CashFlowRE
Sign in Sign up
11 Turner
C+ Composite 61.61
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 +26.1/30.0
  • ARV discount +9.9/15.0
  • DSCR +8.8/10.0
  • 1% rule +5.9/10.0
  • Rent growth +4.3/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$128,000

11 Turner · Ardmore, OK 73401
3 bd · 1.0 ba · 1,118 sqft · SingleFamily public records · 189 Days on market
Built 1955 6,098 sqft lot Est $135k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This brick home is a great potential for a first-time home buyer, investor or someone looking to downsize. Covered parking, nice corner lot, central heat and air, 3 bed, 1 bath, storage and nice laundry space. Priced under a $100 a square foot. Fenced in backyard! SOLD IN " AS IS CONDITION".

Key facts

  • Updated wiring
  • Fenced in back yard
  • Updated hvac

Tags

CORNER LOTFENCED IN BACK YARDUPDATED WIRINGUPDATED HVACINCLUDES ALL APPLIANCES

Property features AI

Exterior

  • Parking: 1-car garage; Carport
  • Security: No safety shelter
  • Utilities: Electricity available; Public water; Public sewer
  • Home design: Single-story; Faces south; Entry on crawlspace foundation
  • Construction: Brick veneer and wood frame construction; Asphalt/fiberglass roof; Built from public records
  • Exterior features: Porch; Chain link fencing; Corner lot

Interior

  • Kitchen: Dishwasher; Oven; Range; Refrigerator
  • Flooring: Concrete floors; Laminate floors
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Ceiling fan(s); Laminate counters; Vinyl windows; Electric oven and range connections
  • Laundry & utility: Washer hookup; Washer; Dryer; Electric water heater

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 $128k.

Deal economics

  • At list price, monthly cash flow is $324 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $128k).
  • Recommended offer: $113k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 4.6% in Ardmore — 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 58/100 on livability (#447 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Ardmore (town): math 12% / reading 15% proficiency, ranked #241 of 270 in OK (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+7.4%/yr); 379 active listings in the ZIP; 73 units permitted in Carter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $885 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Carter County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 7.4% rent growth), your $36k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 189 days — a 12% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 3 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.

Risks & watch-outs

  • Watch-outs: built in 1955 — 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 $112,640 (12.0% below list)

Questions for the listing agent

  1. It's been on market 189 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 1955 — 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 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?
  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
1.09%
Cap rate
9.33%
Cash-on-cash
10.85%
DSCR
1.48
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$135,278
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
426 Elm 0.39mi 3/1.5 1,128 (+1%) 7mo $89,000 $79 72
1618 Mount Washington St 0.13mi 2/1.0 (-1) 1,248 (+12%) 2mo $120,000 $96 67
703 Campbell 0.71mi 3/1.0 1,104 (-1%) 4mo $139,000 $126 61
1817 Comanche 0.48mi 3/1.0 1,224 (+10%) 2mo $147,500 $121 60
428 Elm 0.40mi 3/2.0 1,012 (-10%) 7mo $139,000 $137 56
1220 Hargrove 0.67mi 3/1.0 1,182 (+6%) 7mo $155,000 $131 54
1908 Choctaw Ave 0.72mi 3/1.5 1,194 (+7%) 2mo $142,500 $119 52
408 NW 11th St 0.68mi 2/1.0 (-1) 1,194 (+7%) 1mo $140,000 $117 51
430 Locust 0.58mi 3/1.0 1,237 (+11%) 6mo $141,000 $114 50
625 Northwest Ave 0.58mi 3/1.0 1,239 (+11%) 6mo $75,000 $61 50
403 15th Ave NW 0.31mi 3/2.0 1,285 (+15%) 11mo $160,000 $125 47
705 Elizabeth 0.73mi 3/1.0 1,232 (+10%) 4mo $165,000 $134 46

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 · 7.38% rent growth · sell at horizon

5-year hold
IRR
4.3%
Equity multiple
1.17×
Total profit
$6,248
Equity at exit
$19,085
10-year hold
IRR
17.2%
Equity multiple
2.69×
Total profit
$60,593
Equity at exit
$11,067

Cash invested: $35,840 (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 73401

Home prices YoY
-21.7%
Rents YoY
7.4%
Active inventory
379
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,392 medium interval (Pro) →
Mortgage (P&I)
$671
Tax from tax record
$51 /mo · $615/yr
Insurance
$53
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$324

Break-even live

Break-even rent $982
Max offer price $128,000
Occupancy floor 72%

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
$32,000
Closing costs
$3,840
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 25 events

