CashFlowRE
Sign in Sign up
4297 Peak Ln 🏗️ New Construction
F Composite 33.88
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).

  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Cash flow +4.3/30.0
  • Livability +3.7/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.4/10.0
  • DSCR +0.0/10.0

$385,000

4297 Peak Ln · Elgin, OK 73538
4 bd · 2.0 ba · 2,192 sqft · Land public records · 151 Days on market
Built 2024 0.70 ac lot ↓ 1% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

SELLER OFFERING UP TO $10K IN BUYER CONCESSIONS - Rate buydown, closing costs, privacy fence, or anything else you may want to use it for! This NEW HOME also comes with a 5-year home warranty through American Home Shield! Bursting with desirable add-ons, including gutters, a fridge, a wine fridge, and more. The isolated primary suite is conveniently located near the laundry room, complete with a spacious walk-in closet and 5-piecebathroom with jetted tub. The great room gets flooded with natural lighting throughout the day thanks to the large windows, and the kitchen has a large pantry for all your dry goods. Enjoy tranquil nights by the fireplace or fun summers in the yard. This home sits

Key facts

  • 5-piece bathroom
  • Walk-in closet
  • Large pantry

Tags

WINE FRIDGEWALK-IN CLOSET5-PIECE BATHROOMJETTED TUBLARGE PANTRYFIREPLACE

Property features AI

Finance

  • Other: Lot approximately 0.699 acres (public maintained city street access)

Exterior

  • Parking: 3 parking spaces (3 covered); 3-car garage with garage door opener; Driveway; Has open parking
  • Utilities: Natural gas available; Septic tank
  • Home design: Single family residence; One story; New construction; Residential property
  • Construction: Brick veneer construction; Composition roof; Slab foundation; Built as new construction
  • Exterior features: Covered patio and porch; Patio; Porch; Spa / hot tub

Interior

  • Kitchen: Microwave; Dishwasher; Disposal; Refrigerator; Wine refrigerator; Oven; Range hood; Gas water heater
  • Flooring: Ceramic tile; Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Fireplace(s) with insert; Central air; Ceiling fans; Electric cooling
  • Interior features: Walk-in closets; Pantry; Vaulted ceilings; Granite counters; Double pane windows; Electric fireplace insert
  • Laundry & utility: Washer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath land listed at $385k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-12k/yr) — negative.
  • To cash-flow at today's rent, offer at most $238k (38.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $208k (46.0% below list).
  • Recommended offer: $208k (46.0% below list) — sets the bar for 1% rule.
  • Cap rate 3.1% vs local median 5.1% in Elgin — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 73/100 on livability (#17 in OK) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living A; Watch: amenities F, commute F, health & safety F.
  • Elgin (rural): math 29% / reading 36% proficiency, ranked #38 of 270 in OK (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Elgin Es (math 36% / reading 33%, grade F, #168 of 845 statewide, top 24%, 945 students, 0% FRL); Elgin Ms (math 26% / reading 34%, grade F, #49 of 345 statewide, top 15%, 791 students, 0% FRL); Elgin Hs (math 27% / reading 47%, grade F, #42 of 447 statewide, top 10%, 771 students, 0% FRL) — zoned schools average 0% FRL vs 29% district-wide (29 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 95 active listings in the ZIP; solid renter incomes; 133 units permitted in Comanche County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $41k of equity ($3k loan paydown + $38k appreciation (10.0% local appreciation)).
  • Comanche County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 2, paydown + projected appreciation supports a ~$66k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 151 days — a 12% lower offer ($339k) 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

  • Climate carrying-cost: severe 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 $207,901 (46.0% 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. It's been on market 151 days. Have you received any prior offers? Is the seller open to a 46% concession, seller financing, or rate buy-down credit?
  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. 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
0.54%
Cap rate
3.12%
Cash-on-cash
-11.33%
DSCR
0.50
GRM
15.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.4%
Equity multiple
2.34×
Total profit
$144,861
Equity at exit
$346,839
10-year hold
IRR
15.7%
Equity multiple
5.43×
Total profit
$477,653
Equity at exit
$747,970

Cash invested: $107,800 (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 73538

Home prices YoY
22.9%
Active inventory
95
Price-to-rent
15.4×

Monthly cashflow live

Estimated rent
$2,079 medium interval (Pro) →
Mortgage (P&I)
$2,019
Tax est. 1.5%
$481 /mo · $5,775/yr
Insurance
$160
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$-1,018

Break-even live

Break-even rent $3,368
Max offer price $237,660
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
$96,250
Closing costs
$11,550
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 $385,000 Active 151 DOM
  2. 2026-06-18
    days on market $385,000 Active 150 DOM
  3. 2026-06-17
    days on market $385,000 Active 149 DOM
  4. 2026-06-16
    days on market $385,000 Active 148 DOM
  5. 2026-06-15
    price $385,000 Active 147 DOM
  6. 2026-06-15
    days on market $395,000 Active 147 DOM
  7. 2026-06-14
    days on market $395,000 Active 145 DOM
  8. 2026-06-13
    days on market $395,000 Active 144 DOM
  9. 2026-06-10
    days on market $395,000 Active 142 DOM
  10. 2026-06-09
    days on market $395,000 Active 141 DOM
  11. 2026-06-08
    days on market $395,000 Active 140 DOM
  12. 2026-06-07
    days on market $395,000 Active 139 DOM
  13. 2026-06-05
    days on market $395,000 Active 136 DOM
  14. 2026-06-02
    days on market $395,000 Active 134 DOM
  15. 2026-06-01
    days on market $395,000 Active 133 DOM
  16. 2026-05-31
    days on market $395,000 Active 132 DOM
  17. 2026-05-30
    days on market $395,000 Active 131 DOM
  18. 2026-05-12
    price $395,000
  19. 2026-04-15
    price $398,000
  20. 2026-01-13
    listed $399,000 Active
  21. 2025-09-03
    listed $399,000 Active

ⓘ 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 8/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% 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
$24,948
− Mortgage interest
−$21,566
− Property taxes
−$5,775
− Insurance
−$1,925
− Repairs & maintenance
−$1,996
− Management
−$1,996
− Depreciation
−$11,200
Taxable loss
−$19,510
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,682
After-tax cash flow
$-7,536/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
Elgin
NCES district ID
4010710
Math proficiency
29% ▼ -9.00%
Reading proficiency
36% ▼ -5.00%
Median HH income
$65,900
Composite
29.77/100
National rank
#6432
State rank
#38 of 270 in OK

Livability — Elgin

Score
73/100
State rank
#17
US rank
#5411

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

County
Comanche County · 96,361 people
City population
7,128
Metro
Lawton, OK
Population (ZIP)
7,128
Household income
$91,324
Rent vs Own
16.1% rent · 83.9% own
Severe rent burden
70.0

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
Predominantly White (71%)
Race & ethnicity
White 71% Two or more races 15% Hispanic / Latino 13% Native American 4% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 11% Puerto Rican 2%
Common ancestry
Slovak 5% Romanian 2% Serbian 1%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 4% 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
▲ 45.70%
Current HPI
245.4249
Rent YoY
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

-1.0% since first listed
4 events — show timeline
  • 2026-05-12 Price Changed $395,000 LBRMLS
  • 2026-04-15 Price Changed $398,000 LBRMLS
  • 2026-01-13 Listed $399,000 LBRMLS
  • 2025-09-03 Listed $399,000 LBRMLS

Property tax history

+0.0%/yr

Latest (2025): $1 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…