CashFlowRE
Sign in Sign up
105 Witteville Rd
C+ Composite 60.15
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 +17.5/30.0
  • ARV discount +15.0/15.0
  • Appreciation +7.1/10.0
  • DSCR +5.5/10.0
  • 1% rule +4.7/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0

$139,900

105 Witteville Rd · Poteau, OK 74953
3 bd · 2.0 ba · 1,378 sqft · SingleFamily public records · 27 Days on market
Built 1950 0.51 ac lot Est $193k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investment opportunity or for a first time home buyer, this home offers 3 bedrooms and 1 bathroom, sitting on a generous 0.51-acre +/- lot in a great area in town. The yard is partially fenced on two sides, providing a great start for pets or privacy. Inside, you’ll find a comfortable layout perfect for family living or entertaining.

Key facts

  • Generous lot
  • 0.51 acre lot
  • Built 1950

Tags

GENEROUS LOTPARTIALLY FENCED YARD

Property features AI

Exterior

  • Parking: Attached carport; 1 covered parking space; Gravel parking surface
  • Utilities: Public water; Public sewer; Electricity available; Water available; Sewer available
  • Home design: Single-family house; One story
  • Construction: Vinyl siding; Shingle roof; Asphalt roof; Slab foundation; Built as a residence
  • Exterior features: Partial fencing; City lot; Level lot; Public maintained road

Interior

  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Electric water heater; Vinyl flooring
  • Laundry & utility: Electric dryer hookup

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 $140k.

Deal economics

  • At list price, monthly cash flow is $107 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $136k (2.8% below list).
  • Recommended offer: $136k (2.8% below list) — sets the bar for 1% rule.

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: 137 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 $7k of equity ($967 loan paydown + $6k 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.
  • At projected returns (4.2% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $32k; list at $140k implies a 337% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $135,989 (2.8% below list)

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.97%
Cap rate
7.21%
Cash-on-cash
3.29%
DSCR
1.15
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$192,920
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
111 Witteville Rd 0.06mi 3/2.0 1,400 (+2%) 6mo $176,000 $126 90
109 Woodbine Ave 0.29mi 3/2.0 1,323 (-4%) 1mo $152,000 $115 79
114 Teakwood Dr 0.29mi 3/2.0 1,320 (-4%) 2mo $205,000 $155 78
153 Kidd Ln 0.27mi 3/2.0 1,350 (-2%) 12mo $199,000 $147 74
219 Georgia Pl 0.31mi 3/2.0 1,440 (+4%) 8mo $190,000 $132 71
120 Redbud Ln 0.35mi 3/2.0 1,483 (+8%) 6mo $245,000 $165 66
102 Cheyenne St 0.62mi 3/2.0 1,404 (+2%) 6mo $162,000 $115 63
2514 Witteville Dr 0.33mi 3/2.0 1,544 (+12%) 8mo $245,000 $159 57
108 Rhonda Ln 0.46mi 4/2.0 (+1) 1,430 (+4%) 13mo $105,000 $73 57
106 Patrick Ln 0.63mi 3/2.0 1,534 (+11%) 1mo $220,000 $143 51
103 Bowlin Dr 0.48mi 3/2.0 1,551 (+13%) 11mo $203,000 $131 47
310 Coggins Ave 0.44mi 3/2.0 1,569 (+14%) 12mo $220,000 $140 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
13.8%
Equity multiple
1.84×
Total profit
$32,981
Equity at exit
$72,757
10-year hold
IRR
14.9%
Equity multiple
3.48×
Total profit
$97,019
Equity at exit
$120,480

Cash invested: $39,172 (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
137
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,360 medium interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,098/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$107

Break-even live

Break-even rent $1,224
Max offer price $139,900
Occupancy floor 87%

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
$34,975
Closing costs
$4,197
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 18 events

  1. 2026-06-18
    days on market $139,900 Active 27 DOM
  2. 2026-06-17
    days on market $139,900 Active 26 DOM
  3. 2026-06-16
    days on market $139,900 Active 25 DOM
  4. 2026-06-15
    days on market $139,900 Active 24 DOM
  5. 2026-06-13
    days on market $139,900 Active 22 DOM
  6. 2026-06-12
    days on market $139,900 Active 21 DOM
  7. 2026-06-09
    days on market $139,900 Active 18 DOM
  8. 2026-06-08
    days on market $139,900 Active 17 DOM
  9. 2026-06-08
    days on market $139,900 Active 16 DOM
  10. 2026-06-07
    days on market $139,900 Active 15 DOM
  11. 2026-06-04
    days on market $139,900 Active 12 DOM
  12. 2026-06-02
    days on market $139,900 Active 11 DOM
  13. 2026-06-01
    days on market $139,900 Active 10 DOM
  14. 2026-05-31
    days on market $139,900 Active 9 DOM
  15. 2026-05-22
    listed $139,900 Active
  16. 2025-09-11
    listed $158,000 Active
  17. 2007-11-01
    soldstatus $32,000
  18. 2003-01-31
    soldstatus $30,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 4% 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
$16,319
− Mortgage interest
−$7,837
− Property taxes
−$2,098
− Insurance
−$700
− Repairs & maintenance
−$1,305
− Management
−$1,305
− Depreciation
−$4,070
Taxable loss
−$997
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$239
After-tax cash flow
$1,529/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

+366.3% since first listed
4 events — show timeline
  • 2026-05-22 Listed $139,900 WRVBOR
  • 2025-09-11 Listed $158,000 WRVBOR
  • 2007-11-01 Sold (Public Records) $32,000 Public Records
  • 2003-01-31 Sold (Public Records) $30,000 Public Records

Property tax history

-1.5%/yr

Latest (2025): $268 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…