CashFlowRE
Sign in Sign up
723 Maxwell St
C- Composite 50.54
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 +21.3/30.0
  • DSCR +6.8/10.0
  • ARV discount +6.4/15.0
  • 1% rule +5.1/10.0
  • 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

$113,400

723 Maxwell St · Ardmore, OK 73401
2 bd · 1.0 ba · 808 sqft · SingleFamily public records · 79 Days on market
Built 1945 9,148 sqft lot Est $111k · at est. ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Quaint home with great curb appeal within walking distance of shopping, medical facilities and restaurants. Perfect for any medical person or anyone working in retail. Hardwood floors, carpet in living room (may have wood floors under carpet, 2024 vinyl flooring in kitchen and entrance. Refrigerator, stove and dishwasher included in kitchen. Bath refurbished a year or so ago to include lots of storage and wonderful walk-in shower with glass doors. Large fenced-in back yard with storage building and mature tree. Front yard has nice shade tree, sidewalk, handicapped & step entry. One car attached garage with shelves, storage and washer and dryer included. 2024 new paint throughout house. Very SELLER IS OFFERING A $1,000 BONUS FOR A NEW GARAGE DOOR OR WHATEVER THE BUYER DESIRES. SELLER BELIEVES PROPERTY IS IN GOOD CONDITION. SHOULD ANY OTHER REPAIRS BE NEEDED BUYER WILL BE RESPONSIBLE. AS OF 01-23-24 PROPERTY IS BEING SOLD IN "AS IS" CONDITION.

Key facts

  • Repaired sewer line
  • New flooring
  • Tile backsplash

Tags

ACCESSIBLE ENTRYNEW KITCHEN COUNTERTOPSTILE BACKSPLASHUPDATED LIGHT FIXTURESNEW FLOORINGREPAIRED SEWER LINE

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Security: No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story home; Faces south; Handicap access
  • Construction: Vinyl siding with wood frame construction; Asphalt/fiberglass roof; Crawlspace foundation; Built per public records
  • Exterior features: Porch; Chain-link fencing; No additional exterior features listed

Interior

  • Kitchen: Dishwasher; Oven; Range; Stove; Gas water heater
  • Flooring: Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Vinyl windows; Accessible approach with ramp; Laminate counters; Gas range connection
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 $113k.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $113k).
  • Recommended offer: $107k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% 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 $784 of loan paydown is wiped out by about $3k 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 $32k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $7k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $47k; list at $113k implies a 141% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1945 — 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 $106,596 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1945 — 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
1.01%
Cap rate
8.06%
Cash-on-cash
6.31%
DSCR
1.28
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$110,696
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
718 Ash St 0.11mi 2/1.0 880 (+9%) 7mo $118,000 $134 74
703 Cherry St 0.24mi 2/1.0 840 (+4%) 10mo $94,764 $113 74
711 Cherry 0.23mi 2/1.0 872 (+8%) 7mo $133,500 $153 70
1406 Healdton 0.43mi 2/1.0 816 (+1%) 20mo $115,000 $141 62
1010 NW Burch 0.31mi 2/2.0 864 (+7%) 18mo $142,000 $164 55
818 Northwest Blvd 0.38mi 2/1.0 928 (+15%) 3mo $114,900 $124 55
1216 11th Ave NW 0.73mi 2/2.0 840 (+4%) 2mo $135,000 $161 54
709 11th NW 0.62mi 2/1.0 828 (+2%) 18mo $100,000 $121 52
414 Locust 0.70mi 3/1.0 (+1) 864 (+7%) 0mo $118,000 $137 51
421 Elm 0.53mi 3/1.5 (+1) 926 (+15%) 2mo $132,000 $143 42
1408 Holt 0.75mi 2/1.0 883 (+9%) 13mo $88,000 $100 39
1603 Knox Rd 0.71mi 2/1.0 928 (+15%) 21mo $90,000 $97 24

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
-2.0%
Equity multiple
0.92×
Total profit
$-2,465
Equity at exit
$16,908
10-year hold
IRR
11.8%
Equity multiple
2.11×
Total profit
$35,245
Equity at exit
$9,805

Cash invested: $31,752 (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
8.2×

Monthly cashflow live

Estimated rent
$1,148 medium interval (Pro) →
Mortgage (P&I)
$595
Tax from tax record
$98 /mo · $1,178/yr
Insurance
$47
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$167

Break-even live

Break-even rent $937
Max offer price $113,400
Occupancy floor 80%

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
$28,350
Closing costs
$3,402
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 29 events

