0out of 100
Excellent

9333 Beavers Bend, Edmond, OK, USA

Score Breakdown
Value40/40
Cash Flow35/35
Location17/25
$
$165,000
%
$33,000 cash at risk up front
92
9333 Beavers Bend, Edmond, OK, USA
3 bd2 ba1,820 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
  • 57% below area price per sqft
  • $75k potential equity (45%)
  • $1,449/mo positive cash flow
  • 10.64% cap rate
Watch-outs
  • Neighborhood scores 69/100

Price vs. Market

Good
Your offer
$91/sqft
Area avg
$169/sqft
46% below market average
You save ~$141,960 vs buying at market rate
Your offer
$165,000
At market rate
$307,580
Listed on Offa for $165,000
This property is currently on Offa's marketplace · ARV $240,000. View the live listing →

ARV Assessment

GoodLive · LLM + comps
ARV Low
$297k
Est. ARV
$315k
ARV High
$333k
Total Investment
$165k
Est. ARV
$315k
Rehab Cost
$7k
Potential Equity
$150k
Comparable Reasoning

The ARV range for the subject property after full renovation is estimated between $297,460 and $333,340 based on high-quality comparable sales.

2 more details
Condition Assessment

Property presents in moderate condition. Estimated rehab of $7k covers kitchen, baths, and systems.

Methodology

Sales-comparison approach using 6 live sold comps from Realtor.com (filtered from 10 candidates), evaluated by LLM for proximity, recency, and renovation quality.

High confidence6 live sold comps

Comparable Sales

6 comps
9444 Fawn Trl, Edmond, OK
95% match
$248,000
$170/sqft
9444 Fawn Trl, Edmond, OK
3 2 1,4610.17 misold Aug 2025
4305 Timberwolf Way, Edmond, OK
92% match
$239,000
$175/sqft
4305 Timberwolf Way, Edmond, OK
3 2 1,3620.17 misold Apr 2026
4344 Willowbrook Ln, Edmond, OK
88% match
$335,000
$172/sqft
4344 Willowbrook Ln, Edmond, OK
4 2 1,9480.29 misold Apr 2026
4514 Rabbit Run, Edmond, OK
85% match
$134,500
$111/sqft
4514 Rabbit Run, Edmond, OK
3 2 1,2080.26 misold Dec 2020
9564 Woodchuck Ct, Edmond, OK
85% match
$225,000
$168/sqft
9564 Woodchuck Ct, Edmond, OK
3 2 1,3410.30 misold Jun 2025
9529 Prairie Dog Dr, Edmond, OK
85% match
$230,000
$163/sqft
9529 Prairie Dog Dr, Edmond, OK
2 2 1,4130.33 misold Dec 2025
ARV & comps — see the full analysis on Offa

Rental Income

GoodLive · 3 comps
25th pct
$1,450
Median /mo
$2,000
75th pct
$2,000
Monthly Rent
$2,000
Annual Rent
$24k
Rental Yield
14.6%
Cap Rate
8.0%
Market Assessment

Median area rent is $2,000/mo based on 3 comps. Standard deviation $316/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 3 comparable rentals within 4.0 miles of similar houses, monthly rents range from $1,450 (25th percentile) to $2,000 (75th percentile), with a median of $2,000.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 4.0 miles. Standard deviation: $316.

Based on 3 rental comps within 4.0 mi · σ $316
Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.69% 30-yr fixed national average (as of 2026-08-06). Adjust below to match your quote.
Price
$165,000
Loan
$132,000
$33,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$851/mo
Estimated Rent$2,000/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return23.94%
Total Payment
$1,211/mo
Monthly Cash Flow
+$789/mo
Positive cash flow: $789/mo

Neighborhood Profile

GoodLive Data
BTier
Strong Neighborhood71/100
Composite socioeconomic score
Median Income
$113k
Median Home
$368k
Median Rent
$1,203/mo
Homeownership
74.1%
Vacancy
6.7%
Population
47,868
Score Breakdown
Income & Wealth
79
Housing Market
63
Education
89
Employment
72
Stability
54
Infrastructure
90
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Edmond, OK
10-year population trend
+12.4% / decade
City Population
95,618
Density / sq mi
1,132
Area (sq mi)
84
Within 1 Mile
1,421
1-Mile Density
452
Trend Years
2014–2023

Get alerts for deals like this in Edmond

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

Similar Off-Market Deals Nearby