CashFlowRE
Sign in Sign up
1916 NW Cherry Ave
D Composite 41.26
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 +20.2/30.0
  • DSCR +6.4/10.0
  • 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
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$110,000

1916 NW Cherry Ave · Lawton, OK 73507
2 bd · 1.0 ba · 1,070 sqft · SingleFamily public records · 6 Days on market
Built 1947 7,840 sqft lot Est $89k · 24% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Adorable home with a great backyard! This three-bedroom, one-bathroom house is situated in Liberty Heights - a charming neighborhood with easy access to just about everything you need in Lawton. It features brand new carpet, updated windows and siding, a wood privacy fence, fresh paint, and much more! All appliances convey with the property, including a washer and dryer. Whether you're looking for a starter home, a rental investment, or something to downsize to, this house is the perfect fit for your needs. Contact your real estate agent of choice or call/text 580-713-9494 to reach the listing agent.

Key facts

  • Updated siding
  • Fresh paint
  • Updated windows

Tags

GREAT BACKYARDWOOD PRIVACY FENCEUPDATED WINDOWSUPDATED SIDINGFRESH PAINTALL APPLIANCES CONVEY

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single family residence; One story; Updated/remodeled; Vinyl siding
  • Construction: Composition roof
  • Exterior features: Patio; Wood fencing; Shed(s)

Interior

  • Kitchen: Cooktop; Microwave; Range hood; Disposal; Refrigerator
  • Bedrooms: Bedrooms with walk-in closet(s)
  • Flooring: Ceramic tile; Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Central air; Ceiling fan(s); Electric cooling
  • Interior features: Walk-in closets; Double pane windows; Window coverings
  • Laundry & utility: Washer hookup in kitchen; Washer included; Dryer included; 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 2-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $139 ($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 $104k (5.2% below list).
  • Recommended offer: $104k (5.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% vs local median 6.1% in Lawton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 $761 of loan paydown is wiped out by about $3k 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1947 — 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 $104,276 (5.2% below list)

Questions for the listing agent

  1. Built in 1947 — 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
7.81%
Cash-on-cash
5.41%
DSCR
1.24
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$88,810
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
701 NW 22nd St 0.16mi 2/1.0 1,000 (-6%) 1mo $49,200 $49 81
1605 NW Columbia Ave 0.50mi 2/1.0 1,100 (+3%) 1mo $73,800 $67 71
1742 NW Ash Ave 0.13mi 3/1.0 (+1) 1,200 (+12%) 6mo $100,000 $83 64
732 NW 16th St 0.34mi 2/1.0 1,200 (+12%) 3mo $99,000 $83 62
1809 NW Kingsbury 0.54mi 2/1.0 1,146 (+7%) 3mo $35,000 $31 60
1339 NW Ferris 0.44mi 3/2.0 (+1) 1,000 (-6%) 4mo $75,900 $76 56
1722 NW Liberty Ave 0.19mi 3/3.0 (+1) 1,200 (+12%) 3mo $135,000 $113 55
2915 NW Euclid 0.62mi 3/1.0 (+1) 1,000 (-6%) 0mo $131,000 $131 55
1419 NW 23rd St 0.56mi 3/1.0 (+1) 1,000 (-6%) 4mo $19,900 $20 55
2614 NW Bell Ave 0.63mi 3/1.5 (+1) 1,000 (-6%) 2mo $54,500 $55 51
1416 NW Bell Ave 0.67mi 3/2.0 (+1) 1,200 (+12%) 3mo $119,900 $100 37
1410 NW Columbia Ave 0.64mi 3/2.0 (+1) 1,200 (+12%) 5mo $108,000 $90 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
-10.8%
Equity multiple
0.62×
Total profit
$-11,826
Equity at exit
$16,401
10-year hold
IRR
-5.6%
Equity multiple
0.68×
Total profit
$-9,947
Equity at exit
$9,511

Cash invested: $30,800 (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 73507

Home prices YoY
-23.2%
Rents YoY
0.2%
Active inventory
208
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,043 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$62 /mo · $748/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$139

Break-even live

Break-even rent $867
Max offer price $110,000
Occupancy floor 82%

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
$27,500
Closing costs
$3,300
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 6 events

  1. 2026-06-13
    statusdays on market $110,000 Pending 6 DOM
  2. 2026-06-10
    days on market $110,000 Active 5 DOM
  3. 2026-06-09
    days on market $110,000 Active 4 DOM
  4. 2026-06-08
    days on market $110,000 Active 3 DOM
  5. 2026-06-07
    remarks 607-char remark
  6. 2026-06-07
    listed $110,000 Active 2 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
$748 · $62/mo
Projected year-2 tax
$990 · $82/mo
Expected delta
+$242/yr (+$20/mo · 32.4%)

ⓘ 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 2/10 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,513
− Mortgage interest
−$6,162
− Property taxes
−$748
− Insurance
−$550
− Repairs & maintenance
−$1,001
− Management
−$1,001
− Depreciation
−$3,200
Taxable loss
−$149
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$36
After-tax cash flow
$1,701/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

Price history

1 event — show timeline
  • 2026-05-29 Listed $110,000 LBRMLS

Property tax history

+2.3%/yr

Latest (2025): $748 · +23.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…