0out of 100
Excellent

1110 North Grand Boulevard, Duncan, OK, USA

Score Breakdown
Value40/40
Cash Flow35/35
Location17/25
$
Asking $50k$50,000
%
$10,000 cash at risk up front
92
1110 North Grand Boulevard, Duncan, OK, USA
3 bd1 ba1,404 sqft

Excellent

92/100

This is an excellent deal — priced below the local market with healthy equity after repairs. Watch that the neighborhood scores low.

Highlights
  • 77% below area price per sqft
  • $133k potential equity (81%)
  • $653/mo positive cash flow
  • 16.9% cap rate
Watch-outs
  • Neighborhood scores 66/100

Price vs. Market

Good
Your offer
$36/sqft
Area avg
$156/sqft
77% below market average
You save ~$168,480 vs buying at market rate
Your offer
$50,000
At market rate
$219,024

ARV Assessment

GoodAI Estimate
ARV Low
$198k
Est. ARV
$223k
ARV High
$245k
Total Investment
$90k
Est. ARV
$223k
Rehab Cost
$40k
Potential Equity
$133k
Comparable Reasoning

Based on 5 recent sales within 0.5 miles, comparable condo homes of similar size traded between $198k and $245k. The subject's 1,404 sqft and 3bd/1ba layout supports a midpoint estimate of $223k.

2 more details
Condition Assessment

Property presents in full gut condition. Estimated rehab of $40k covers structural, mechanical, and full interior.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: high.

High confidenceNo photos analyzed
ARV & comps — see the full analysis on Offa

Rental Income

GoodAI Estimate
Rent Low
$1,180
Est. Rent/mo
$1,280
Rent High
$1,410
Monthly Rent
$1,280
Annual Rent
$15k
Rental Yield
30.7%
Cap Rate
16.9%
Market Assessment

The Duncan rental market shows soft demand. Median area rent is $877/mo with a 14% vacancy rate.

2 more details
Comparable Reasoning

Comparable 3bd units nearby rent for $1,180–$1,410. At $1,280/mo the gross yield is 30.72% of the purchase price.

Methodology

Rent estimated from active and leased comps adjusted for size, condition, and submarket trends.

Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 7.03% 30-yr fixed national average (as of 2026-09-24). Adjust below to match your quote.
Price
$50,000
Loan
$40,000
$10,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$267/mo
Estimated Rent$1,280/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return15.67%
Total Payment
$627/mo
Monthly Cash Flow
+$653/mo
Positive cash flow: $653/mo

Neighborhood Profile

Needs WorkLive Data
DTier
Developing Neighborhood40/100
Composite socioeconomic score
Median Income
$59k
Median Home
$137k
Median Rent
$877/mo
Homeownership
71.16%
Vacancy
14.29%
Population
27,935
Score Breakdown
Income & Wealth
42
Housing Market
34
Education
29
Employment
40
Stability
58
Infrastructure
64
Neighborhood data — see the full analysis on Offa

City Population

Needs WorkLive Data
Duncan, OK
10-year population trend
-2.1% / decade
City Population
22,872
Density / sq mi
534
Area (sq mi)
43
Within 1 Mile
10,000
1-Mile Density
3,185
Trend Years
2014–2023

Get alerts for deals like this in Duncan

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby