2107 NW Bell Ave · Lawton, OK 73507

$125,000

3 bd · 1.0 ba · 1,310 sqft · SingleFamily public records · 20 Days on market

Built 1954 8,276 sqft lot Est $122k · at est.

---

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 +21.6/30.0
• DSCR +6.9/10.0
• ARV discount +6.3/15.0
• 1% rule +4.5/10.0
• Livability +3.2/5.0
• Rent growth +2.6/5.0
• Condition / age +2.5/5.0
• Schools +2.0/10.0
• Appreciation +0.0/10.0

Listing remarks

Great 4 bedroom with 1 3/4 baths with the best outdoor space including large front porch and screened in patio. Quality wood fence all around. Lots of personality. Gas cook top. Updated appliances. Both baths have showers (no tub). Alley access in back yard. Storage sheds in back yard to include climate controlled unit. Exempt for 2026 property taxes. Seller leaving washer, dryer, refrigerator, and kitchen island. Call John Naberhaus with Parks Jones Realty direct at 580-585-2315 for the most up to date information on this 4 bedroom home.

Key facts

• Updated appliances
• Quality wood fence
• Large front porch

Tags

• OUTDOOR SPACE
• LARGE FRONT PORCH
• SCREENED IN PATIO
• QUALITY WOOD FENCE
• GAS COOK TOP
• UPDATED APPLIANCES

Property features AI

Exterior

• Parking: No garage
• Utilities: Public water; Public sewer; Natural gas available
• Home design: Single-family residence; One story; Brick veneer construction; R-1 single family zoning; City street frontage (public maintained paved road)
• Construction: Composition roof
• Exterior features: Covered patio and porch; Wood fencing; Shed(s)

Interior

• Kitchen: Cooktop; Microwave; Dishwasher; Refrigerator; Gas water heater
• Flooring: Ceramic tile; Carpet; Laminate
• Bathrooms: 1 full bathroom; 1 three-quarter bathroom
• Heating & cooling: Central heating (natural gas); Central air; Ceiling fans; Electric cooling
• Interior features: Double-pane windows with window coverings; Updated/remodeled condition; Crawl space
• Laundry & utility: Washer hookup; Washer; Dryer

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $125k.

Deal economics

• At list price, monthly cash flow is $190 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $119k (4.6% below list).
• Recommended offer: $119k (4.6% below list) — sets the bar for 1% rule.
• Cap rate 8.1% 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: Whittier Es (math 22% / reading 17%, grade F, #479 of 845 statewide, top 63%, 351 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 flat; 208 active listings in the ZIP; 133 units permitted in Comanche County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k 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.

Negotiation context

• It's been on market 20 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 16y 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 $45k; list at $125k implies a 178% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1954 — 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 $119,255 (4.6% below list)

Questions for the listing agent

1. Built in 1954 — 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. 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: 0.95% ✗
• Cap rate: 8.12%
• Cash-on-cash: 6.52%
• DSCR: 1.29
• GRM: 8.7

CMA / ARV

• ARV (on-the-fly): $121,830
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1703 NW Euclid Ave	0.42mi	3/2.0	1,300 (-1%)	2mo	$42,000	$32	74
1742 NW Ash Ave	0.34mi	3/1.0	1,200 (-8%)	6mo	$100,000	$83	65
1705 NW Lake Ave	0.36mi	3/2.0	1,416 (+8%)	1mo	$179,000	$126	65
1505 NW Lake Ave	0.50mi	3/2.0	1,400 (+7%)	4mo	$61,001	$44	58
1416 NW Bell Ave	0.54mi	3/2.0	1,200 (-8%)	3mo	$119,900	$100	55
1710 NW Kinyon Ave	0.70mi	3/2.0	1,400 (+7%)	0mo	$130,000	$93	52
1410 NW Columbia Ave	0.57mi	3/2.0	1,200 (-8%)	5mo	$108,000	$90	52
1712 NW Bell Ave	0.32mi	3/2.0	1,500 (+14%)	6mo	$100,000	$67	51
1315 NW Ash Ave	0.70mi	3/2.0	1,400 (+7%)	1mo	$150,000	$107	51
732 NW 16th St	0.62mi	2/1.0 (-1)	1,200 (-8%)	3mo	$99,000	$83	50
1722 NW Liberty Ave	0.57mi	3/3.0	1,200 (-8%)	3mo	$135,000	$113	49
1718 NW Maple Ave	0.63mi	4/2.0 (+1)	1,500 (+14%)	1mo	$165,000	$110	37

