0out of 100
Strong Exit

1110 North Grand Boulevard, Duncan, OK, USA

Score Breakdown
Profit Margin45/45
Demand & Speed23/35
Location14/20
$
$50,000
%
$10,000 cash at risk up front
82
1110 North Grand Boulevard, Duncan, OK, USA
3 bd1 ba

Strong Exit

82/100

Strong resale opportunity — resell near $338k for about $258k profit (515.2% margin) after costs. Balanced demand, ~52 days on market.

Highlights
  • 515.2% profit margin after costs
  • $258k projected profit
  • Balanced buyer demand
Watch-outs
  • No major exit red flags

Price vs. Market

Good
Your offer
$24/sqft
Area avg
$156/sqft
85% below market average
Your offer
$50,000
At market rate
$331,656

ARV Assessment

GoodAI Estimate
ARV Low
$301k
Est. ARV
$338k
ARV High
$372k
Total Investment
$50k
Est. ARV
$338k
Rehab Cost
$6k
Potential Equity
$288k
Comparable Reasoning

Based on 5 recent sales within 0.5 miles, comparable condo homes of similar size traded between $301k and $372k. The subject's 2,126 sqft and 3bd/1ba layout supports a midpoint estimate of $338k.

2 more details
Condition Assessment

Property presents in full gut condition. Estimated rehab of $6k 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
$1,780
Est. Rent/mo
$1,930
Rent High
$2,120
Monthly Rent
$1,930
Annual Rent
$23k
Rental Yield
46.3%
Cap Rate
25.5%
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 $1,780–$2,120. At $1,930/mo the gross yield is 46.32% 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$1,930/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return156.36%
Total Payment
$627/mo
Monthly Cash Flow
+$1,303/mo
Positive cash flow: $1,303/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