CashFlowRE
Sign in Sign up
211 N Park Rd
C Composite 59.2
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 +25.2/30.0
  • Appreciation +10.0/10.0
  • DSCR +8.3/10.0
  • 1% rule +6.0/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0

$99,000

211 N Park Rd · Hobart, OK 73651
2 bd · 2.0 ba · 1,381 sqft · SingleFamily public records · 14 Days on market
Built 1950 8,999 sqft lot Est $80k · 24% over

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

Listing remarks

This 3-bedroom, 2-bath home offers a great opportunity for homeowners or could be a great investment property. Situated in a desirable, established neighborhood, this property features a spacious layout with plenty of potential to make it your own. Recent updates include new flooring and a newer roof, providing a solid foundation for future improvements. The spacious kitchen offers abundant cabinet and counter space, while the home's functional floor plan provides comfortable living areas. Outside, you'll find newer fencing, a storage shed, and a storm shelter located in the garage for added peace of mind. Whether you're searching for an affordable family home or your next investment proper

Key facts

  • Newer fencing
  • Newer roof
  • New flooring

Tags

NEW FLOORINGNEWER ROOFNEWER FENCINGSTORAGE SHEDSTORM SHELTER

Property features AI

Finance

  • Other: Homestead indicator: yes
  • Financial info: Listing offered as-is
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Detached or attached garage with 1 garage space
  • Home design: Single-family residence; Residential property; Existing property; Entry level: One
  • Construction: Brick construction; Composition roof; Post-tension foundation
  • Exterior features: Brick exterior; Storage; Storm shelter located on the garage floor; Lot in the Lakeside addition; Lot features: Other

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: One-level layout; Living area reported as 1,381 (assessor); Post-tension foundation; 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 2-bed/2.0-bath single-family listed at $99k.

Deal economics

  • At list price, monthly cash flow is $222 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).

Location & tenants

  • Location reads 53/100 on livability (#627 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: crime D+, amenities F, commute F.
  • Hobart (town): math 23% / reading 28% proficiency, ranked #110 of 270 in OK (top 41%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hobart Es (math 32% / reading 27%, grade F, #255 of 845 statewide, top 35%, 366 students, 0% FRL); Hobart Hs (math 5% / reading 24%, grade F, #332 of 447 statewide, top 78%, 197 students, 0% FRL) — zoned schools average 0% FRL vs 63% district-wide (63 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 54 active listings in the ZIP.

Forward outlook

  • In year one you build about $11k of equity ($684 loan paydown + $10k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $74k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,000

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
1.10%
Cap rate
8.98%
Cash-on-cash
9.60%
DSCR
1.43
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$80,098
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
415 N Hitchcock St 0.25mi 3/1.0 (+1) 1,372 (-1%) 6mo $5,000 $4 73
613 N Broadway 0.60mi 3/2.0 (+1) 1,407 (+2%) 6mo $115,000 $82 59
215 N Washington 0.59mi 3/2.0 (+1) 1,416 (+2%) 9mo $139,500 $99 56
309 N Stephens St 0.08mi 3/2.0 (+1) 1,520 (+10%) 24mo $48,000 $32 55
409 S Park Rd 0.47mi 3/1.0 (+1) 1,366 (-1%) 18mo $79,000 $58 52
118 S Hitchcock St 0.32mi 3/1.0 (+1) 1,456 (+5%) 20mo $11,666 $8 50
200 S Pueblo Ave 0.27mi 3/2.0 (+1) 1,232 (-11%) 19mo $100,000 $81 49
325 W Dogwood St 0.53mi 2/1.0 1,246 (-10%) 9mo $73,000 $59 47
512 N Randlett St 0.44mi 3/1.0 (+1) 1,248 (-10%) 11mo $115,000 $92 45
229 S Hill St 0.54mi 2/1.0 1,254 (-9%) 15mo $45,000 $36 43
326 N Washington St 0.62mi 3/2.0 (+1) 1,523 (+10%) 18mo $83,100 $55 34
416 S Hill St 0.66mi 2/1.0 1,188 (-14%) 20mo $16,666 $14 25

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
31.3%
Equity multiple
3.45×
Total profit
$68,025
Equity at exit
$89,187
10-year hold
IRR
27.0%
Equity multiple
7.83×
Total profit
$189,191
Equity at exit
$192,335

Cash invested: $27,720 (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 73651

Home prices YoY
8.0%
Active inventory
54
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,085 medium interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$75 /mo · $902/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$228
Net cashflow
$222

Break-even live

Break-even rent $805
Max offer price $99,000
Occupancy floor 75%

Sensitivity live

Price -10% $278 -5% $250 +0% $222 +5% $194 +10% $166
Rent -10% $136 -5% $179 +0% $222 +5% $265 +10% $307
Rate -1.0pp $272 -0.5pp $247 base $222 +0.5pp $196 +1.0pp $170

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
$24,750
Closing costs
$2,970
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 11 events

  1. 2026-06-21
    days on market $99,000 Active 14 DOM
  2. 2026-06-18
    days on market $99,000 Active 12 DOM
  3. 2026-06-17
    days on market $99,000 Active 11 DOM
  4. 2026-06-16
    days on market $99,000 Active 10 DOM
  5. 2026-06-15
    days on market $99,000 Active 9 DOM
  6. 2026-06-13
    days on market $99,000 Active 7 DOM
  7. 2026-06-12
    days on market $99,000 Active 6 DOM
  8. 2026-06-09
    days on market $99,000 Active 3 DOM
  9. 2026-06-08
    days on market $99,000 Active 2 DOM
  10. 2026-06-08
    remarks 699-char remark
  11. 2026-06-08
    listed $99,000 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
$902 · $75/mo
Projected year-2 tax
$902 · $75/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$13,022
− Mortgage interest
−$5,546
− Property taxes
−$902
− Insurance
−$495
− Repairs & maintenance
−$1,042
− Management
−$1,042
− Depreciation
−$2,880
Taxable income
$1,116
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$268
After-tax cash flow
$2,393/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
Hobart
NCES district ID
4014700
Math proficiency
23% ▼ -6.00%
Reading proficiency
28% ▼ -8.00%
Median HH income
$36,779
Composite
21.2/100
National rank
#8417
State rank
#110 of 270 in OK

Livability — Hobart

Score
53/100
State rank
#627
US rank
#24677

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hobart, OK
City population
4,070
Population (ZIP)
4,070

Population outlook (Kiowa County) Hauer SSP2

Today (2025)
8,842 people
By 2030
8,733 · -1.2%
By 2040
8,641 · -2.3%
By 2050
8,758 · -1.0%
By 2075
9,894 · +11.9%
By 2100
11,194 · +26.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 15% Two or more races 10% Black 4% Native American 2%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Iranian 8% Italian 2% Slovak 1%
Foreign-born
1% · Canada
Languages at home
90% English-only · Spanish 10%

Political lean MEDSL · Kiowa

2024 margin
Solid R (+58.3) · D 20.1% · R 78.4% · Other 1.6%
2008→2024 swing
-23.5pp toward R · 2008: -34.8pp · 2024: -58.3pp
All cycles
2024: R+58.3 2020: R+57.6 2016: R+52.4 2012: R+35.4 2008: R+34.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.68%
Current HPI
158.6311
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

+110.6% since first listed
3 events — show timeline
  • 2026-06-06 Listed $99,000 MLSOK
  • 2022-12-07 Sold (Public Records) $74,500 Public Records
  • 2007-06-01 Sold (Public Records) $47,000 Public Records

Property tax history

+6.5%/yr

Latest (2025): $902 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…