CashFlowRE
Sign in Sign up
1616 SW B Ave Triplex
B Composite 70.42
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 +29.8/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • 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

$255,000

1616 SW B Ave · Lawton, OK 73501
6 bd · 3.0 ba · 2,700 sqft · MultiFamily public records · 36 Days on market
Built 1984 8,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Well maintained triplex in great location, close to downtown and just off Gore for shopping and eateries. Great investment opportunity, long term rental, short term rental or Airbnb. Currently rented with long term rentals for less than normal rent. Each unit is 2 bedroom, 1 bath, each has washer/dryer hookup and storage cabinets, central heat and air approx. 6 years in good condition, roof approx. 6 years old. Each unit pays their own electric, water and gas. Call Cindy McGuire for appt to see - 580-585-1087.

Key facts

  • 8,000 sq ft lot
  • Built 1984
  • Listed 35 days

Property features AI

Finance

  • Financial info: Annual tax amount: $2,500

Exterior

  • Utilities: Natural gas available; Public sewer
  • Home design: One level; Residential income property; Triplex/FourPlex
  • Construction: Slab foundation
  • Exterior features: Composition roof

Interior

  • Kitchen: Refrigerator; Dishwasher; Oven
  • Flooring: Ceramic tile; Other
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air; Electric cooling; Ceiling fan(s)
  • Interior features: Walk-in closet(s); Ceiling fan(s)
  • Laundry & utility: Washer hookup

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 × 2-bed/1-bath units multifamily listed at $255k.

Deal economics

  • At list price, monthly cash flow is $940 ($11k/yr) — positive. Per door: $313/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $255k).
  • Recommended offer: $247k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% 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: 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).
  • At $3,285/mo this rent would consume 79% of the median local household income ($50k/yr) (locally 742% 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 (-0.7%/yr); year-one equity from $2k of loan paydown is wiped out by about $2k 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 $71k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($247k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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 $197k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $247,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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. 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.
  8. 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.
  9. 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
1.29%
Cap rate
10.72%
Cash-on-cash
15.80%
DSCR
1.70
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$48,600
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1212 NW Dearborn Ave 0.63mi 5/1.0 (-1) 2,698 (-0%) 14mo $48,000 $18 46

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
12.3%
Equity multiple
1.56×
Total profit
$39,767
Equity at exit
$65,132
10-year hold
IRR
17.0%
Equity multiple
2.67×
Total profit
$118,974
Equity at exit
$71,491

Cash invested: $71,400 (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
19.4×

Monthly cashflow live

Estimated rent
$3,285 medium interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$212 /mo · $2,541/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$690
Net cashflow
$940

Break-even live

Break-even rent $2,095
Max offer price $255,000
Occupancy floor 66%

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

UnitsBedsBathsEst. rent
Total (3 units) $3,285

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
$63,750
Closing costs
$7,650
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 11 events

  1. 2026-06-03
    days on market $255,000 Active 36 DOM
  2. 2026-06-02
    days on market $255,000 Active 35 DOM
  3. 2026-06-01
    days on market $255,000 Active 34 DOM
  4. 2026-05-31
    days on market $255,000 Active 33 DOM
  5. 2026-05-30
    days on market $255,000 Active 32 DOM
  6. 2026-04-27
    listed $255,000 Active
  7. 2023-02-21
    soldstatus $196,900 515-char remark
    Show marketing remark (515 chars)

    Well maintained triplex in great location, close to downtown and just off Gore for shopping and eateries. Great investment opportunity, long term rental, short term rental or Airbnb. Currently rented with long term rentals for less than normal rent. Each unit is 2 bedroom, 1 bath, each has washer/dryer hookup and storage cabinets, central heat and air approx. 6 years in good condition, roof approx. 6 years old. Each unit pays their own electric, water and gas. Call Cindy McGuire for appt to see - 580-585-1087.

  8. 2023-02-21
    soldstatus $197,000
    Show marketing remark (515 chars)

    Well maintained triplex in great location, close to downtown and just off Gore for shopping and eateries. Great investment opportunity, long term rental, short term rental or Airbnb. Currently rented with long term rentals for less than normal rent. Each unit is 2 bedroom, 1 bath, each has washer/dryer hookup and storage cabinets, central heat and air approx. 6 years in good condition, roof approx. 6 years old. Each unit pays their own electric, water and gas. Call Cindy McGuire for appt to see - 580-585-1087.

  9. 2023-01-09
    listed $196,900 515-char remark
    Show marketing remark (515 chars)

    Well maintained triplex in great location, close to downtown and just off Gore for shopping and eateries. Great investment opportunity, long term rental, short term rental or Airbnb. Currently rented with long term rentals for less than normal rent. Each unit is 2 bedroom, 1 bath, each has washer/dryer hookup and storage cabinets, central heat and air approx. 6 years in good condition, roof approx. 6 years old. Each unit pays their own electric, water and gas. Call Cindy McGuire for appt to see - 580-585-1087.

  10. 2007-06-29
    soldstatus $88,000
  11. 2001-07-01
    soldstatus $88,000

ⓘ 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
$2,541 · $212/mo
Projected year-2 tax
$2,541 · $212/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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 19 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
$39,420
− Mortgage interest
−$14,284
− Property taxes
−$2,541
− Insurance
−$1,275
− Repairs & maintenance
−$3,154
− Management
−$3,154
− Depreciation
−$7,418
Taxable income
$7,595
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,823
After-tax cash flow
$9,456/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

+189.8% since first listed
6 events — show timeline
  • 2026-04-27 Listed $255,000 LBRMLS
  • 2023-02-21 Sold (Public Records) $197,000 Public Records
  • 2023-02-21 Sold (MLS) $196,900 LBRMLS
  • 2023-01-09 Listed $196,900 LBRMLS
  • 2007-06-29 Sold (Public Records) $88,000 Public Records
  • 2001-07-01 Sold (Public Records) $88,000 Public Records

Property tax history

+9.5%/yr

Latest (2025): $2,541 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…