  1. 2026-06-19
    days on market $128,000 Active 189 DOM
  2. 2026-06-18
    days on market $128,000 Active 188 DOM
  3. 2026-06-17
    days on market $128,000 Active 187 DOM
  4. 2026-06-16
    days on market $128,000 Active 186 DOM
  5. 2026-06-15
    days on market $128,000 Active 185 DOM
  6. 2026-06-14
    days on market $128,000 Active 183 DOM
  7. 2026-06-12
    days on market $128,000 Active 182 DOM
  8. 2026-06-09
    days on market $128,000 Active 179 DOM
  9. 2026-06-08
    days on market $128,000 Active 178 DOM
  10. 2026-06-07
    days on market $128,000 Active 177 DOM
  11. 2026-06-05
    pricedays on market $128,000 Active 174 DOM
  12. 2026-06-03
    days on market $129,000 Active 173 DOM
  13. 2026-06-02
    days on market $129,000 Active 172 DOM
  14. 2026-06-01
    days on market $129,000 Active 171 DOM
  15. 2026-05-31
    days on market $129,000 Active 170 DOM
  16. 2026-05-30
    days on market $129,000 Active 169 DOM
  17. 2026-02-24
    status Active
  18. 2026-01-13
    status Pending
  19. 2025-12-30
    soldstatus $113,000
  20. 2025-10-30
    listed $129,000 Active
  21. 2025-07-11
    soldstatus $85,000 Closed 302-char remark
    Show marketing remark (302 chars)

    This brick home is a great potential for a first-time home buyer, investor or someone looking to downsize. Covered parking, nice corner lot, central heat and air, 3 bed, 1 bath, storage and nice laundry space. Priced under a $100 a square foot. Fenced in backyard! SOLD IN " AS IS CONDITION".

  22. 2025-05-22
    status Pending 302-char remark
    Show marketing remark (302 chars)

    This brick home is a great potential for a first-time home buyer, investor or someone looking to downsize. Covered parking, nice corner lot, central heat and air, 3 bed, 1 bath, storage and nice laundry space. Priced under a $100 a square foot. Fenced in backyard! SOLD IN " AS IS CONDITION".

  23. 2025-05-05
    listed $95,000 Active 302-char remark
    Show marketing remark (302 chars)

    This brick home is a great potential for a first-time home buyer, investor or someone looking to downsize. Covered parking, nice corner lot, central heat and air, 3 bed, 1 bath, storage and nice laundry space. Priced under a $100 a square foot. Fenced in backyard! SOLD IN " AS IS CONDITION".

  24. 2007-10-22
    soldstatus $69,500
  25. 2006-08-14
    soldstatus $18,000

ⓘ 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
$615 · $51/mo
Projected year-2 tax
$1,152 · $96/mo
Expected delta
+$537/yr (+$45/mo · 87.3%)

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥112°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$16,705
− Mortgage interest
−$7,170
− Property taxes
−$615
− Insurance
−$640
− Repairs & maintenance
−$1,336
− Management
−$1,336
− Depreciation
−$3,724
Taxable income
$1,883
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$452
After-tax cash flow
$3,435/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
Ardmore
NCES district ID
4003180
Math proficiency
12% ▼ -7.00%
Reading proficiency
15% ▼ -6.00%
Median HH income
$35,194
Composite
11.1/100
National rank
#9733
State rank
#241 of 270 in OK

Livability — Ardmore

Score
58/100
State rank
#447
US rank
#21387

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ardmore, OK
County
Carter County · 36,833 people
City population
36,833
Metro
Ardmore, OK
Population (ZIP)
36,833
Household income
$61,989
Rent vs Own
36.8% rent · 63.2% own
Severe rent burden
1026.0

Population outlook (Carter County) Hauer SSP2

Today (2025)
50,892 people
By 2030
51,913 · +2.0%
By 2040
53,857 · +5.8%
By 2050
55,604 · +9.3%
By 2075
60,670 · +19.2%
By 2100
62,366 · +22.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 65% Two or more races 14% Hispanic / Latino 9% Native American 8% Black 7% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 5%

Political lean MEDSL · Carter

2024 margin
Solid R (+54.7) · D 21.9% · R 76.7% · Other 1.4%
2008→2024 swing
-14.2pp toward R · 2008: -40.5pp · 2024: -54.7pp
All cycles
2024: R+54.7 2020: R+52.5 2016: R+52.6 2012: R+42.7 2008: R+40.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -74.93%
Current HPI
269.7381
Rent YoY
▲ 7.38%
Metro
Ardmore, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+527.8% since first listed
9 events — show timeline
  • 2026-02-24 Relisted MLS Technology, Inc.
  • 2026-01-13 Pending MLS Technology, Inc.
  • 2025-12-30 Sold (Public Records) $113,000 Public Records
  • 2025-10-30 Listed $129,000 MLS Technology, Inc.
  • 2025-07-11 Sold (MLS) $85,000 MLS Technology, Inc.
  • 2025-05-22 Pending MLS Technology, Inc.
  • 2025-05-05 Listed $95,000 MLS Technology, Inc.
  • 2007-10-22 Sold (Public Records) $69,500 Public Records
  • 2006-08-14 Sold (Public Records) $18,000 Public Records

Property tax history

+1.3%/yr

Latest (2025): $615 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…