CashFlowRE
Sign in Sign up
401 W Friendship St
D+ Composite 46.81
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Appreciation +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$15,000

401 W Friendship St · Mangum, OK 73554
2 bd · 1.0 ba · 1,488 sqft · SingleFamily public records · 77 Days on market
Built 1983 0.41 ac lot

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

Listing remarks MLS

4 lots for sale. There is a house on the property but condition is unknown. To be sold AS IS. Seller will make no repairs. Lots are spacious.

Key facts

  • 0.41 acre lot
  • Built 1983
  • Listed 77 days

Property features AI

Finance

  • Other: No storm shelter; Homestead not indicated
  • Financial info: Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Utilities: Living area recorded from assessor (1,488)
  • Home design: Single-family residence; One-story; Property faces north; Residential property; Existing property
  • Construction: Built with stone and other materials; Composition roof
  • Exterior features: No notable exterior features listed; Lot described as Other

Interior

  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Floor furnace heating; No central air conditioning
  • Interior features: One living area; No study; Slab foundation

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 2-bed/1.0-bath single-family listed at $15k.

Deal economics

  • At list price, monthly cash flow is $738 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $15k).
  • Recommended offer: $14k (6.0% below list) — sets the bar for market timing.
  • Cap rate 65.4% vs local median 7.7% in Mangum — 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 65/100 on livability (#144 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, employment F.
  • Mangum (town): math 27% / reading 28% proficiency, ranked #89 of 270 in OK (top 33%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Edison Es (math 47% / reading 32%, grade F, #107 of 845 statewide, top 14%, 239 students, 0% FRL); Mangum Hs (math 15% / reading 24%, grade F, #274 of 447 statewide, top 66%, 175 students, 0% FRL) — zoned schools average 0% FRL vs 56% district-wide (56 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 46 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-2.5%/yr); year-one equity from $104 of loan paydown is wiped out by about $368 of value loss. Plan a longer hold.
  • Greer County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-2.5% appreciation + 3.0% rent growth), your $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($14k) 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 $10k; list at $15k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $14,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
7.02%
Cap rate
65.35%
Cash-on-cash
210.93%
DSCR
10.39
GRM
1.2

CMA / ARV

ARV (on-the-fly)
$124,992
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1801 N Louis Tittle Ave 0.43mi 3/1.0 (+1) 1,380 (-7%) 2mo $116,000 $84 61
1002 N Pennsylvania Ave 0.55mi 3/1.0 (+1) 1,522 (+2%) 6mo $35,000 $23 60
1906 N Pennsylvania Ave 0.37mi 2/1.0 1,320 (-11%) 7mo $87,000 $66 58
214 E Van Buren St 0.70mi 2/2.0 1,428 (-4%) 7mo $108,000 $76 50
501 N Maryland Ave 0.73mi 2/2.0 1,700 (+14%) 1mo $155,000 $91 37
705 N Pennsylvania Ave 0.65mi 3/2.0 (+1) 1,280 (-14%) 2mo $110,000 $86 36

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

Projected returns pro-forma

-2.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
11.70×
Total profit
$44,944
Equity at exit
$2,603
10-year hold
IRR
Equity multiple
24.82×
Total profit
$100,023
Equity at exit
$1,935

Cash invested: $4,200 (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 73554

Home prices YoY
-2.7%
Active inventory
46
Price-to-rent
1.2×

Monthly cashflow live

Estimated rent
$1,054 medium interval (Pro) →
Mortgage (P&I)
$79
Tax from tax record
$9 /mo · $111/yr
Insurance
$6
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$738

Break-even live

Break-even rent $119
Max offer price $15,000
Occupancy floor 25%

Sensitivity live

Price -10% $747 -5% $743 +0% $738 +5% $734 +10% $730
Rent -10% $655 -5% $697 +0% $738 +5% $780 +10% $822
Rate -1.0pp $746 -0.5pp $742 base $738 +0.5pp $734 +1.0pp $730

