CashFlowRE
Sign in Sign up
2721 SW I Ave
B Composite 70.17
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
  • ARV discount +8.8/15.0
  • 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

$79,000

2721 SW I Ave · Lawton, OK 73505
4 bd · 2.0 ba · 1,426 sqft · SingleFamily public records · 97 Days on market
Built 1952 6,355 sqft lot Est $81k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 2721 SW I Ave, a charming and meticulously maintained home in the heart of Lawton. This inviting residence features 3 spacious bedrooms and 2 well-appointed bathrooms, perfect for comfortable living and entertaining. The home boasts a welcoming open floor plan with a bright and airy living room, complemented with natural light. The renovated kitchen includes modern appliances, ample cabinetry, and a convenient breakfast nook. Outside, you'll be greeted with a double driveway and carport. The backyard is ideal for outdoor relaxation and gatherings. There is also a small metal storage building with close easy access.

Key facts

  • Open floor plan
  • Double driveway
  • Modern appliances

Tags

OPEN FLOOR PLANRENOVATED KITCHENMODERN APPLIANCESDOUBLE DRIVEWAYCARPORTBACKYARD

Property features AI

Exterior

  • Parking: 2 parking spaces total; 2 covered spaces; 2-car carport; Driveway; No garage
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single family residence; One story; Updated/remodeled; Public-maintained road frontage on a city street
  • Construction: Composition roof; Slab foundation; Built as residential single-family construction
  • Exterior features: Covered porch; Chain link fence; Shed(s)

Interior

  • Kitchen: Cooktop; Oven; Range hood; Refrigerator; Electric water heater
  • Flooring: Ceramic tile; Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric); Ceiling fan(s); Fireplace provides additional heat
  • Interior features: Breakfast bar; Kitchen island; Double-pane windows; Window coverings; Wood-burning fireplace
  • 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 $79k.

Deal economics

  • At list price, monthly cash flow is $592 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $72k (9.0% below list) — sets the bar for market timing.
  • Cap rate 15.3% vs local median 6.1% 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: Cleveland Es (math 32% / reading 12%, grade F, #413 of 845 statewide, top 54%, 300 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); 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 $546 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 $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($72k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y 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 $46k; list at $79k implies a 72% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $71,890 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — 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
1.82%
Cap rate
15.28%
Cash-on-cash
32.09%
DSCR
2.43
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$81,282
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2721 SW I Ave 0.00mi 3/2.0 (-1) 1,400 (-2%) 1mo $80,000 $57 92
1216 NW 26th St 0.33mi 4/1.5 1,440 (+1%) 19mo $66,000 $46 65
1208 SW 24th St 0.49mi 4/1.5 1,400 (-2%) 14mo $97,500 $70 60
2421 SW C Ave 0.55mi 4/2.0 1,400 (-2%) 15mo $65,000 $46 58
2501 SW Latham Ave 0.43mi 3/2.0 (-1) 1,300 (-9%) 3mo $74,000 $57 58
1214 SW 24th 0.50mi 3/2.0 (-1) 1,600 (+12%) 10mo $75,000 $47 43
2606 SW D Ave 0.38mi 3/2.0 (-1) 1,248 (-12%) 23mo $123,000 $99 37

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
29.5%
Equity multiple
2.27×
Total profit
$28,063
Equity at exit
$11,779
10-year hold
IRR
38.1%
Equity multiple
4.92×
Total profit
$86,613
Equity at exit
$6,830

Cash invested: $22,120 (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
4.6×

Monthly cashflow live

Estimated rent
$1,440 medium interval (Pro) →
Mortgage (P&I)
$414
Tax est. 1.5%
$99 /mo · $1,185/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$592

Break-even live

Break-even rent $691
Max offer price $79,000
Occupancy floor 54%

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
$19,750
Closing costs
$2,370
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 16 events

  1. 2026-05-19
    status Pending
  2. 2026-03-27
    historical Active Under Contract
  3. 2026-02-04
    listed $79,000 Active
  4. 2026-01-19
    price $85,000
  5. 2025-12-19
    status Active
  6. 2025-11-03
    historical Active Under Contract
  7. 2025-09-05
    status Active
  8. 2025-08-21
    historical Active Under Contract
  9. 2025-08-05
    listed $89,000 Active
  10. 2025-06-06
    historical Active Under Contract
  11. 2025-06-03
    listed $79,000 Active
  12. 2024-09-04
    price $95,000
  13. 2024-07-31
    listed $103,000 Active
  14. 1999-06-01
    soldstatus $46,000
  15. 1999-03-14
    soldstatus $16,000
  16. 1998-04-29
    soldstatus $50,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 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
$17,278
− Mortgage interest
−$4,425
− Property taxes
−$1,185
− Insurance
−$395
− Repairs & maintenance
−$1,382
− Management
−$1,382
− Depreciation
−$2,298
Taxable income
$6,210
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,491
After-tax cash flow
$5,608/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

+58.0% since first listed
16 events — show timeline
  • 2026-05-19 Pending LBRMLS
  • 2026-03-27 Contingent LBRMLS
  • 2026-02-04 Listed $79,000 LBRMLS
  • 2026-01-19 Price Changed $85,000 LBRMLS
  • 2025-12-19 Relisted LBRMLS
  • 2025-11-03 Contingent LBRMLS
  • 2025-09-05 Relisted LBRMLS
  • 2025-08-21 Contingent LBRMLS
  • 2025-08-05 Listed $89,000 LBRMLS
  • 2025-06-06 Contingent LBRMLS
  • 2025-06-03 Listed $79,000 LBRMLS
  • 2024-09-04 Price Changed $95,000 LBRMLS
  • 2024-07-31 Listed $103,000 LBRMLS
  • 1999-06-01 Sold (Public Records) $46,000 Public Records
  • 1999-03-14 Sold (Public Records) $16,000 Public Records
  • 1998-04-29 Sold (Public Records) $50,000 Public Records

Property tax history

-15.6%/yr

Latest (2025): $73 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…