CashFlowRE
Sign in Sign up
1710 SW 14th St
B Composite 73.73
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 +9.1/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.5/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0

$91,000

1710 SW 14th St · Oklahoma City, OK 73108
2 bd · 1.0 ba · 924 sqft · SingleFamily public records · 9 Days on market
Built 1937 6,020 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Built in 1937, this 2-bedroom, 1-bathroom home at 1710 SW 14th St carries the kind of character that newer builds simply can’t replicate. The solid layout and original charm make it a natural canvas for someone ready to bring new life to a classic. Whether you’re an investor or a future homeowner with a vision, the potential here is real. Sold as-is.

Key facts

  • 6,020 sq ft lot
  • Garage
  • Built 1937

Property features AI

Finance

  • Other: Located in Westwood Add; Occupied; Living area reported as 924 (assessor)
  • Financial info: Not assumable; Not qualifying for loan per listing
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 1-car garage
  • Utilities: No storm shelter
  • Home design: Single family residence; One-level property; Residential property
  • Construction: Vinyl siding; Composition roof; Conventional foundation; Existing property
  • Exterior features: Storage; Workshop; Interior lot

Interior

  • Kitchen: Free-standing range (gas)
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No central heating; Window unit(s) for cooling
  • Interior features: One living area; Free standing fireplace; Carpet and wood flooring
  • Laundry & utility: No study 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 2-bed/1.0-bath single-family listed at $91k.

Deal economics

  • At list price, monthly cash flow is $450 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $91k).
  • Cap rate 12.2% 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.
  • Oklahoma City (urban): math 7% / reading 10% proficiency, ranked #254 of 270 in OK (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Heronville Es (math 2% / reading 8%, grade F, #766 of 845 statewide, top 94%, 559 students, 0% FRL); Capitol Hill Hs (math 2% / reading 4%, grade F, #444 of 447 statewide, top 99%, 1,455 students, 0% FRL) — zoned schools average 0% FRL vs 82% district-wide (82 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 79 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 5,365 units permitted in Oklahoma County in 2024 (569 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($629 loan paydown + $4k appreciation (4.9% local appreciation)).
  • Oklahoma County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (4.9% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1937 — 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 $91,000

Questions for the listing agent

  1. Built in 1937 — 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 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?
  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
1.41%
Cap rate
12.23%
Cash-on-cash
21.20%
DSCR
1.94
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$316,008
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1101 S Pennsylvania Ave 0.36mi 2/1.0 875 (-5%) 12mo $40,000 $46 65
1931 SW 10th St 0.42mi 3/1.0 (+1) 1,016 (+10%) 3mo $72,000 $71 57
1080 Hangar Dr 0.66mi 2/1.5 906 (-2%) 10mo $315,000 $348 56
2206 SW 22nd St 0.66mi 2/1.0 952 (+3%) 12mo $162,000 $170 55
1074 Hangar Dr 0.67mi 2/1.5 906 (-2%) 11mo $310,000 $342 54
1078 Hangar Dr 0.69mi 2/1.5 906 (-2%) 10mo $310,000 $342 54
1072 Hangar Dr 0.68mi 2/1.5 906 (-2%) 11mo $310,000 $342 54
1070 Hangar Dr 0.68mi 2/1.5 906 (-2%) 11mo $310,000 $342 54
1521 SW 25th St 0.74mi 3/2.0 (+1) 916 (-1%) 1mo $162,000 $177 54
1068 Hangar Dr 0.68mi 2/1.5 906 (-2%) 14mo $315,000 $348 52
1006 Hangar Dr 0.73mi 2/1.5 906 (-2%) 12mo $305,000 $337 51
1212 SW 22nd St 0.70mi 3/1.5 (+1) 884 (-4%) 5mo $135,000 $153 49

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

Projected returns pro-forma

4.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
31.2%
Equity multiple
2.93×
Total profit
$49,301
Equity at exit
$51,222
10-year hold
IRR
29.8%
Equity multiple
5.88×
Total profit
$124,376
Equity at exit
$88,117

