CashFlowRE
Sign in Sign up
1715 SW E Ave
B Composite 72.12
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
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$75,000

1715 SW E Ave · Lawton, OK 73501
1 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 25 Days on market
Built 1949 4,247 sqft lot ↓ 12% since listing

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

Listing remarks

Located centrally in Lawton, this fully renovated 2-bedroom, 1-bathroom home offers comfortable living with modern updates throughout. The interior has been refreshed from top to bottom, providing a clean, move-in-ready space ideal for an owner-occupant or investor. With its efficient layout and recent renovations, this property is truly turnkey and ready to go. Whether you’re seeking affordable homeownership or a low-maintenance rental opportunity, this home delivers flexibility and value in a convenient location close to shopping, dining, and major routes.

Key facts

  • Fully renovated
  • Modern updates
  • Recent renovations

Tags

FULLY RENOVATEDMODERN UPDATESCLEAN MOVE-IN-READY SPACEEFFICIENT LAYOUTRECENT RENOVATIONSTURNKEY

Property features AI

Finance

  • Other: Living area reported as 1,200 (assessor); Property is not homestead; Directions: Going east on Gore, turn right on SW 18th St, then left on SW E Ave; house will be on the left
  • Financial info: Loan qualification possible; Tax amount listed (excluded from detailed financial section)
  • HOA & community: No mandatory association dues

Exterior

  • Home design: Single-family residence; One-story entry level; Residential property; Located in Radio City addition
  • Construction: Vinyl siding; Composition roof; Post-tension foundation; Existing structure
  • Exterior features: Corner lot; Below-ground storm shelter; No additional exterior features listed

Interior

  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Other heating; Other cooling
  • Interior features: One living area; No fireplace listed

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 1-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $393 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $74k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.6% 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); 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 (+1.7%/yr); 117 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 (-0.7%/yr); year-one equity from $519 of loan paydown is wiped out by about $532 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 (-0.7% appreciation + 1.7% rent growth), your $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $73,875 (1.5% below list)

Questions for the listing agent

  1. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.44%
Cap rate
12.58%
Cash-on-cash
22.44%
DSCR
2.00
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$34,800
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1603 NW Columbia Ave 0.70mi 2/1.0 (+1) 1,200 (0%) 8mo $35,000 $29 56
1605 NW Columbia Ave 0.70mi 2/1.0 (+1) 1,100 (-8%) 1mo $73,800 $67 48
106 NW 13th St 0.62mi 2/1.0 (+1) 1,060 (-12%) 17mo $17,000 $16 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.71% appreciation · 1.7% rent growth · sell at horizon

5-year hold
IRR
19.7%
Equity multiple
1.90×
Total profit
$18,940
Equity at exit
$19,156
10-year hold
IRR
24.0%
Equity multiple
3.39×
Total profit
$50,185
Equity at exit
$21,027

Cash invested: $21,000 (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 73501

Home prices YoY
-0.4%
Rents YoY
1.7%
Active inventory
117
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,082 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$38 /mo · $450/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$393

Break-even live

Break-even rent $585
Max offer price $75,000
Occupancy floor 59%

Sensitivity live

Price -10% $435 -5% $414 +0% $393 +5% $372 +10% $350
Rent -10% $307 -5% $350 +0% $393 +5% $435 +10% $478
Rate -1.0pp $431 -0.5pp $412 base $393 +0.5pp $373 +1.0pp $354

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
$18,750
Closing costs
$2,250
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 21 events

  1. 2026-06-19
    days on market $75,000 Active 25 DOM
  2. 2026-06-18
    days on market $75,000 Active 24 DOM
  3. 2026-06-17
    days on market $75,000 Active 23 DOM
  4. 2026-06-16
    days on market $75,000 Active 22 DOM
  5. 2026-06-15
    days on market $75,000 Active 21 DOM
  6. 2026-06-14
    days on market $75,000 Active 19 DOM
  7. 2026-06-13
    days on market $75,000 Active 18 DOM
  8. 2026-06-10
    days on market $75,000 Active 16 DOM
  9. 2026-06-09
    days on market $75,000 Active 15 DOM
  10. 2026-06-08
    days on market $75,000 Active 14 DOM
  11. 2026-06-07
    days on market $75,000 Active 13 DOM
  12. 2026-06-05
    days on market $75,000 Active 10 DOM
  13. 2026-06-03
    days on market $75,000 Active 9 DOM
  14. 2026-06-02
    days on market $75,000 Active 8 DOM
  15. 2026-06-01
    days on market $75,000 Active 7 DOM
  16. 2026-05-31
    days on market $75,000 Active 6 DOM
  17. 2026-05-30
    days on market $75,000 Active 5 DOM
  18. 2026-05-25
    listed $75,000 Active
  19. 2026-05-19
    historical
  20. 2026-04-23
    price $75,000
  21. 2026-02-24
    listed $85,000 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
$450 · $38/mo
Projected year-2 tax
$675 · $56/mo
Expected delta
+$225/yr (+$19/mo · 50.0%)

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 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 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
$12,984
− Mortgage interest
−$4,201
− Property taxes
−$450
− Insurance
−$375
− Repairs & maintenance
−$1,039
− Management
−$1,039
− Depreciation
−$2,182
Taxable income
$3,699
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$888
After-tax cash flow
$3,825/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)
20,397
Household income
$49,741
Rent vs Own
54.8% rent · 45.2% own
Severe rent burden
742.0

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 45% Black 20% Two or more races 18% Hispanic / Latino 14% Native American 7% Asian 3%
Hispanic origin (detail)
Mexican 7% Puerto Rican 4%
Common ancestry
Lithuanian 2% Italian 2% Slovak 1%
Foreign-born
6% · Canada, Vietnam, South Korea
Languages at home
88% English-only · Spanish 8% Tagalog/Filipino 1% German/W. Germanic 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
▼ -0.71%
Current HPI
172.4877
Rent YoY
▲ 1.70%
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

-11.8% since first listed
4 events — show timeline
  • 2026-05-25 Listed $75,000 MLSOK
  • 2026-05-19 Listing Removed MLSOK
  • 2026-04-23 Price Changed $75,000 MLSOK
  • 2026-02-24 Listed $85,000 MLSOK

Property tax history

+2.8%/yr

Latest (2025): $450 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…