CashFlowRE
Sign in Sign up
1100 SW 8th St
C- Composite 51.33
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 +16.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.0/10.0
  • 1% rule +3.5/10.0
  • Livability +2.9/5.0
  • Appreciation +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$96,500

1100 SW 8th St · Anadarko, OK 73005
2 bd · 1.0 ba · 1,490 sqft · SingleFamily public records · 11 Days on market
Built 1965 8,773 sqft lot Est $124k · 22% under

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

Listing remarks MLS

2012 roof! Nice brick home with an indoor Pool/Spa room. Home is energy effecient, 2 carports, cellar and is on a cormer lot.

Key facts

  • Hall linen closet
  • Utility room
  • Thoughtful updates

Tags

CORNER-LOT CHARMTHOUGHTFUL UPDATESENTRY COAT CLOSETHALL LINEN CLOSETSUNROOMUTILITY ROOM

Property features AI

Finance

  • Other: Homestead exempt; Legal addition: Avanco
  • Financial info: Loan qualification: Yes
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Concrete parking; 1-car garage with garage door lift
  • Utilities: Public water and sewer (assumed); Electric service
  • Home design: Single family residence; One level; Faces east; Residential property
  • Construction: Brick construction; Composition roof; Post-tension foundation; Built (existing)
  • Exterior features: Corner lot; Chain link fencing; Porch; Rain gutters; Storage; Outdoor storm shelter; Private indoor pool

Interior

  • Kitchen: Built-in electric range; Built-in electric oven
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating
  • Interior features: Inside utility; Porch; Rain gutters; Storage
  • Laundry & utility: Inside utility

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 $96k.

Deal economics

  • At list price, monthly cash flow is $50 ($605/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 $82k (15.0% below list).
  • Recommended offer: $82k (15.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 57/100 on livability (#483 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Anadarko (town): math 12% / reading 14% proficiency, ranked #245 of 270 in OK (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Anadarko East Es (math 27% / reading 17%, grade F, #413 of 845 statewide, top 54%, 306 students, 0% FRL); Anadarko Ms (math 8% / reading 14%, grade F, #275 of 345 statewide, top 80%, 303 students, 0% FRL); Anadarko Hs (math 12% / reading 12%, grade F, #359 of 447 statewide, top 80%, 409 students, 0% FRL) — zoned schools average 0% FRL vs 75% district-wide (75 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 30 active listings in the ZIP; 1 comparable units currently listed for rent nearby.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $667 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Caddo County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 14y ago 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 $64k; list at $96k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $82,000 (15.0% below list)

Questions for the listing agent

  1. Built in 1965 — 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 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?
  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
0.85%
Cap rate
6.92%
Cash-on-cash
2.24%
DSCR
1.10
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$123,670
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
809 Tottingham Rd 0.26mi 3/2.0 (+1) 1,557 (+4%) 7mo $130,000 $83 66
806 W Colorado Ave 0.09mi 3/2.0 (+1) 1,690 (+13%) 8mo $175,000 $104 58
104 W Texas Ave 0.59mi 3/2.0 (+1) 1,510 (+1%) 10mo $13,000 $9 52
1703 S Mission St 0.52mi 2/2.5 1,700 (+14%) 2mo $95,000 $56 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
-12.8%
Equity multiple
0.54×
Total profit
$-12,454
Equity at exit
$14,388
10-year hold
IRR
-3.8%
Equity multiple
0.75×
Total profit
$-6,831
Equity at exit
$8,344

Cash invested: $27,020 (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 73005

Home prices YoY
-3.2%
Active inventory
30
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$820 medium interval (Pro) →
Mortgage (P&I)
$506
Tax from tax record
$51 /mo · $613/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$172
Net cashflow
$50

Break-even live

Break-even rent $756
Max offer price $96,500
Occupancy floor 89%

Sensitivity live

Price -10% $105 -5% $78 +0% $50 +5% $23 +10% $-4
Rent -10% $-14 -5% $18 +0% $50 +5% $83 +10% $115
Rate -1.0pp $99 -0.5pp $75 base $50 +0.5pp $25 +1.0pp $0

