CashFlowRE
Sign in Sign up
101 North Ave
F Composite 24.97
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Appreciation +7.1/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Cash flow +0.0/30.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$700,000

101 North Ave · Poteau, OK 74953
None bd · None ba · 10,560 sqft · Townhouse public records · 17 Days on market
Built 1960 0.55 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investment Opportunity: 12-Unit Multifamily Property in Poteau, OK Don’t miss out on this prime investment opportunity! This multifamily property features 12 units in total, including 8 one-bedroom, one-bath apartments renting for $500/month and 4 two-bedroom, one-bath apartments renting for $575/month. All utilities are paid by the owner, offering a hassle-free experience for tenants. With steady rental income and low vacancy rates, this property presents a solid return on investment. Located in the heart of Poteau, it’s ideal for attracting long-term tenants. Contact us today to schedule a viewing or for more details!

Key facts

  • New siding
  • New roof
  • Built 1960

Tags

NEW ROOFNEW SIDINGRECENT ENVELOPE INVESTMENTLIMITED COMPETING NEW SUPPLY

Property features AI

Exterior

  • Parking: Concrete parking lot
  • Home design: Two-level apartment; Residential apartment property
  • Construction: Log and brick construction with log siding; Brick/mortar foundation
  • Exterior features: No fencing; Shingle roof; Publicly maintained road access; Lot dimensions approximately 199 x 165 x 200 x 165 (0.551 acres)

Interior

  • Flooring: Laminate flooring; Vinyl flooring
  • Heating & cooling: Baseboard heating; Window unit cooling
  • Interior features: Electric water heater
  • Laundry & utility: No laundry hookups inside

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 townhouse listed at $700k.

Deal economics

  • At list price, monthly cash flow is $-4k ($-50k/yr) — negative.
  • Rent doesn't cover operating costs at any purchase price — skip.
  • Recommended offer: $690k (1.5% below list) — sets the bar for market timing.
  • Cap rate -0.8% vs local median 3.8% in Poteau — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 57/100 on livability (#485 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Poteau (town): math 30% / reading 29% proficiency, ranked #68 of 270 in OK (top 25%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Poteau Upper Es (math 45% / reading 36%, grade F, #98 of 845 statewide, top 12%, 471 students, 0% FRL); Poteau Hs (math 22% / reading 32%, grade F, #125 of 447 statewide, top 31%, 636 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: 140 active listings in the ZIP; 73 units permitted in Le Flore County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $34k of equity ($5k loan paydown + $30k appreciation (4.2% local appreciation)).
  • Le Flore County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$55k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($690k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 2y 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 $456k; list at $700k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $689,500 (1.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is D 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.00%
Cap rate
-0.82%
Cash-on-cash
-25.40%
DSCR
-0.13
GRM
0.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.22% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.8%
Equity multiple
0.32×
Total profit
$-133,980
Equity at exit
$364,044
10-year hold
IRR
-4.5%
Equity multiple
0.18×
Total profit
$-161,393
Equity at exit
$602,829

Cash invested: $196,000 (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.

ZIP-level market 74953

Home prices YoY
1.7%
Active inventory
140

Monthly cashflow live

Estimated rent
$0 none
Mortgage (P&I)
$3,671
Tax from tax record
$186 /mo · $2,231/yr
Insurance
$292
HOA
$0
Vacancy / Maint / Mgmt
$0
Net cashflow
$-4,148

Break-even live

Break-even rent $5,251
Max offer price
Occupancy floor

Sensitivity live

Price -10% $-3,752 -5% $-3,950 +0% $-4,148 +5% $-4,347 +10% $-4,545
Rent -10% $-4,148 -5% $-4,148 +0% $-4,148 +5% $-4,148 +10% $-4,148
Rate -1.0pp $-3,796 -0.5pp $-3,970 base $-4,148 +0.5pp $-4,330 +1.0pp $-4,514

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
$175,000
Closing costs
$21,000
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 13 events