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 · 0.25% rent growth · sell at horizon

5-year hold

• IRR: -9.1%
• Equity multiple: 0.67×
• Total profit: $-11,400
• Equity at exit: $18,638

10-year hold

• IRR: -3.4%
• Equity multiple: 0.80×
• Total profit: $-7,002
• Equity at exit: $10,808

Cash invested: $35,000 (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.

Methodology + full state rankings →

ZIP-level market 73507

• Home prices YoY: -23.2%
• Rents YoY: 0.2%
• Active inventory: 208
• Price-to-rent: 8.7×

Monthly cashflow live

• Estimated rent: $1,193 medium
• Mortgage (P&I): −$656
• Tax from tax record: −$44 /mo · $531/yr
• Insurance: −$52
• HOA: −$0
• Vacancy / Maint / Mgmt: −$250
• Net cashflow: $190

Break-even live

Break-even rent $952

Max offer price $125,000

Occupancy floor 79%

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: $31,250
• Closing costs: $3,750
• Reserves months: —
• Total cash needed: —

Listing history 7 events

1. 2026-05-19
   status Pending
2. 2026-05-01
   historical Active Under Contract
3. 2026-04-27
   listed $125,000 Active
4. 2021-12-28
   soldstatus $45,000
5. 2011-03-25
   soldstatus $34,000
6. 2010-12-13
   listed $34,200
7. 1998-09-10
   soldstatus $53,000

ⓘ 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: $531 · $44/mo
• Projected year-2 tax: $1,125 · $94/mo
• Expected delta: +$594/yr (+$50/mo · 111.9%)

ⓘ 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 7/10 Severe 7 d/yr ≥108°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

Taxation est. · year 1

• Rental income: $14,311
• − Mortgage interest: −$7,002
• − Property taxes: −$531
• − Insurance: −$625
• − Repairs & maintenance: −$1,145
• − Management: −$1,145
• − Depreciation: −$3,636
• Taxable income: $227
• Est. tax owed @ 24.0%: −$54
• After-tax cash flow: $2,229/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): 21,046
• Household income: $62,132
• Rent vs Own: 42.1% rent · 57.9% own
• Severe rent burden: 979.0

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: Diverse neighborhood (Simpson 0.65)
• Race & ethnicity: White 56% Hispanic / Latino 14% Two or more races 13% Black 13% Native American 7% Asian 2%
• Hispanic origin (detail): Mexican 7% Puerto Rican 4%
• Common ancestry: Lithuanian 2% Slovak 2% Italian 1%
• Foreign-born: 5% · Canada, South Korea
• Languages at home: 89% English-only · Spanish 6% German/W. Germanic 1% Other Asian/Pacific 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: ▼ -38.48%
• Current HPI: 127.057
• Rent YoY: ▲ 0.25%
• Metro: Lawton, OK
• State GDP YoY: ▲ 1.55%
• F500 in state: 6

Industry mix (Fortune 500 HQ in OK)

Industry	F500 HQs	Revenue
▸Energy	3	$48B

Price history

+135.8% since first listed

7 events — show timeline

• 2026-05-19 Pending — LBRMLS
• 2026-05-01 Contingent — LBRMLS
• 2026-04-27 Listed $125,000 LBRMLS
• 2021-12-28 Sold (Public Records) $45,000 Public Records
• 2011-03-25 Sold (MLS) $34,000 LBRMLS
• 2010-12-13 Listed $34,200 LBRMLS
• 1998-09-10 Sold (Public Records) $53,000 Public Records

Property tax history

+0.2%/yr

Latest (2022): $531 · -31.1% YoY. Source: county tax records.