CashFlowRE
Sign in Sign up
6817 Lancer Ln Duplex
D Composite 43.58
Why this score? — see what drove the D 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 +20.3/30.0
  • DSCR +6.4/10.0
  • 1% rule +4.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.6/15.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$338,000

6817 Lancer Ln · Oklahoma City, OK 73132
2 bd · 4.0 ba · 3,358 sqft · MultiFamily public records · 18 Days on market
Built 1972 9,104 sqft lot Est $299k · 13% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

WEST UNIT HAS THE LOCKBOX ON THE DOOR. EACH UNIT HAS BEEN RENTING FOR $650 ON ONE SIDE & $725 ON THE OTHER.

Key facts

  • Brand new roof
  • Strong rental market
  • Duplex

Tags

DUPLEXPRIME NW OKC LOCATIONBRAND NEW ROOFSTRONG RENTAL MARKET

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 × 5-bed/2.0-bath units multifamily listed at $338k.

Deal economics

  • At list price, monthly cash flow is $431 ($5k/yr) — positive. Per door: $216/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $325k (3.7% below list).
  • Recommended offer: $325k (3.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% vs local median 3.7% in Oklahoma City — 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 80/100 on livability (#3 in OK, #1,635 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F.
  • Putnam City (urban): math 12% / reading 16% proficiency, ranked #227 of 270 in OK (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Tulakes Es (math 7% / reading 7%, grade F, #762 of 845 statewide, top 90%, 621 students, 0% FRL); Putnam City Hs (math 12% / reading 23%, grade F, #307 of 447 statewide, top 69%, 2,014 students, 0% FRL) — zoned schools average 0% FRL vs 65% district-wide (65 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.5%/yr); 190 active listings in the ZIP; 5,365 units permitted in Oklahoma County in 2024 (569 in 5+ unit buildings).
  • At $3,254/mo this rent would consume 65% of the median local household income ($60k/yr) (locally 1610% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Oklahoma County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($333k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 24y 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 $180k; list at $338k implies a 88% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $325,400 (3.7% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.96%
Cap rate
7.82%
Cash-on-cash
5.47%
DSCR
1.24
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$298,862
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6326 NW 82nd St 0.67mi 3/3.0 (+1) 3,556 (+6%) 12mo $315,000 $89 40

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 · 1.53% rent growth · sell at horizon

5-year hold
IRR
-9.4%
Equity multiple
0.66×
Total profit
$-32,110
Equity at exit
$50,397
10-year hold
IRR
-2.0%
Equity multiple
0.88×
Total profit
$-11,771
Equity at exit
$29,224

Cash invested: $94,640 (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 73132

Rents YoY
1.5%
Active inventory
190
Price-to-rent
17.3×

Monthly cashflow live

Estimated rent
$3,254 high interval (Pro) →
Mortgage (P&I)
$1,773
Tax from tax record
$226 /mo · $2,711/yr
Insurance
$141
HOA
$0
Vacancy / Maint / Mgmt
$683
Net cashflow
$431

Break-even live

Break-even rent $2,708
Max offer price $338,000
Occupancy floor 82%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,254

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
$84,500
Closing costs
$10,140
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 26 events

  1. 2026-06-18
    days on market $338,000 Active 18 DOM
  2. 2026-06-17
    days on market $338,000 Active 17 DOM
  3. 2026-06-16
    days on market $338,000 Active 16 DOM
  4. 2026-06-15
    days on market $338,000 Active 15 DOM
  5. 2026-06-13
    days on market $338,000 Active 13 DOM
  6. 2026-06-13
    days on market $338,000 Active 12 DOM
  7. 2026-06-09
    days on market $338,000 Active 9 DOM
  8. 2026-06-08
    status $338,000 Active 8 DOM
  9. 2026-04-24
    status Pending
  10. 2026-04-16
    listed $338,000 Active
  11. 2025-02-08
    historical $1,750
  12. 2025-01-29
    listed $1,750
  13. 2025-01-20
    historical $1,750
  14. 2025-01-16
    listed $1,750
  15. 2023-09-02
    historical $1,750
  16. 2023-08-20
    listed $1,750
  17. 2022-09-16
    soldstatus $180,000
  18. 2022-08-10
    soldstatus $130,000
  19. 2010-02-19
    historical
  20. 2009-08-18
    listed $179,900
  21. 2003-03-05
    soldstatus $110,000
  22. 2003-02-28
    soldstatus $110,000 111-char remark
    Show marketing remark (111 chars)

    WEST UNIT HAS THE LOCKBOX ON THE DOOR. EACH UNIT HAS BEEN RENTING FOR $650 ON ONE SIDE & $725 ON THE OTHER.

