars)

    Four bedroom home with laminate wood floors and lots of room!

  11. 2011-01-07
    listed $84,900 61-char remark
    Show marketing remark (61 chars)

    Four bedroom home with laminate wood floors and lots of room!

  12. 2008-07-14
    soldstatus $115,000
  13. 1993-04-14
    soldstatus $68,500

ⓘ 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
$1,456 · $121/mo
Projected year-2 tax
$1,529 · $127/mo
Expected delta
+$73/yr (+$6/mo · 5.0%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°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
$16,974
− Mortgage interest
−$9,517
− Property taxes
−$1,456
− Insurance
−$850
− Repairs & maintenance
−$1,358
− Management
−$1,358
− Depreciation
−$4,943
Taxable loss
−$2,507
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$602
After-tax cash flow
$1,014/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

+148.0% since first listed
13 events — show timeline
  • 2026-05-19 Pending LBRMLS
  • 2026-03-30 Contingent LBRMLS
  • 2026-03-03 Price Changed $169,900 LBRMLS
  • 2026-02-05 Relisted LBRMLS
  • 2026-01-22 Contingent LBRMLS
  • 2026-01-22 Price Changed $172,000 LBRMLS
  • 2026-01-05 Price Changed $170,000 LBRMLS
  • 2025-12-11 Price Changed $173,900 LBRMLS
  • 2025-11-05 Listed $179,900 LBRMLS
  • 2011-07-11 Sold (MLS) $84,000 LBRMLS
  • 2011-01-07 Listed $84,900 LBRMLS
  • 2008-07-14 Sold (Public Records) $115,000 Public Records
  • 1993-04-14 Sold (Public Records) $68,500 Public Records

Property tax history

+1.5%/yr

Latest (2025): $1,456 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…