1101 NW 7th St · Lindsay, OK 73052

$85,000

3 bd · 2.0 ba · 1,440 sqft · SingleFamily public records · 48 Days on market

Built 1966 0.44 ac lot Est $124k · 31% under

---

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 +28.2/30.0
• ARV discount +15.0/15.0
• DSCR +10.0/10.0
• Appreciation +8.6/10.0
• 1% rule +7.8/10.0
• Livability +3.0/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.0/10.0

Listing remarks

Great Investment Opportunity! Property sits on nearly half an acre, on a large corner lot. Features 3 bedrooms, 2 full bathrooms and 2 living areas. Property does have a storm shelter and storage shed. The sale of the Property is made on an "As Is", "Where Is" and "with All Faults" basis. Seller makes no representation or warranty, express or implied, or arising by operation of law, including, but not limited to, any warranty of condition, title, habitability, merchantability, or fitness for a particular purpose with respect to the Property or any portion thereof.

Key facts

• Storage shed
• Storm shelter
• Corner lot

Tags

• CORNER LOT
• STORM SHELTER
• STORAGE SHED

Property features AI

Finance

• Other: REO / Bank-owned; Vacant and unoccupied
• Financial info: Not assumable; Financing likely qualifies
• HOA & community: No mandatory association dues

Exterior

• Parking: Concrete parking
• Home design: Single-family residence; One level; Residential property; Existing property
• Construction: Wood frame construction; Composition roof; Slab foundation
• Exterior features: Corner lot; Outdoor storm shelter; Storage

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms
• Interior features: Two living areas; Dining area; Study; No fireplace; No in-law plan

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $85k.

Deal economics

• At list price, monthly cash flow is $269 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $85k).
• Recommended offer: $82k (3.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 59/100 on livability (#380 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime C-, employment C-, amenities F.
• Lindsay (town): math 21% / reading 24% proficiency, ranked #141 of 270 in OK (top 52%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Zoned schools: Lindsay Es (math 25% / reading 24%, grade F, #354 of 845 statewide, top 47%, 606 students, 0% FRL); Lindsay Hs (math 12% / reading 22%, grade F, #314 of 447 statewide, top 72%, 324 students, 0% FRL) — zoned schools average 0% FRL vs 46% district-wide (46 pts lower); this property's tenant base skews higher-income than the district average.
• Market conditions: 46 active listings in the ZIP; 1 units permitted in Garvin County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $7k of equity ($588 loan paydown + $6k appreciation (7.2% local appreciation)).
• Garvin County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (7.2% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~3 years — after that, you're playing with house money.
• By year 6, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 48 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 5y 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.

Risks & watch-outs

• Climate carrying-cost: moderate 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 $82,450 (3.0% below list)

Questions for the listing agent

1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
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: 1.28% ✓
• Cap rate: 10.10%
• Cash-on-cash: 13.58%
• DSCR: 1.60
• GRM: 6.5

CMA / ARV

• ARV (on-the-fly): $123,840
• Comps found: 5

Show comp detail 5 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
711 Cinmac St	0.15mi	3/1.5	1,428 (-1%)	0mo	$120,000	$84	89
804 NW 7th St	0.20mi	3/2.0	1,424 (-1%)	14mo	$183,000	$129	78
1007 NW 7th St	0.07mi	3/1.5	1,650 (+15%)	5mo	$142,575	$86	67
317 Oakwood Dr	0.37mi	3/2.0	1,404 (-2%)	17mo	$170,000	$121	64
201 George Brown Ave	0.55mi	3/2.0	1,312 (-9%)	22mo	$105,000	$80	41

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

Projected returns pro-forma

7.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 29.0%
• Equity multiple: 3.01×
• Total profit: $47,747
• Equity at exit: $59,848

10-year hold

• IRR: 26.4%
• Equity multiple: 6.29×
• Total profit: $125,906
• Equity at exit: $114,552

Cash invested: $23,800 (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.

Methodology + full state rankings →

ZIP-level market 73052

• Home prices YoY: 3.2%
• Active inventory: 46
• Price-to-rent: 6.5×

Monthly cashflow live

• Estimated rent: $1,091 medium
• Mortgage (P&I): −$446
• Tax from tax record: −$112 /mo · $1,339/yr
• Insurance: −$35
• HOA: −$0
• Vacancy / Maint / Mgmt: −$229
• Net cashflow: $269

Break-even live

Break-even rent $750

Max offer price $85,000

Occupancy floor 70%

Sensitivity live

Price	-10% $317	-5% $293	+0% $269	+5% $245	+10% $221
Rent	-10% $183	-5% $226	+0% $269	+5% $312	+10% $356
Rate	-1.0pp $312	-0.5pp $291	base $269	+0.5pp $247	+1.0pp $225

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: $21,250
• Closing costs: $2,550
• Reserves months: —
• Total cash needed: —