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
$24,125
Closing costs
$2,895
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
404 E Texas Dr Anadarko, OK 3.0 1.0 1023 $820 $0.80 3d 1 0.90mi

Listing history 13 events

  1. 2026-06-01
    status $96,500 Pending 11 DOM
  2. 2026-06-01
    days on market $96,500 Active 11 DOM
  3. 2026-05-31
    days on market $96,500 Active 10 DOM
  4. 2026-05-21
    listed $96,500 Active
  5. 2023-01-03
    historical
  6. 2022-08-25
    price $98,000
  7. 2022-06-21
    listed $105,000 Active
  8. 2016-08-09
    historical 127-char remark
    Show marketing remark (127 chars)

    2012 roof! Nice brick home with an indoor Pool/Spa room. Home is energy effecient, 2 carports, cellar and is on a cormer lot.

  9. 2012-09-13
    soldstatus $64,000 127-char remark
    Show marketing remark (127 chars)

    2012 roof! Nice brick home with an indoor Pool/Spa room. Home is energy effecient, 2 carports, cellar and is on a cormer lot.

  10. 2012-05-11
    listed $64,500 127-char remark
    Show marketing remark (127 chars)

    2012 roof! Nice brick home with an indoor Pool/Spa room. Home is energy effecient, 2 carports, cellar and is on a cormer lot.

  11. 2001-03-19
    soldstatus $46,000
  12. 1996-07-02
    soldstatus $35,500
  13. 1984-12-01
    soldstatus $60,000

ⓘ 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
$613 · $51/mo
Projected year-2 tax
$868 · $72/mo
Expected delta
+$255/yr (+$21/mo · 41.7%)

ⓘ 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 9/10 Extreme
  • 🌡 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
$9,840
− Mortgage interest
−$5,406
− Property taxes
−$613
− Insurance
−$482
− Repairs & maintenance
−$787
− Management
−$787
− Depreciation
−$2,807
Taxable loss
−$1,043
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$250
After-tax cash flow
$856/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
Anadarko
NCES district ID
4003000
Math proficiency
12% ▼ -9.00%
Reading proficiency
14% ▼ -11.00%
Median HH income
$34,887
Composite
10.66/100
National rank
#9772
State rank
#245 of 270 in OK

Livability — Anadarko

Score
57/100
State rank
#483
US rank
#22161

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anadarko, OK
Population (ZIP)
7,760

Population outlook (Caddo County) Hauer SSP2

Today (2025)
28,391 people
By 2030
27,844 · -1.9%
By 2040
27,057 · -4.7%
By 2050
26,484 · -6.7%
By 2075
26,266 · -7.5%
By 2100
26,077 · -8.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.85)
Race & ethnicity
White 34% Native American 34% Two or more races 18% Hispanic / Latino 16% Black 6%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Lithuanian 2% Iranian 2% Slovak 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 6%

Political lean MEDSL · Caddo

2024 margin
Solid R (+47.1) · D 25.4% · R 72.5% · Other 2.1%
2008→2024 swing
-16.4pp toward R · 2008: -30.7pp · 2024: -47.1pp
All cycles
2024: R+47.1 2020: R+44.0 2016: R+43.4 2012: R+28.5 2008: R+30.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -4.47%
Current HPI
134.1528
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

+60.8% since first listed
10 events — show timeline
  • 2026-05-21 Listed $96,500 MLSOK
  • 2023-01-03 Listing Removed MLSOK
  • 2022-08-25 Price Changed $98,000 MLSOK
  • 2022-06-21 Listed $105,000 MLSOK
  • 2016-08-09 Listing Removed MLSOK
  • 2012-09-13 Sold (MLS) $64,000 MLSOK
  • 2012-05-11 Listed $64,500 MLSOK
  • 2001-03-19 Sold (Public Records) $46,000 Public Records
  • 1996-07-02 Sold (Public Records) $35,500 Public Records
  • 1984-12-01 Sold (Public Records) $60,000 Public Records

Property tax history

+0.1%/yr

Latest (2025): $613 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…