CashFlowRE
Sign in Sign up
608-610 Osage Ave
C Composite 56.64
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 +19.8/30.0
  • Appreciation +7.8/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.3/10.0
  • 1% rule +3.9/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$169,000

608-610 Osage Ave · Geronimo, OK 73543
4 bd · 2.5 ba · 2,120 sqft · Manufactured public records · 18 Days on market
Built 1995 0.92 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Located on two lots (separate tax statements) each 94'x214' totaling . 92 acre. Large 4 bedroom manufactured home with metal siding and metal roof in great shape. Gas stove 1 year old, Refrigerator replaced in 2026. 2nd water heater located in primary bath. Above ground storm shelter. 30'x30' insulated shop with heat and air and overhead door on the north side. Office or storage space in workshop. Tractor garage 12'x15'. 8'x8' storage shed behind workshop. Three mowers included in sale - push, rider and tractor along with a sprayer that goes behind tractor. Washer and dryer stay. Oversized two car carport. Large secluded primary bedroom with large walk in closet. Primary bath with walk in s

Key facts

  • Two lots
  • Metal roof
  • 2nd water heater

Tags

TWO LOTSMETAL SIDINGMETAL ROOFGAS STOVE2ND WATER HEATERABOVE GROUND STORM SHELTER

Property features AI

Finance

  • Other: Property type: Residential (manufactured home)

Exterior

  • Parking: 3 total parking spaces; 1-car garage (garage faces side); 2-car carport; Open parking with RV access/parking; Circular driveway and driveway
  • Security: Security system; Smoke detectors
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Manufactured home; One level; Metal siding; Metal roof; R-1 Single Family zoning; Lot roughly 0.92 acre (about 188' x 214'); Paved city street with public maintenance
  • Construction: Metal siding construction; Metal roof; Crawl space foundation
  • Exterior features: Covered patio and porch; Deck; Patio; Partial fencing; Shed(s); Workshop; Spa / hot tub

Interior

  • Kitchen: Cooktop; Range/oven; Range hood; Refrigerator
  • Bedrooms: Bedrooms with walk-in closets
  • Flooring: Ceramic tile; Carpet
  • Bathrooms: 2 full bathrooms; 1 half bathroom; Therapeutic whirlpool (accessibility feature)
  • Heating & cooling: Central heating (natural gas); Fireplace heating; Central air conditioning; Ceiling fans; Electric cooling components
  • Interior features: Breakfast bar; Kitchen island; Walk-in closets; Vaulted ceilings; Double-pane windows with coverings; Wood-burning fireplace
  • Laundry & utility: Washer hookup; Washer and dryer included; 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 4-bed/2.5-bath manufactured listed at $169k.

Deal economics

  • At list price, monthly cash flow is $201 ($2k/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 $150k (11.1% below list).
  • Recommended offer: $150k (11.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 63/100 on livability (#207 in OK) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+; Watch: employment D, amenities F, commute F.
  • Geronimo (rural): math 40% / reading 30% proficiency, ranked #168 of 513 in OK (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Geronimo Es (math 32% / reading 32%, grade F, #213 of 845 statewide, top 28%, 197 students, 0% FRL); Geronimo Ms (math 15% / reading 24%, grade F, #163 of 345 statewide, top 48%, 50 students, 0% FRL); Geronimo Hs (math 10% / reading 30%, grade F, #236 of 447 statewide, top 61%, 96 students, 0% FRL) — zoned schools average 0% FRL vs 57% district-wide (57 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 17 active listings in the ZIP; 133 units permitted in Comanche County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($1k loan paydown + $9k appreciation (5.5% local appreciation)).
  • Comanche County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (5.5% appreciation + 3.0% rent growth), your $47k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($166k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $14k; list at $169k implies a 1066% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,202 (11.1% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.89%
Cap rate
7.72%
Cash-on-cash
5.11%
DSCR
1.23
GRM
9.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.53% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.5%
Equity multiple
2.20×
Total profit
$56,845
Equity at exit
$101,252
10-year hold
IRR
18.2%
Equity multiple
4.35×
Total profit
$158,357
Equity at exit
$179,458

Cash invested: $47,320 (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 73543

Home prices YoY
3.6%
Active inventory
17
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,502 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$28 /mo · $342/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$201

Break-even live

Break-even rent $1,247
Max offer price $169,000
Occupancy floor 82%

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
$42,250
Closing costs
$5,070
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 14 events

  1. 2026-06-19
    days on market $169,000 Active 18 DOM
  2. 2026-06-18
    days on market $169,000 Active 17 DOM
  3. 2026-06-17
    days on market $169,000 Active 16 DOM
  4. 2026-06-16
    days on market $169,000 Active 15 DOM
  5. 2026-06-15
    days on market $169,000 Active 14 DOM
  6. 2026-06-14
    days on market $169,000 Active 12 DOM
  7. 2026-06-13
    days on market $169,000 Active 11 DOM
  8. 2026-06-10
    days on market $169,000 Active 9 DOM
  9. 2026-06-09
    days on market $169,000 Active 8 DOM
  10. 2026-06-08
    days on market $169,000 Active 7 DOM
  11. 2026-06-07
    days on market $169,000 Active 6 DOM
  12. 2026-06-05
    days on market $169,000 Active 3 DOM
  13. 2026-06-02
    remarks 699-char remark
  14. 2026-06-02
    listed $169,000 Active 1 DOM

ⓘ 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
$342 · $28/mo
Projected year-2 tax
$1,521 · $127/mo
Expected delta
+$1,179/yr (+$98/mo · 344.7%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 8% 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
$18,024
− Mortgage interest
−$9,467
− Property taxes
−$342
− Insurance
−$845
− Repairs & maintenance
−$1,442
− Management
−$1,442
− Depreciation
−$4,916
Taxable loss
−$430
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$103
After-tax cash flow
$2,520/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
Geronimo
NCES district ID
4012630
Math proficiency
40% ▲ 15.00%
Reading proficiency
30% ▲ 5.00%
Median HH income
$45,399
Composite
32.56/100
National rank
#10823
State rank
#168 of 513 in OK

Livability — Geronimo

Score
63/100
State rank
#207
US rank
#15335

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Geronimo, OK
Population (ZIP)
1,884

Population outlook (Comanche County) Hauer SSP2

Today (2025)
124,518 people
By 2030
124,231 · -0.2%
By 2040
122,193 · -1.9%
By 2050
120,368 · -3.3%
By 2075
120,492 · -3.2%
By 2100
123,113 · -1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Two or more races 13% Hispanic / Latino 9% Native American 4% Black 2%
Hispanic origin (detail)
Mexican 5% Puerto Rican 3%
Common ancestry
Lithuanian 4% Serbian 4% Iranian 2%
Foreign-born
3%
Languages at home
96% English-only · German/W. Germanic 1% Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Comanche

2024 margin
Strong R (+23.3) · D 37.4% · R 60.7% · Other 1.9%
2008→2024 swing
-5.8pp toward R · 2008: -17.5pp · 2024: -23.3pp
All cycles
2024: R+23.3 2020: R+20.1 2016: R+23.7 2012: R+17.0 2008: R+17.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.53%
Current HPI
157.7851
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

+1065.5% since first listed
2 events — show timeline
  • 2026-05-29 Listed $169,000 LBRMLS
  • 1994-11-29 Sold (Public Records) $14,500 Public Records

Property tax history

-4.4%/yr

Latest (2025): $342 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…