CashFlowRE
Sign in Sign up
6651 108th St
B- Composite 67.8
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 +26.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.2/10.0
  • 1% rule +6.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$133,500

6651 108th St · Slaughterville, OK 73068
3 bd · 2.0 ba · 1,664 sqft · SingleFamily public records · 20 Days on market
Built 1976 3.58 ac lot Est $226k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Situated on 3.58 acres, this unique property offers incredible potential with multiple structures already in place. The main home, built in 1975, includes a 19x17 addition completed in 2015, providing expanded living space. A 50x24 front shop offers ample room for storage, hobbies, or workspace, while the 18x24 back dwelling, built in 2024, adds flexibility for guests, rental income, or multi-generational living. The property is all electric with well water, and plumbing updates that were completed in 2024. All structures are equipped with both electric and water. With a versatile layout and room to make it your own, this property presents a great opportunity for those seeking space, functi

Key facts

  • Multiple structures
  • Plumbing updates
  • 3.58 acres

Tags

3.58 ACRESMULTIPLE STRUCTURES50X24 FRONT SHOP18X24 BACK DWELLINGWELL WATERPLUMBING UPDATES

Property features AI

Finance

  • Financial info: Sold as-is; Cash only offers accepted
  • HOA & community: No mandatory association dues

Exterior

  • Home design: Single-family residence; One story; Existing property
  • Construction: Metal roof; Other construction materials; Slab foundation; Built on a 3.58-acre lot
  • Exterior features: Outbuildings; Workshop; Rural setting

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No central heating listed; Window air conditioning units
  • Interior features: Two living areas; 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 $134k.

Deal economics

  • At list price, monthly cash flow is $365 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $134k).
  • Recommended offer: $131k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 4.4% in Slaughterville — 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 (#228 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: amenities F, commute F, health & safety F.
  • Noble (suburban): math 23% / reading 25% proficiency, ranked #108 of 270 in OK (top 40%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Noble Hs (math 17% / reading 27%, grade F, #222 of 447 statewide, top 52%, 883 students, 0% FRL) — zoned schools average 0% FRL vs 53% district-wide (53 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 214 active listings in the ZIP; 592 units permitted in Cleveland County in 2024 (12 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $923 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Cleveland County population projected at +40% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $37k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $85k; list at $134k implies a 57% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,497 (1.5% below list)

Questions for the listing agent

  1. Built in 1976 — 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. 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.
  5. 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.
  6. 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
1.15%
Cap rate
9.57%
Cash-on-cash
11.70%
DSCR
1.52
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$226,304
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7101 114th St 0.66mi 3/1.0 1,546 (-7%) 12mo $209,900 $136 44

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
1.1%
Equity multiple
1.04×
Total profit
$1,566
Equity at exit
$19,905
10-year hold
IRR
10.7%
Equity multiple
1.83×
Total profit
$31,181
Equity at exit
$11,543

Cash invested: $37,380 (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 73068

Home prices YoY
-4.8%
Active inventory
214
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,540 medium interval (Pro) →
Mortgage (P&I)
$700
Tax from tax record
$96 /mo · $1,155/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$365

Break-even live

Break-even rent $1,078
Max offer price $133,500
Occupancy floor 71%

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
$33,375
Closing costs
$4,005
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 3 events

  1. 2026-05-22
    status Pending
  2. 2026-05-01
    listed $133,500 Active
  3. 2010-02-24
    soldstatus $85,000

ⓘ 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
$1,155 · $96/mo
Projected year-2 tax
$1,202 · $100/mo
Expected delta
+$46/yr (+$4/mo · 4.0%)

ⓘ 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 6/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$18,479
− Mortgage interest
−$7,478
− Property taxes
−$1,155
− Insurance
−$668
− Repairs & maintenance
−$1,478
− Management
−$1,478
− Depreciation
−$3,884
Taxable income
$2,338
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$561
After-tax cash flow
$3,814/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
Noble
NCES district ID
4021630
Math proficiency
23% ▼ -8.00%
Reading proficiency
25% ▼ -7.00%
Median HH income
$50,812
Composite
21.31/100
National rank
#8384
State rank
#108 of 270 in OK

Livability — Slaughterville

Score
63/100
State rank
#228
US rank
#15883

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Slaughterville, OK
County
Cleveland County · 239,547 people
City population
12,003
Metro
Oklahoma City, OK
Population (ZIP)
12,258
Household income
$73,821
Rent vs Own
24.8% rent · 75.2% own
Severe rent burden
301.0

Population outlook (Cleveland County) Hauer SSP2

Today (2025)
323,621 people
By 2030
349,070 · +7.9%
By 2040
400,168 · +23.7%
By 2050
454,101 · +40.3%
By 2075
602,926 · +86.3%
By 2100
734,485 · +127.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 8% Hispanic / Latino 5% Native American 5% Black 1%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Slovak 3% Lithuanian 2% Italian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Cleveland

2024 margin
R (+14.9) · D 41.4% · R 56.4% · Other 2.2%
2008→2024 swing
+9.1pp toward D · 2008: -24.0pp · 2024: -14.9pp
All cycles
2024: R+14.9 2020: R+14.1 2016: R+21.7 2012: R+25.9 2008: R+24.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -13.99%
Current HPI
278.428
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

+57.1% since first listed
3 events — show timeline
  • 2026-05-22 Pending MLSOK
  • 2026-05-01 Listed $133,500 MLSOK
  • 2010-02-24 Sold (Public Records) $85,000 Public Records

Property tax history

+1.8%/yr

Latest (2024): $1,155 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…