  1. 2026-06-21
    days on market $700,000 Active 17 DOM
  2. 2026-06-18
    days on market $700,000 Active 15 DOM
  3. 2026-06-17
    days on market $700,000 Active 14 DOM
  4. 2026-06-16
    days on market $700,000 Active 13 DOM
  5. 2026-06-15
    days on market $700,000 Active 12 DOM
  6. 2026-06-13
    days on market $700,000 Active 10 DOM
  7. 2026-06-12
    days on market $700,000 Active 9 DOM
  8. 2026-06-09
    days on market $700,000 Active 6 DOM
  9. 2026-06-08
    days on market $700,000 Active 5 DOM
  10. 2026-06-08
    days on market $700,000 Active 4 DOM
  11. 2026-06-07
    days on market $700,000 Active 3 DOM
  12. 2026-06-04
    remarks 681-char remark
  13. 2026-06-04
    listed $700,000 Active 1 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
$2,231 · $186/mo
Projected year-2 tax
$6,300 · $525/mo
Expected delta
+$4,069/yr (+$339/mo · 182.4%)

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥114°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$0
− Mortgage interest
−$39,211
− Property taxes
−$2,231
− Insurance
−$3,500
− Repairs & maintenance
−$0
− Management
−$0
− Depreciation
−$20,364
Taxable loss
−$65,306
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$15,673
After-tax cash flow
$-34,108/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
Poteau
NCES district ID
4024870
Math proficiency
30% ▼ -4.00%
Reading proficiency
29% ▼ -4.00%
Median HH income
$42,165
Composite
25.05/100
National rank
#7546
State rank
#68 of 270 in OK

Livability — Poteau

Score
57/100
State rank
#485
US rank
#22172

Category grades

Amenities F Commute F Cost of living A+ Crime D+ Employment F Housing A+ Health & safety D- User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Poteau, OK
Population (ZIP)
12,284

Population outlook (Le Flore County) Hauer SSP2

Today (2025)
48,504 people
By 2030
47,474 · -2.1%
By 2040
44,914 · -7.4%
By 2050
42,239 · -12.9%
By 2075
35,071 · -27.7%
By 2100
25,949 · -46.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 12% Native American 10% Two or more races 10% Black 1%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Slovak 2% Iranian 2% Serbian 1%
Foreign-born
7% · Canada
Languages at home
90% English-only · Spanish 10%

Political lean MEDSL · Le Flore

2024 margin
Solid R (+64.8) · D 17.0% · R 81.8% · Other 1.3%
2008→2024 swing
-26.1pp toward R · 2008: -38.6pp · 2024: -64.8pp
All cycles
2024: R+64.8 2020: R+63.4 2016: R+58.7 2012: R+41.1 2008: R+38.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.22%
Current HPI
252.3937
Rent YoY
Metro
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

-82.7% since first listed
20 events — show timeline
  • 2026-06-03 Listed $700,000 WRVBOR
  • 2026-05-30 Listed for Rent $675 RENTALBEAST
  • 2026-02-16 Rental Removed $675 BUILDIUM
  • 2026-01-25 Listed for Rent $675 BUILDIUM
  • 2025-11-02 Rental Removed $675 BUILDIUM
  • 2025-10-11 Listed for Rent $675 BUILDIUM
  • 2025-10-11 Rental Removed $675 RENTALBEAST
  • 2025-10-09 Listed for Rent $675 RENTALBEAST
  • 2025-10-08 Rental Removed $625 BUILDIUM
  • 2025-09-25 Rental Removed $625 BUILDIUM
  • 2025-09-18 Listed for Rent $625 BUILDIUM
  • 2025-09-05 Listed for Rent $675 BUILDIUM
  • 2025-04-25 Sold (MLS) $455,800 WRVBOR
  • 2025-01-30 Pending WRVBOR
  • 2025-01-13 Sold (Public Records) $1,025,000 Public Records
  • 2024-12-20 Relisted WRVBOR
  • 2024-10-15 Pending WRVBOR
  • 2024-09-06 Listed $599,000 WRVBOR
  • 2022-03-30 Sold (Public Records) $4,055,000 Public Records
  • 2022-02-19 Price Changed $400 RENT.

Property tax history

+0.4%/yr

Latest (2025): $2,231 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…