CashFlowRE
Sign in Sign up
1329 W Thompson Ave
B+ Composite 75.51
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$94,950

1329 W Thompson Ave · Enid, OK 73703
3 bd · 2.0 ba · 1,444 sqft · SingleFamily public records · 123 Days on market
Built 1961 9,230 sqft lot Est $147k · 36% under

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

Listing remarks

Charming 3-bedroom, 2-bath home offering a functional layout with recent updates to flooring and kitchen. The property needs some minor TLC, making it a great opportunity for buyers to add personal touches or value. Convenient location in Enid—don’t miss this one.

Key facts

  • 9,230 sq ft lot
  • Built 1961
  • Listed 122 days

Property features AI

Finance

  • Other: REO / Bank owned condition affecting sale
  • Financial info: Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Home design: Single family residence; One-level home; Existing property
  • Construction: Frame construction; Shingle roof; Combination foundation; Built status: existing
  • Exterior features: Interior lot; No exterior special features listed

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Other heating; Other cooling
  • Interior features: One living area; No fireplace

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/2.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $504 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% vs local median 5.0% in Enid — 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 63/100 on livability (#212 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, crime F, amenities F.
  • Enid (town): math 19% / reading 22% proficiency, ranked #168 of 270 in OK (top 62%) — 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: Taft Es (math 22% / reading 22%, grade F, #413 of 845 statewide, top 54%, 295 students, 0% FRL); Enid Hs (math 14% / reading 26%, grade F, #236 of 447 statewide, top 61%, 2,252 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: Rents rising (+2.4%/yr); 175 active listings in the ZIP; 19 units permitted in Garfield County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $656 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Garfield County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 2.4% rent growth), your $27k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 123 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $83,556 (12.0% below list)

Questions for the listing agent

  1. It's been on market 123 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — 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. Crime grade is F 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?
  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
1.60%
Cap rate
12.66%
Cash-on-cash
22.75%
DSCR
2.01
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$147,288
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1409 Ponca Ave 0.17mi 3/1.5 1,381 (-4%) 8mo $169,000 $122 76
1606 Chickasaw Dr 0.31mi 3/1.0 1,466 (+2%) 8mo $140,000 $95 73
1906 Seneca Ave 0.45mi 2/2.0 (-1) 1,418 (-2%) 5mo $145,000 $102 67
1513 Kaw St 0.62mi 3/2.0 1,500 (+4%) 5mo $177,500 $118 60
2326 Sioux Ave 0.66mi 2/2.0 (-1) 1,453 (+1%) 6mo $120,000 $83 58
819 W Wabash Ave 0.70mi 3/2.0 1,396 (-3%) 5mo $132,600 $95 58
1810 Seneca Ave 0.36mi 2/1.0 (-1) 1,297 (-10%) 3mo $129,000 $99 55
1705 S Johnson St 0.38mi 3/1.5 1,655 (+15%) 2mo $149,000 $90 54
1401 S Johnson St 0.34mi 3/1.0 1,230 (-15%) 1mo $150,000 $122 54
1910 W Rupe Ave 0.51mi 3/1.5 1,245 (-14%) 2mo $135,000 $108 49
1113 Seneca Ave 0.36mi 4/2.0 (+1) 1,654 (+14%) 8mo $130,000 $79 47
1925 Live Oak St 0.67mi 3/2.0 1,628 (+13%) 4mo $240,000 $147 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 · 2.42% rent growth · sell at horizon

5-year hold
IRR
15.0%
Equity multiple
1.60×
Total profit
$15,879
Equity at exit
$14,157
10-year hold
IRR
23.3%
Equity multiple
2.95×
Total profit
$51,779
Equity at exit
$8,210

Cash invested: $26,586 (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 73703

Rents YoY
2.4%
Active inventory
175
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,519 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$159 /mo · $1,903/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$319
Net cashflow
$504

Break-even live

Break-even rent $881
Max offer price $94,950
Occupancy floor 62%

Sensitivity live

Price -10% $558 -5% $531 +0% $504 +5% $477 +10% $450
Rent -10% $384 -5% $444 +0% $504 +5% $564 +10% $624
Rate -1.0pp $552 -0.5pp $528 base $504 +0.5pp $479 +1.0pp $454

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
$23,738
Closing costs
$2,848
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 15 events

  1. 2026-06-21
    days on market $94,950 Active 123 DOM
  2. 2026-06-19
    days on market $94,950 Active 121 DOM
  3. 2026-06-18
    days on market $94,950 Active 120 DOM
  4. 2026-06-18
    price $94,950 Active 119 DOM
  5. 2026-06-17
    days on market $99,950 Active 119 DOM
  6. 2026-06-16
    days on market $99,950 Active 118 DOM
  7. 2026-06-15
    days on market $99,950 Active 117 DOM
  8. 2026-06-14
    days on market $99,950 Active 115 DOM
  9. 2026-06-12
    statusdays on market $99,950 Active 114 DOM
  10. 2026-05-14
    status Pending
  11. 2026-04-23
    price $99,950
  12. 2026-02-24
    price $109,950
  13. 2026-01-21
    listed $124,950 Active
  14. 2022-05-24
    soldstatus $149,000
  15. 1999-06-07
    soldstatus $14,000

ⓘ 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
$1,903 · $159/mo
Projected year-2 tax
$1,903 · $159/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$18,229
− Mortgage interest
−$5,319
− Property taxes
−$1,903
− Insurance
−$475
− Repairs & maintenance
−$1,458
− Management
−$1,458
− Depreciation
−$2,762
Taxable income
$4,854
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,165
After-tax cash flow
$4,883/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
Enid
NCES district ID
4010920
Math proficiency
19% ▼ -11.00%
Reading proficiency
22% ▼ -9.00%
Median HH income
$42,389
Composite
17.59/100
National rank
#9040
State rank
#168 of 270 in OK

Livability — Enid

Score
63/100
State rank
#212
US rank
#15472

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Enid, OK
County
Garfield County · 55,032 people
City population
55,032
Metro
Enid, OK
Population (ZIP)
30,556
Household income
$73,333
Rent vs Own
32.8% rent · 67.2% own
Severe rent burden
702.0

Population outlook (Garfield County) Hauer SSP2

Today (2025)
69,026 people
By 2030
72,171 · +4.6%
By 2040
79,366 · +15.0%
By 2050
87,847 · +27.3%
By 2075
112,714 · +63.3%
By 2100
135,682 · +96.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Hispanic / Latino 10% Two or more races 9% Black 2% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Iranian 2% Slovak 2% Serbian 1%
Foreign-born
4% · Canada, China
Languages at home
92% English-only · Spanish 5% Other Asian/Pacific 2% Chinese 1%

Political lean MEDSL · Garfield

2024 margin
Solid R (+53.8) · D 22.2% · R 76.0% · Other 1.8%
2008→2024 swing
-2.8pp toward R · 2008: -51.0pp · 2024: -53.8pp
All cycles
2024: R+53.8 2020: R+53.7 2016: R+53.5 2012: R+52.5 2008: R+51.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -111.61%
Current HPI
187.8197
Rent YoY
▲ 2.42%
Metro
Enid, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+613.9% since first listed
6 events — show timeline
  • 2026-05-14 Pending MLSOK
  • 2026-04-23 Price Changed $99,950 MLSOK
  • 2026-02-24 Price Changed $109,950 MLSOK
  • 2026-01-21 Listed $124,950 MLSOK
  • 2022-05-24 Sold (Public Records) $149,000 Public Records
  • 1999-06-07 Sold (Public Records) $14,000 Public Records

Property tax history

+11.4%/yr

Latest (2025): $1,903 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…