CashFlowRE
Sign in Sign up
1719 SW 12th St
B+ Composite 78.81
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • 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

$99,500

1719 SW 12th St · Lawton, OK 73501
3 bd · 1.0 ba · 1,584 sqft · SingleFamily public records · 25 Days on market
Built 1961 6,969 sqft lot Est $150k · 34% under

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

Listing remarks MLS

This home has been updated and is MOVE-IN Ready! Seller is willing to pay $2, 000 of buyers closing cost + home warranty! Scheduled to see today! Buyer to verify all information

Key facts

  • New siding
  • Two living areas
  • New roof

Tags

NEW WINDOWSNEW SIDINGNEW GARAGE DOORNEW ROOFTWO LIVING AREASDEDICATED HOME OFFICE

Property features AI

Exterior

  • Parking: 2 parking spaces (2 covered); 2-space carport; No garage
  • Security: Smoke detectors; Carbon monoxide detectors
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single family residence; One level; Updated/remodeled
  • Construction: Vinyl siding; Composition roof; Crawl space foundation; Built recently (updated/remodeled)
  • Exterior features: Covered porch; Storm door(s); Wood fencing; Shed(s)

Interior

  • Kitchen: Cooktop; Refrigerator
  • Flooring: Ceramic tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Fireplace heating; Central air; Ceiling fans; Electric cooling
  • Interior features: Window coverings; Fireplace
  • Laundry & utility: Washer hookup; Washer; Dryer; Gas water heater

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 3-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $419 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.3% vs local median 6.0% 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: Lincoln Es (math 8% / reading 8%, grade F, #741 of 845 statewide, top 89%, 401 students, 0% FRL); Central Ms (math 17% / reading 24%, grade F, #153 of 345 statewide, top 45%, 994 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); 120 active listings in the ZIP; 133 units permitted in Comanche County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($50k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-0.7%/yr); year-one equity from $688 of loan paydown is wiped out by about $705 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 $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y 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 $85k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major 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 $98,007 (1.5% below list)

Questions for the listing agent

  1. Built in 1961 — 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
1.36%
Cap rate
11.34%
Cash-on-cash
18.03%
DSCR
1.80
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$150,480
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1701 SW 8th St 0.37mi 3/1.5 1,440 (-9%) 5mo $60,000 $42 62
709 SW Jefferson Ave 0.47mi 4/2.0 (+1) 1,540 (-3%) 4mo $146,000 $95 61
1507 SW 7th 0.46mi 3/2.0 1,600 (+1%) 17mo $118,000 $74 59
5501 NW Alan A Dale Ln 0.62mi 3/2.0 1,600 (+1%) 15mo $190,000 $119 52
913 SW 7th St 0.72mi 3/2.0 1,400 (-12%) 7mo $110,000 $79 37
1301 SW New York Ave 0.30mi 4/4.0 (+1) 1,800 (+14%) 20mo $308,000 $171 30
1815 SW Jefferson Ave 0.60mi 4/4.0 (+1) 1,800 (+14%) 13mo $313,000 $174 22
602 SW Park Ave 0.72mi 2/2.0 (-1) 1,400 (-12%) 20mo $29,000 $21 22
1212 SW Texas Ave 0.53mi 4/3.0 (+1) 1,783 (+13%) 24mo $175,000 $98 21

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
14.8%
Equity multiple
1.67×
Total profit
$18,735
Equity at exit
$25,414
10-year hold
IRR
19.3%
Equity multiple
2.91×
Total profit
$53,124
Equity at exit
$27,896

Cash invested: $27,860 (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
120
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,356 medium interval (Pro) →
Mortgage (P&I)
$522
Tax from tax record
$89 /mo · $1,069/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$419

Break-even live

Break-even rent $826
Max offer price $99,500
Occupancy floor 64%

Sensitivity live

Price -10% $475 -5% $447 +0% $419 +5% $391 +10% $362
Rent -10% $312 -5% $365 +0% $419 +5% $472 +10% $526
Rate -1.0pp $469 -0.5pp $444 base $419 +0.5pp $393 +1.0pp $367

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
$24,875
Closing costs
$2,985
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 30 events

