CashFlowRE
Sign in Sign up
13919 E Maguire Rd
F Composite 34.38
Why this score? — see what drove the F 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 +10.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +3.2/10.0
  • Livability +3.2/5.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$170,000

13919 E Maguire Rd · Slaughterville, OK 73068
2 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 6 Days on market
Built 2017 7.33 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come check out clean single-wide, mobile home located on over 7 acres in Noble! This home is a 2017 model, and you couldn't ask for a more beautiful piece of land - truly move in ready. The open floor plan makes the most of the square footage with a lovely great room style kitchen/dining/living. Beautiful cabinetry, stylish vent hood, and Hard surface floors in the public spaces make cleaning and maintenance a breeze. Tons of natural light fills each room and wood beam accents give the living room a classy touch. The washer/dryer and fridge stay with the home. You will love the trees on the property- pecan, sand plum, blackberry, black walnut, persimmons. The chicken coop has electricity, and the storage shed has a solar panel. There are also two deer stands that will stay. Well and septic are already in place. Large underground storm shelter.

Key facts

  • 7 acres
  • Serene creek
  • Large open kitchen

Tags

7 ACRESLARGE OPEN KITCHENBELOW-GROUND STORM SHELTERMULTIPLE OUTBUILDINGSSERENE CREEKHIGH-PRODUCING PECAN TREES

Property features AI

Finance

  • Other: Homestead eligible; Livestock permitted
  • Financial info: Loan qualification possible
  • HOA & community: No mandatory association dues

Exterior

  • Utilities: Cable available; Electricity available; Septic tank; Private well available
  • Home design: Single family residence; One level; South-facing
  • Construction: Mobile construction; Composition roof; Post tension foundation; Built — existing
  • Exterior features: Barn(s); Outbuildings; Rural setting; Below-ground storm shelter

Interior

  • Kitchen: Free-standing electric range and oven
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: No fireplace; No in-law plan

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 2-bed/2.0-bath manufactured listed at $170k.

Deal economics

  • At list price, monthly cash flow is $-142 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $145k (14.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $129k (24.2% below list).
  • Recommended offer: $129k (24.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.4% in Slaughterville — 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 (#228 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: amenities F, commute F, health & safety F.
  • Noble (suburban): math 23% / reading 25% proficiency, ranked #108 of 270 in OK (top 40%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Pioneer Es (math 34% / reading 29%, grade F, #241 of 845 statewide, top 29%, 415 students, 0% FRL); Noble Hs (math 17% / reading 27%, grade F, #222 of 447 statewide, top 52%, 883 students, 0% FRL) — zoned schools average 0% FRL vs 53% district-wide (53 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 214 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 592 units permitted in Cleveland County in 2024 (12 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.
  • Cleveland County population projected at +40% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 10y ago 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.
  • Current owner paid $145k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $128,847 (24.2% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.76%
Cap rate
5.76%
Cash-on-cash
-1.91%
DSCR
0.92
GRM
11.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-22.3%
Equity multiple
0.23×
Total profit
$-36,590
Equity at exit
$25,348
10-year hold
IRR
-16.4%
Equity multiple
0.09×
Total profit
$-43,478
Equity at exit
$14,698

Cash invested: $47,600 (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 73068

Home prices YoY
-4.8%
Active inventory
214
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,288 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$131 /mo · $1,575/yr
Insurance
$71
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$-142

Break-even live

Break-even rent $1,468
Max offer price $144,889
Occupancy floor

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
$42,500
Closing costs
$5,100
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7351 142nd St Unit 37 Noble, OK 3.0 2.0 1216 $1,350 $1.11 2d 1 0.38mi
7500 144th St Unit 17 Noble, OK 3.0 2.0 1216 $1,350 $1.11 2d 1 0.49mi

Listing history 5 events

  1. 2026-06-15
    statusdays on market $170,000 Pending 6 DOM
  2. 2026-06-13
    days on market $170,000 Active 5 DOM
  3. 2026-06-13
    days on market $170,000 Active 4 DOM
  4. 2026-06-09
    remarks 687-char remark
  5. 2026-06-09
    listed $170,000 Active 1 DOM

ⓘ 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
$1,575 · $131/mo
Projected year-2 tax
$1,575 · $131/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$15,462
− Mortgage interest
−$9,523
− Property taxes
−$1,575
− Insurance
−$1,648
− Repairs & maintenance
−$1,237
− Management
−$1,237
− Depreciation
−$4,945
Taxable loss
−$4,703
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,129
After-tax cash flow
$-577/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
Noble
NCES district ID
4021630
Math proficiency
23% ▼ -8.00%
Reading proficiency
25% ▼ -7.00%
Median HH income
$50,812
Composite
21.31/100
National rank
#8384
State rank
#108 of 270 in OK

Livability — Slaughterville

Score
63/100
State rank
#228
US rank
#15883

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Slaughterville, OK
County
Cleveland County · 239,547 people
City population
12,003
Metro
Oklahoma City, OK
Population (ZIP)
12,258
Household income
$73,821
Rent vs Own
24.8% rent · 75.2% own
Severe rent burden
301.0

Population outlook (Cleveland County) Hauer SSP2

Today (2025)
323,621 people
By 2030
349,070 · +7.9%
By 2040
400,168 · +23.7%
By 2050
454,101 · +40.3%
By 2075
602,926 · +86.3%
By 2100
734,485 · +127.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 8% Hispanic / Latino 5% Native American 5% Black 1%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Slovak 3% Lithuanian 2% Italian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Cleveland

2024 margin
R (+14.9) · D 41.4% · R 56.4% · Other 2.2%
2008→2024 swing
+9.1pp toward D · 2008: -24.0pp · 2024: -14.9pp
All cycles
2024: R+14.9 2020: R+14.1 2016: R+21.7 2012: R+25.9 2008: R+24.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -13.99%
Current HPI
278.428
Rent YoY
Metro
Oklahoma City, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+729.3% since first listed
22 events — show timeline
  • 2026-06-08 Listed $170,000 MLSOK
  • 2021-06-09 Sold (Public Records) $145,000 Public Records
  • 2021-06-03 Sold (MLS) $145,000 MLSOK
  • 2021-03-31 Pending MLSOK
  • 2021-03-24 Listed $135,000 MLSOK
  • 2021-03-18 Sold (MLS) $135,000 MLSOK
  • 2021-02-15 Pending MLSOK
  • 2021-02-07 Listed $135,000 MLSOK
  • 2020-12-23 Sold (MLS) $120,000 MLSOK
  • 2020-12-12 Pending MLSOK
  • 2020-12-08 Price Changed $126,500 MLSOK
  • 2020-11-25 Relisted MLSOK
  • 2020-11-20 Pending MLSOK
  • 2020-11-18 Relisted MLSOK
  • 2020-11-15 Pending MLSOK
  • 2020-11-13 Listed $130,000 MLSOK
  • 2017-04-07 Sold (MLS) $47,000 MLSOK
  • 2017-02-15 Pending MLSOK
  • 2017-01-25 Listed $49,900 MLSOK
  • 2017-01-19 Listing Removed MLSOK
  • 2016-10-13 Listed $49,900 MLSOK
  • 1998-07-24 Sold (Public Records) $20,500 Public Records

Property tax history

+21.9%/yr

Latest (2024): $1,575 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…