  23. 2002-09-11
    listed $122,900 111-char remark
    Show marketing remark (111 chars)

    WEST UNIT HAS THE LOCKBOX ON THE DOOR. EACH UNIT HAS BEEN RENTING FOR $650 ON ONE SIDE & $725 ON THE OTHER.

  24. 1998-03-26
    soldstatus $81,500
  25. 1992-07-29
    soldstatus $58,500
  26. 1983-07-01
    soldstatus $108,000

ⓘ 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
$2,711 · $226/mo
Projected year-2 tax
$3,042 · $253/mo
Expected delta
+$331/yr (+$28/mo · 12.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$39,048
− Mortgage interest
−$18,933
− Property taxes
−$2,711
− Insurance
−$1,690
− Repairs & maintenance
−$3,124
− Management
−$3,124
− Depreciation
−$9,833
Taxable loss
−$367
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$88
After-tax cash flow
$5,265/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
Putnam City
NCES district ID
4025290
Math proficiency
12% ▼ -18.00%
Reading proficiency
16% ▼ -14.00%
Median HH income
$46,657
Composite
12.61/100
National rank
#9614
State rank
#227 of 270 in OK

Livability — Oklahoma City

Score
80/100
State rank
#3
US rank
#1635

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oklahoma City, OK
County
Oklahoma County · 771,644 people
City population
498,656
Metro
Oklahoma City, OK
Population (ZIP)
27,834
Household income
$60,419
Rent vs Own
47.7% rent · 52.3% own
Severe rent burden
1610.0

Population outlook (Oklahoma County) Hauer SSP2

Today (2025)
911,875 people
By 2030
982,413 · +7.7%
By 2040
1,130,468 · +24.0%
By 2050
1,288,422 · +41.3%
By 2075
1,711,482 · +87.7%
By 2100
2,088,448 · +129.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 51% Black 17% Hispanic / Latino 16% Two or more races 12% Asian 5% Native American 2%
Hispanic origin (detail)
Mexican 10% Puerto Rican 1%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 1%
Foreign-born
11% · Canada, Vietnam, Philippines
Languages at home
84% English-only · Spanish 10% Other Asian/Pacific 1% Vietnamese 1%

Political lean MEDSL · Oklahoma

2024 margin
Toss-up / Even · D 48.0% · R 49.7% · Other 2.3%
2008→2024 swing
+15.1pp toward D · 2008: -16.8pp · 2024: -1.7pp
All cycles
2024: R+1.7 2020: R+1.1 2016: R+10.5 2012: R+16.7 2008: R+16.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -196.70%
Current HPI
214.9695
Rent YoY
▲ 1.53%
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

+213.0% since first listed
18 events — show timeline
  • 2026-04-24 Pending MLSOK
  • 2026-04-16 Listed $338,000 MLSOK
  • 2025-02-08 Rental Removed $1,750 APPFOLIO
  • 2025-01-29 Listed for Rent $1,750 APPFOLIO
  • 2025-01-20 Rental Removed $1,750 APPFOLIO
  • 2025-01-16 Listed for Rent $1,750 APPFOLIO
  • 2023-09-02 Rental Removed $1,750 APPFOLIO
  • 2023-08-20 Listed for Rent $1,750 APPFOLIO
  • 2022-09-16 Sold (Public Records) $180,000 Public Records
  • 2022-08-10 Sold (Public Records) $130,000 Public Records
  • 2010-02-19 Listing Removed MLSOK
  • 2009-08-18 Listed $179,900 MLSOK
  • 2003-03-05 Sold (Public Records) $110,000 Public Records
  • 2003-02-28 Sold (MLS) $110,000 MLSOK
  • 2002-09-11 Listed $122,900 MLSOK
  • 1998-03-26 Sold (Public Records) $81,500 Public Records
  • 1992-07-29 Sold (Public Records) $58,500 Public Records
  • 1983-07-01 Sold (Public Records) $108,000 Public Records

Property tax history

+6.3%/yr

Latest (2025): $2,711 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…