Cash invested: $25,480 (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 73108

Home prices YoY
1.7%
Active inventory
79
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,279 high interval (Pro) →
Mortgage (P&I)
$477
Tax from tax record
$45 /mo · $543/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$450

Break-even live

Break-even rent $709
Max offer price $91,000
Occupancy floor 60%

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
$22,750
Closing costs
$2,730
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.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1632 Birch St Oklahoma City, OK 2.0 1.0 935 $775 $0.83 2d 1 0.22mi
1800 Exchange Ave Unit 1/2 Oklahoma City, OK 1.0 2.0 550 $725 $1.32 23d 1 0.23mi
1323 S Blackwelder Ave Oklahoma City, OK 2.0 1.0 651 $1,095 $1.68 43d 1 0.32mi
1056 Hangar Dr Oklahoma City, OK 2.0 1.5 844 $2,400 $2.84 43d 1 0.69mi
934 Hangar Dr Unit 7 Oklahoma City, OK 1.0 1.0 635 $1,500 $2.36 44d 1 0.82mi
934 Hangar Dr Unit 1 Oklahoma City, OK 1.0 1.0 591 $1,300 $2.20 17d 1 0.82mi
934 Hangar Dr Unit 3 Oklahoma City, OK 2.0 2.0 864 $1,550 $1.79 43d 1 0.82mi
2125 SW 26th St Unit B Oklahoma City, OK 1.0 1.0 800 $700 $0.88 23d 1 0.83mi
900 Hangar Dr Oklahoma City, OK 2.0 1.0–2.0 743 $2,075 $2.79 1d 37 0.86mi
2922 SW 19th St Oklahoma City, OK 3.0 1.0 1056 $1,350 $1.28 2d 1 1.27mi
540 SW 24th St #3 Oklahoma City, OK 1.0 1.0 726 $625 $0.86 43d 1 1.40mi
2140 SW 35th St Oklahoma City, OK 3.0 2.0 976 $1,300 $1.33 43d 1 1.48mi

Listing history 7 events

  1. 2026-06-18
    days on market $91,000 Active 9 DOM
  2. 2026-06-17
    days on market $91,000 Active 8 DOM
  3. 2026-06-16
    days on market $91,000 Active 7 DOM
  4. 2026-06-15
    days on market $91,000 Active 6 DOM
  5. 2026-06-13
    days on market $91,000 Active 4 DOM
  6. 2026-06-10
    remarks 352-char remark
  7. 2026-06-10
    listed $91,000 Active 1 DOM

ⓘ 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
$543 · $45/mo
Projected year-2 tax
$819 · $68/mo
Expected delta
+$276/yr (+$23/mo · 50.8%)

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°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
$15,351
− Mortgage interest
−$5,097
− Property taxes
−$543
− Insurance
−$455
− Repairs & maintenance
−$1,228
− Management
−$1,228
− Depreciation
−$2,647
Taxable income
$4,152
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$997
After-tax cash flow
$4,406/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
Oklahoma City
NCES district ID
4022770
Math proficiency
7% ▼ -5.00%
Reading proficiency
10% ▼ -6.00%
Median HH income
$35,606
Composite
7.0/100
National rank
#9970
State rank
#254 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
City population
498,656
Population (ZIP)
15,239

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
Majority Hispanic (65%)
Race & ethnicity
Hispanic / Latino 65% Two or more races 28% White 20% Black 8% Native American 7%
Hispanic origin (detail)
Mexican 59% Puerto Rican 1%
Common ancestry
Italian 1%
Foreign-born
27% · Canada
Languages at home
46% English-only · Spanish 52%

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
▲ 4.94%
Current HPI
293.2571
Rent YoY
Metro
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-09 Listed $91,000 MLSOK

Property tax history

+6.3%/yr

Latest (2025): $543 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…