CashFlowRE
Sign in Sign up
605 S 13th St
C- Composite 54.77
Why this score? — see what drove the C- 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 +24.1/30.0
  • DSCR +7.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • 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

$129,900

605 S 13th St · Chickasha, OK 73018
3 bd · 1.0 ba · 1,160 sqft · SingleFamily public records · 34 Days on market
Built 1940 4,125 sqft lot

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

Listing remarks

Completely remodeled and move-in ready!! This beautifully refreshed 3-bedroom, 2-bath home offers approximately 1,160 square feet of comfortable living space with thoughtful upgrades throughout. Enjoy all new flooring, fresh paint, a fully updated kitchen and completely remodeled bathrooms designed with today's buyer in mind. Whether you're a first-time buyer, or looking for an investment opportunity, this home is a must see!!

Key facts

  • Fresh paint
  • New flooring
  • Updated kitchen

Tags

UPDATED KITCHENREMODELED BATHROOMSNEW FLOORINGFRESH PAINT

Property features AI

Finance

  • Other: Property is existing (not new construction); Occupied: No; Days on market: 1
  • Financial info: Assumable loans: No; Current price listed at $129,900
  • HOA & community: No mandatory association dues

Exterior

  • Home design: Single family residence; One level; Residential property; Located in Chickasha Ot addition; Homestead exempt
  • Construction: Frame construction; Composition roof (replaced/installed 2025); Combination foundation
  • Exterior features: Corner lot

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: One living area; No fireplace; Covered porch

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/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $256 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $126k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% 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: 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; 14 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 $898 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $40k; list at $130k implies a 225% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $126,003 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.00%
Cap rate
8.66%
Cash-on-cash
8.45%
DSCR
1.38
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$80,040
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1619 W Iowa Ave 0.33mi 2/1.0 (-1) 1,156 (-0%) 0mo $60,000 $52 79
502 S 9 St 0.29mi 3/1.0 1,224 (+6%) 1mo $85,000 $69 76
926 S 9th St 0.36mi 3/1.5 1,122 (-3%) 4mo $115,000 $102 73
1127 S 10th St 0.43mi 2/1.5 (-1) 1,162 (+0%) 2mo $105,000 $90 71
726 S 15th St 0.20mi 2/1.0 (-1) 1,064 (-8%) 1mo $31,000 $29 71
1005 W Washington Ave 0.33mi 3/1.0 1,244 (+7%) 3mo $50,000 $40 70
1020 S 14th St 0.31mi 2/1.0 (-1) 1,063 (-8%) 0mo $96,000 $90 66
319 S 9th St 0.38mi 2/1.0 (-1) 1,060 (-9%) 2mo $65,000 $61 62
1813 W Dakota Ave 0.41mi 3/2.0 1,292 (+11%) 0mo $174,000 $135 57
214 N 17th St 0.63mi 2/1.0 (-1) 1,212 (+4%) 2mo $55,000 $45 56
1008 S 6th St 0.58mi 3/1.5 1,330 (+15%) 1mo $135,000 $102 46
420 W Minnesota Ave 0.66mi 2/2.0 (-1) 1,248 (+8%) 3mo $44,500 $36 45

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
-3.5%
Equity multiple
0.87×
Total profit
$-4,786
Equity at exit
$19,369
10-year hold
IRR
6.1%
Equity multiple
1.46×
Total profit
$16,618
Equity at exit
$11,231

Cash invested: $36,372 (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
8.3×

Monthly cashflow live

Estimated rent
$1,304 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$39 /mo · $466/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$256

Break-even live

Break-even rent $980
Max offer price $129,900
Occupancy floor 75%

Sensitivity live

Price -10% $330 -5% $293 +0% $256 +5% $219 +10% $183
Rent -10% $153 -5% $205 +0% $256 +5% $308 +10% $359
Rate -1.0pp $322 -0.5pp $289 base $256 +0.5pp $223 +1.0pp $188