  1. 2026-06-21
    days on market $99,500 Active 25 DOM
  2. 2026-06-19
    days on market $99,500 Active 23 DOM
  3. 2026-06-18
    days on market $99,500 Active 22 DOM
  4. 2026-06-17
    days on market $99,500 Active 21 DOM
  5. 2026-06-16
    days on market $99,500 Active 20 DOM
  6. 2026-06-15
    days on market $99,500 Active 19 DOM
  7. 2026-06-14
    days on market $99,500 Active 17 DOM
  8. 2026-06-13
    days on market $99,500 Active 16 DOM
  9. 2026-06-10
    days on market $99,500 Active 14 DOM
  10. 2026-06-09
    days on market $99,500 Active 13 DOM
  11. 2026-06-08
    days on market $99,500 Active 12 DOM
  12. 2026-06-07
    days on market $99,500 Active 11 DOM
  13. 2026-06-05
    days on market $99,500 Active 8 DOM
  14. 2026-06-03
    days on market $99,500 Active 7 DOM
  15. 2026-06-02
    days on market $99,500 Active 6 DOM
  16. 2026-06-01
    days on market $99,500 Active 5 DOM
  17. 2026-05-31
    days on market $99,500 Active 4 DOM
  18. 2026-05-30
    days on market $99,500 Active 3 DOM
  19. 2026-05-12
    listed $99,500 Active
  20. 2025-10-01
    price $107,500
  21. 2025-07-21
    listed $114,900 Active
  22. 2022-12-19
    soldstatus $85,000
  23. 2022-12-07
    soldstatus $85,000 Closed 177-char remark
    Show marketing remark (177 chars)

    This home has been updated and is MOVE-IN Ready! Seller is willing to pay $2, 000 of buyers closing cost + home warranty! Scheduled to see today! Buyer to verify all information

  24. 2022-11-16
    status Pending 177-char remark
    Show marketing remark (177 chars)

    This home has been updated and is MOVE-IN Ready! Seller is willing to pay $2, 000 of buyers closing cost + home warranty! Scheduled to see today! Buyer to verify all information

  25. 2022-10-27
    price $77,000 177-char remark
    Show marketing remark (177 chars)

    This home has been updated and is MOVE-IN Ready! Seller is willing to pay $2, 000 of buyers closing cost + home warranty! Scheduled to see today! Buyer to verify all information

  26. 2022-10-15
    price $85,000 177-char remark
    Show marketing remark (177 chars)

    This home has been updated and is MOVE-IN Ready! Seller is willing to pay $2, 000 of buyers closing cost + home warranty! Scheduled to see today! Buyer to verify all information

  27. 2022-10-06
    listed $112,000 Active 177-char remark
    Show marketing remark (177 chars)

    This home has been updated and is MOVE-IN Ready! Seller is willing to pay $2, 000 of buyers closing cost + home warranty! Scheduled to see today! Buyer to verify all information

  28. 2021-12-29
    soldstatus $26,500 Sold
  29. 2021-11-19
    status Pending
  30. 2021-11-10
    listed $26,500 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
$1,069 · $89/mo
Projected year-2 tax
$1,069 · $89/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 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
$16,269
− Mortgage interest
−$5,574
− Property taxes
−$1,069
− Insurance
−$498
− Repairs & maintenance
−$1,301
− Management
−$1,301
− Depreciation
−$2,895
Taxable income
$3,631
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$871
After-tax cash flow
$4,153/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

+275.5% since first listed
12 events — show timeline
  • 2026-05-12 Listed $99,500 LBRMLS
  • 2025-10-01 Price Changed $107,500 LBRMLS
  • 2025-07-21 Listed $114,900 LBRMLS
  • 2022-12-19 Sold (Public Records) $85,000 Public Records
  • 2022-12-07 Sold (MLS) $85,000 MLSOK
  • 2022-11-16 Pending MLSOK
  • 2022-10-27 Price Changed $77,000 MLSOK
  • 2022-10-15 Price Changed $85,000 MLSOK
  • 2022-10-06 Listed $112,000 MLSOK
  • 2021-12-29 Sold (MLS) $26,500 MLSOK
  • 2021-11-19 Pending MLSOK
  • 2021-11-10 Listed $26,500 MLSOK

Property tax history

+10.6%/yr

Latest (2025): $1,069 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…