Listing history 29 events

1. 2026-06-21
   days on market $85,000 Active 48 DOM
2. 2026-06-18
   days on market $85,000 Active 45 DOM
3. 2026-06-17
   days on market $85,000 Active 44 DOM
4. 2026-06-16
   days on market $85,000 Active 43 DOM
5. 2026-06-15
   days on market $85,000 Active 42 DOM
6. 2026-06-13
   days on market $85,000 Active 40 DOM
7. 2026-06-09
   days on market $85,000 Active 36 DOM
8. 2026-06-08
   days on market $85,000 Active 35 DOM
9. 2026-06-07
   days on market $85,000 Active 34 DOM
10. 2026-06-03
    days on market $85,000 Active 30 DOM
11. 2026-06-02
    days on market $85,000 Active 29 DOM
12. 2026-06-01
    days on market $85,000 Active 28 DOM
13. 2026-05-31
    days on market $85,000 Active 27 DOM
14. 2026-05-04
    listed $85,000 Active
15. 2026-05-02
    historical
16. 2026-04-02
    price $85,000
17. 2026-03-27
    listed $105,000 Active
18. 2026-03-26
    historical
19. 2026-02-27
    price $105,000
20. 2025-12-30
    price $115,000
21. 2025-11-15
    price $129,900
22. 2025-09-10
    listed $143,500 Active
23. 2022-05-09
    soldstatus $130,000 Sold
24. 2022-04-14
    soldstatus $127,500
25. 2022-02-14
    status Pending
26. 2021-10-26
    price $120,000
27. 2021-09-29
    listed $130,000 Active
28. 2020-08-14
    soldstatus $65,000
29. 1993-11-10
    soldstatus $20,360

ⓘ 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: $1,339 · $112/mo
• Projected year-2 tax: $1,339 · $112/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 5/10 Major
• 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
• 💨 Wind 3/10 Moderate 6% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $13,096
• − Mortgage interest: −$4,761
• − Property taxes: −$1,339
• − Insurance: −$425
• − Repairs & maintenance: −$1,048
• − Management: −$1,048
• − Depreciation: −$2,473
• Taxable income: $2,002
• Est. tax owed @ 24.0%: −$481
• After-tax cash flow: $2,752/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: Lindsay
• NCES district ID: 4017850
• Math proficiency: 21% ▼ -11.00%
• Reading proficiency: 24% ▼ -11.00%
• Median HH income: $45,406
• Composite: 19.54/100
• National rank: #8763
• State rank: #141 of 270 in OK

Livability — Lindsay

• Score: 59/100
• State rank: #380
• US rank: #19934

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Lindsay, OK
• City population: 6,289
• Population (ZIP): 6,289

Population outlook (Garvin County) Hauer SSP2

• Today (2025): 28,277 people
• By 2030: 28,619 · +1.2%
• By 2040: 29,478 · +4.2%
• By 2050: 30,384 · +7.5%
• By 2075: 34,074 · +20.5%
• By 2100: 36,099 · +27.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (77%)
• Race & ethnicity: White 77% Two or more races 12% Hispanic / Latino 11% Native American 4%
• Hispanic origin (detail): Mexican 9%
• Common ancestry: Lithuanian 2% Iranian 1% Hungarian 1%
• Foreign-born: 4% · Canada
• Languages at home: 93% English-only · Spanish 7%

Political lean MEDSL · Garvin

• 2024 margin: Solid R (+66.1) · D 16.4% · R 82.5% · Other 1.1%
• 2008→2024 swing: -22.5pp toward R · 2008: -43.6pp · 2024: -66.1pp
• All cycles: 2024: R+66.1 2020: R+64.2 2016: R+60.7 2012: R+46.1 2008: R+43.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 7.17%
• Current HPI: 234.17
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.55%
• F500 in state: 6

Industry mix (Fortune 500 HQ in OK)

Industry	F500 HQs	Revenue
▸Energy	3	$48B

Price history

+317.5% since first listed

16 events — show timeline

• 2026-05-04 Listed $85,000 MLSOK
• 2026-05-02 Listing Removed — MLSOK
• 2026-04-02 Price Changed $85,000 MLSOK
• 2026-03-27 Listed $105,000 MLSOK
• 2026-03-26 Listing Removed — MLSOK
• 2026-02-27 Price Changed $105,000 MLSOK
• 2025-12-30 Price Changed $115,000 MLSOK
• 2025-11-15 Price Changed $129,900 MLSOK
• 2025-09-10 Listed $143,500 MLSOK
• 2022-05-09 Sold (MLS) $130,000 MLSOK
• 2022-04-14 Sold (Public Records) $127,500 Public Records
• 2022-02-14 Pending — MLSOK
• 2021-10-26 Price Changed $120,000 MLSOK
• 2021-09-29 Listed $130,000 MLSOK
• 2020-08-14 Sold (Public Records) $65,000 Public Records
• 1993-11-10 Sold (Public Records) $20,360 Public Records

Property tax history

+17.0%/yr

Latest (2025): $1,339 · +10.8% YoY. Source: county tax records.