CashFlowRE
Sign in Sign up
1301 W Idaho Ave
B- Composite 67.89
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$50,000

1301 W Idaho Ave · Chickasha, OK 73018
3 bd · 3.0 ba · 1,824 sqft · SingleFamily public records · 107 Days on market
Built 1940 6,098 sqft lot ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor opportunity! Spacious 1.5-story home offering approximately 1,824 square feet with 3 bedrooms and 3 bathrooms, situated on a corner lot. Great potential for renovation, resale, or long-term rental investment. Bring your vision and finishing touches to make this property shine. The property is being sold as-is. Buyer to verify all information.

Key facts

  • 6,098 sq ft lot
  • Built 1940
  • Listed 107 days

Property features AI

Finance

  • Other: Living area reported as 1,824 (assessor); Property is not occupied; No home warranty
  • Financial info: Not assumable; Not eligible for loan qualification (per listing)
  • HOA & community: No mandatory association dues

Exterior

  • Utilities: Homestead exemption indicated
  • Home design: Single family residence; One and one-half level; Faces north; Residential property; Located in Chickasha OT
  • Construction: Frame construction; Composition roof; Conventional foundation; Built — existing structure
  • Exterior features: Covered porch; Corner lot

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central electric heating; No cooling listed
  • Interior features: One living area; Dining area; No fireplace; No in-law plan indicated

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 3-bed/3.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $736 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $46k (9.0% below list) — sets the bar for market timing.
  • Cap rate 24.0% vs local median 4.8% in Chickasha — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 66/100 on livability (#117 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Chickasha (town): math 23% / reading 27% proficiency, ranked #115 of 270 in OK (top 43%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Bill Wallace Ec Ctr (460 students, 0% FRL); Chickasha Hs (math 12% / reading 27%, grade F, #296 of 447 statewide, top 67%, 749 students, 0% FRL) — zoned schools average 0% FRL vs 64% district-wide (64 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 203 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 224 units permitted in Grady County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $346 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Grady County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 107 days — a 9% lower offer ($46k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $45,500 (9.0% below list)

Questions for the listing agent

  1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
2.72%
Cap rate
23.96%
Cash-on-cash
63.08%
DSCR
3.81
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$187,872
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1028 S 16th St 0.34mi 3/1.5 1,748 (-4%) 8mo $179,900 $103 65
1310 W Minnesota Ave 0.20mi 3/2.0 1,639 (-10%) 7mo $40,000 $24 64
706 S 19th St 0.47mi 4/2.0 (+1) 1,772 (-3%) 2mo $190,000 $107 63
802 S 20th St 0.55mi 3/2.0 1,735 (-5%) 1mo $135,000 $78 61
1127 S 19th St 0.53mi 3/2.0 1,772 (-3%) 7mo $203,500 $115 61
901 S 8th St 0.43mi 4/3.0 (+1) 1,974 (+8%) 4mo $245,000 $124 58
1211 S 19th St 0.56mi 4/2.0 (+1) 1,884 (+3%) 4mo $169,000 $90 56
1027 S 7th St 0.55mi 3/2.5 1,988 (+9%) 4mo $300,000 $151 54
1628 W Chickasha Ave 0.60mi 4/2.0 (+1) 1,945 (+7%) 1mo $206,000 $106 52
1411 S 11th St 0.55mi 3/3.5 2,030 (+11%) 3mo $80,888 $40 51
1402 S 14th St 0.51mi 3/2.0 1,563 (-14%) 6mo $145,000 $93 43
1119 S 5th St 0.71mi 2/1.5 (-1) 1,596 (-12%) 4mo $120,000 $75 32

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
62.1%
Equity multiple
3.77×
Total profit
$38,785
Equity at exit
$7,455
10-year hold
IRR
66.6%
Equity multiple
7.73×
Total profit
$94,190
Equity at exit
$4,323

Cash invested: $14,000 (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 73018