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
$32,475
Closing costs
$3,897
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1223 W Colorado Ave Chickasha, OK 2.0 2.0 864 $1,275 $1.48 2d 1 0.24mi
1008 S 14th St Chickasha, OK 3.0 2.0 1485 $1,395 $0.94 2d 1 0.32mi
1024 S 13th St Chickasha, OK 2.0 2.0 1265 $925 $0.73 11d 1 0.32mi
519 W Minnesota Ave Chickasha, OK 2.0 2.0 1100 $1,250 $1.14 2d 1 0.59mi
509 W Oregon Ave Chickasha, OK 2.0 2.0 900 $1,200 $1.33 2d 1 0.60mi
810 W Illinois Ave Chickasha, OK 2.0 2.0 1100 $1,250 $1.14 24d 1 0.77mi
810 W Illinois Ave Chickasha, OK 2.0 2.0 1100 $1,250 $1.14 3d 1 0.77mi
816 S 2nd St Chickasha, OK 3.0 2.0 1047 $1,100 $1.05 2d 1 0.85mi
607 W Wisconsin Ave Chickasha, OK 3.0 2.0 1270 $1,395 $1.10 11d 1 1.08mi
1315 S Sheppard St Chickasha, OK 2.0 2.0 864 $1,250 $1.45 3d 1 1.15mi
2220 W Utah Ave Unit 2220 Chickasha, OK 2.0 1.0 910 $1,055 $1.16 2d 1 1.24mi
2226 W Utah Ave Chickasha, OK 2.0 1.0 1000 $1,055 $1.05 15d 1 1.26mi
3507 W Mississippi Ave Chickasha, OK 4.0 2.0 1240 $1,474 $1.19 2d 1 1.43mi
641 Marlin Ct Chickasha, OK 2.0–3.0 2.0 1300 $1,595 $1.23 2d 3 1.43mi

Listing history 20 events

  1. 2026-06-18
    days on market $129,900 Active 34 DOM
  2. 2026-06-17
    days on market $129,900 Active 33 DOM
  3. 2026-06-16
    days on market $129,900 Active 32 DOM
  4. 2026-06-15
    days on market $129,900 Active 31 DOM
  5. 2026-06-13
    days on market $129,900 Active 29 DOM
  6. 2026-06-09
    days on market $129,900 Active 25 DOM
  7. 2026-06-08
    days on market $129,900 Active 24 DOM
  8. 2026-06-07
    days on market $129,900 Active 23 DOM
  9. 2026-06-05
    days on market $129,900 Active 20 DOM
  10. 2026-06-03
    days on market $129,900 Active 19 DOM
  11. 2026-06-02
    days on market $129,900 Active 18 DOM
  12. 2026-06-01
    days on market $129,900 Active 17 DOM
  13. 2026-05-31
    days on market $129,900 Active 16 DOM
  14. 2026-05-14
    listed $129,900 Active
  15. 2024-09-13
    historical
  16. 2024-07-26
    status Active
  17. 2024-07-05
    status Pending
  18. 2024-04-09
    price $54,500
  19. 2024-03-12
    listed $59,500 Active
  20. 2012-10-26
    soldstatus $40,000

ⓘ 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
$466 · $39/mo
Projected year-2 tax
$1,169 · $97/mo
Expected delta
+$703/yr (+$59/mo · 150.9%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,652
− Mortgage interest
−$7,276
− Property taxes
−$466
− Insurance
−$650
− Repairs & maintenance
−$1,252
− Management
−$1,252
− Depreciation
−$3,779
Taxable income
$977
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$234
After-tax cash flow
$2,840/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

+224.8% since first listed
7 events — show timeline
  • 2026-05-14 Listed $129,900 MLSOK
  • 2024-09-13 Listing Removed MLSOK
  • 2024-07-26 Relisted MLSOK
  • 2024-07-05 Pending MLSOK
  • 2024-04-09 Price Changed $54,500 MLSOK
  • 2024-03-12 Listed $59,500 MLSOK
  • 2012-10-26 Sold (Public Records) $40,000 Public Records

Property tax history

+4.7%/yr

Latest (2025): $466 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…