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
$3,750
Closing costs
$450
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 19 events

  1. 2026-06-21
    days on market $15,000 Active 77 DOM
  2. 2026-06-18
    days on market $15,000 Active 75 DOM
  3. 2026-06-17
    days on market $15,000 Active 74 DOM
  4. 2026-06-16
    days on market $15,000 Active 73 DOM
  5. 2026-06-15
    days on market $15,000 Active 72 DOM
  6. 2026-06-13
    days on market $15,000 Active 70 DOM
  7. 2026-06-12
    days on market $15,000 Active 69 DOM
  8. 2026-06-09
    days on market $15,000 Active 66 DOM
  9. 2026-06-08
    days on market $15,000 Active 65 DOM
  10. 2026-06-08
    days on market $15,000 Active 64 DOM
  11. 2026-06-07
    days on market $15,000 Active 63 DOM
  12. 2026-06-04
    days on market $15,000 Active 60 DOM
  13. 2026-06-02
    days on market $15,000 Active 59 DOM
  14. 2026-06-01
    days on market $15,000 Active 58 DOM
  15. 2026-05-31
    days on market $15,000 Active 57 DOM
  16. 2026-04-04
    listed $15,000 Active
  17. 2025-04-02
    soldstatus $10,000 Closed 141-char remark
    Show marketing remark (141 chars)

    4 lots for sale. There is a house on the property but condition is unknown. To be sold AS IS. Seller will make no repairs. Lots are spacious.

  18. 2025-03-13
    status Pending 141-char remark
    Show marketing remark (141 chars)

    4 lots for sale. There is a house on the property but condition is unknown. To be sold AS IS. Seller will make no repairs. Lots are spacious.

  19. 2025-02-23
    listed $10,000 Active 141-char remark
    Show marketing remark (141 chars)

    4 lots for sale. There is a house on the property but condition is unknown. To be sold AS IS. Seller will make no repairs. Lots are spacious.

ⓘ 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
$111 · $9/mo
Projected year-2 tax
$135 · $11/mo
Expected delta
+$24/yr (+$2/mo · 21.6%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$12,644
− Mortgage interest
−$840
− Property taxes
−$111
− Insurance
−$75
− Repairs & maintenance
−$1,012
− Management
−$1,012
− Depreciation
−$436
Taxable income
$9,159
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,198
After-tax cash flow
$6,661/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
Mangum
NCES district ID
4018780
Math proficiency
27% ▼ -18.00%
Reading proficiency
28% ▼ -15.00%
Median HH income
$36,568
Composite
22.85/100
National rank
#8012
State rank
#89 of 270 in OK

Livability — Mangum

Score
65/100
State rank
#144
US rank
#13248

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mangum, OK
Population (ZIP)
3,361

Population outlook (Greer County) Hauer SSP2

Today (2025)
5,904 people
By 2030
5,869 · -0.6%
By 2040
5,790 · -1.9%
By 2050
5,712 · -3.3%
By 2075
5,196 · -12.0%
By 2100
4,326 · -26.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 15% Two or more races 8% Black 3% Native American 1%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Iranian 2% Serbian 2% Slovak 1%
Foreign-born
1% · China, Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Greer

2024 margin
Solid R (+65.7) · D 16.6% · R 82.3% · Other 1.1%
2008→2024 swing
-19.3pp toward R · 2008: -46.5pp · 2024: -65.7pp
All cycles
2024: R+65.7 2020: R+64.7 2016: R+61.1 2012: R+46.7 2008: R+46.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.45%
Current HPI
88.9252
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

+50.0% since first listed
4 events — show timeline
  • 2026-04-04 Listed $15,000 MLSOK
  • 2025-04-02 Sold (MLS) $10,000 MLSOK
  • 2025-03-13 Pending MLSOK
  • 2025-02-23 Listed $10,000 MLSOK

Property tax history

+39.8%/yr

Latest (2025): $111 · +692.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…