Home prices YoY
-21.1%
Active inventory
203
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,358 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$54 /mo · $651/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$736

Break-even live

Break-even rent $427
Max offer price $50,000
Occupancy floor 41%

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
$12,500
Closing costs
$1,500
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.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1024 S 13th St Chickasha, OK 2.0 2.0 1265 $925 $0.73 10d 1 0.25mi
1008 S 14th St Chickasha, OK 3.0 2.0 1485 $1,395 $0.94 2d 1 0.25mi
607 W Wisconsin Ave Chickasha, OK 3.0 2.0 1270 $1,395 $1.10 11d 1 1.01mi
3507 W Mississippi Ave Chickasha, OK 4.0 2.0 1240 $1,474 $1.19 2d 1 1.36mi
641 Marlin Ct Chickasha, OK 2.0–3.0 2.0 1300 $1,595 $1.23 2d 3 1.43mi

Listing history 15 events

  1. 2026-06-18
    days on market $50,000 Active 107 DOM
  2. 2026-06-17
    days on market $50,000 Active 106 DOM
  3. 2026-06-16
    days on market $50,000 Active 105 DOM
  4. 2026-06-15
    days on market $50,000 Active 104 DOM
  5. 2026-06-13
    days on market $50,000 Active 102 DOM
  6. 2026-06-09
    days on market $50,000 Active 98 DOM
  7. 2026-06-08
    days on market $50,000 Active 97 DOM
  8. 2026-06-07
    days on market $50,000 Active 96 DOM
  9. 2026-06-05
    days on market $50,000 Active 93 DOM
  10. 2026-06-03
    days on market $50,000 Active 92 DOM
  11. 2026-06-02
    days on market $50,000 Active 91 DOM
  12. 2026-06-01
    days on market $50,000 Active 90 DOM
  13. 2026-05-31
    days on market $50,000 Active 89 DOM
  14. 2026-05-15
    price $50,000
  15. 2026-03-02
    listed $60,000 Active

ⓘ 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
$651 · $54/mo
Projected year-2 tax
$651 · $54/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$16,302
− Mortgage interest
−$2,801
− Property taxes
−$651
− Insurance
−$250
− Repairs & maintenance
−$1,304
− Management
−$1,304
− Depreciation
−$1,455
Taxable income
$8,537
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,049
After-tax cash flow
$6,782/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
Chickasha
NCES district ID
4007560
Math proficiency
23% ▼ -11.00%
Reading proficiency
27% ▼ -8.00%
Median HH income
$38,561
Composite
20.95/100
National rank
#8476
State rank
#115 of 270 in OK

Livability — Chickasha

Score
66/100
State rank
#117
US rank
#11902

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chickasha, OK
County
Grady County · 20,505 people
City population
20,505
Metro
Oklahoma City, OK
Population (ZIP)
20,505
Household income
$56,484
Rent vs Own
40.3% rent · 59.7% own
Severe rent burden
685.0

Population outlook (Grady County) Hauer SSP2

Today (2025)
59,962 people
By 2030
62,513 · +4.3%
By 2040
67,338 · +12.3%
By 2050
71,719 · +19.6%
By 2075
82,684 · +37.9%
By 2100
89,387 · +49.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 11% Hispanic / Latino 9% Black 5% Native American 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Iranian 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Grady

2024 margin
Solid R (+62.7) · D 17.9% · R 80.6% · Other 1.5%
2008→2024 swing
-16.0pp toward R · 2008: -46.7pp · 2024: -62.7pp
All cycles
2024: R+62.7 2020: R+62.3 2016: R+60.3 2012: R+51.2 2008: R+46.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.82%
Current HPI
249.6051
Rent YoY
Metro
Oklahoma City, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

-16.7% since first listed
2 events — show timeline
  • 2026-05-15 Price Changed $50,000 MLSOK
  • 2026-03-02 Listed $60,000 MLSOK

Property tax history

+6.5%/yr

Latest (2025): $651 · +26.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…