  1. 2026-06-19
    days on market $113,400 Active 79 DOM
  2. 2026-06-18
    days on market $113,400 Active 78 DOM
  3. 2026-06-17
    days on market $113,400 Active 77 DOM
  4. 2026-06-16
    days on market $113,400 Active 76 DOM
  5. 2026-06-15
    days on market $113,400 Active 75 DOM
  6. 2026-06-14
    days on market $113,400 Active 73 DOM
  7. 2026-06-12
    pricedays on market $113,400 Active 72 DOM
  8. 2026-06-09
    days on market $114,900 Active 69 DOM
  9. 2026-06-08
    days on market $114,900 Active 68 DOM
  10. 2026-06-07
    days on market $114,900 Active 67 DOM
  11. 2026-06-05
    days on market $114,900 Active 64 DOM
  12. 2026-06-03
    days on market $114,900 Active 63 DOM
  13. 2026-06-02
    days on market $114,900 Active 62 DOM
  14. 2026-06-01
    days on market $114,900 Active 61 DOM
  15. 2026-05-31
    days on market $114,900 Active 60 DOM
  16. 2026-05-30
    days on market $114,900 Active 59 DOM
  17. 2026-05-15
    price $114,900
  18. 2026-04-01
    listed $120,000 Active
  19. 2026-03-20
    soldstatus $47,000
  20. 2026-03-17
    historical
  21. 2026-01-07
    price $115,000
  22. 2025-11-09
    listed $121,500 Active
  23. 2024-04-25
    soldstatus $114,667
  24. 2024-04-17
    soldstatus $115,000 Closed 975-char remark
    Show marketing remark (975 chars)

    Quaint home with great curb appeal within walking distance of shopping, medical facilities and restaurants. Perfect for any medical person or anyone working in retail. Hardwood floors, carpet in living room (may have wood floors under carpet, 2024 vinyl flooring in kitchen and entrance. Refrigerator, stove and dishwasher included in kitchen. Bath refurbished a year or so ago to include lots of storage and wonderful walk-in shower with glass doors. Large fenced-in back yard with storage building and mature tree. Front yard has nice shade tree, sidewalk, handicapped & step entry. One car attached garage with shelves, storage and washer and dryer included. 2024 new paint throughout house. Very SELLER IS OFFERING A $1,000 BONUS FOR A NEW GARAGE DOOR OR WHATEVER THE BUYER DESIRES. SELLER BELIEVES PROPERTY IS IN GOOD CONDITION. SHOULD ANY OTHER REPAIRS BE NEEDED BUYER WILL BE RESPONSIBLE. AS OF 01-23-24 PROPERTY IS BEING SOLD IN "AS IS" CONDITION.

  25. 2024-02-27
    status Pending 975-char remark
    Show marketing remark (975 chars)

    Quaint home with great curb appeal within walking distance of shopping, medical facilities and restaurants. Perfect for any medical person or anyone working in retail. Hardwood floors, carpet in living room (may have wood floors under carpet, 2024 vinyl flooring in kitchen and entrance. Refrigerator, stove and dishwasher included in kitchen. Bath refurbished a year or so ago to include lots of storage and wonderful walk-in shower with glass doors. Large fenced-in back yard with storage building and mature tree. Front yard has nice shade tree, sidewalk, handicapped & step entry. One car attached garage with shelves, storage and washer and dryer included. 2024 new paint throughout house. Very SELLER IS OFFERING A $1,000 BONUS FOR A NEW GARAGE DOOR OR WHATEVER THE BUYER DESIRES. SELLER BELIEVES PROPERTY IS IN GOOD CONDITION. SHOULD ANY OTHER REPAIRS BE NEEDED BUYER WILL BE RESPONSIBLE. AS OF 01-23-24 PROPERTY IS BEING SOLD IN "AS IS" CONDITION.

  26. 2024-01-23
    listed $115,000 Active 975-char remark
    Show marketing remark (975 chars)

    Quaint home with great curb appeal within walking distance of shopping, medical facilities and restaurants. Perfect for any medical person or anyone working in retail. Hardwood floors, carpet in living room (may have wood floors under carpet, 2024 vinyl flooring in kitchen and entrance. Refrigerator, stove and dishwasher included in kitchen. Bath refurbished a year or so ago to include lots of storage and wonderful walk-in shower with glass doors. Large fenced-in back yard with storage building and mature tree. Front yard has nice shade tree, sidewalk, handicapped & step entry. One car attached garage with shelves, storage and washer and dryer included. 2024 new paint throughout house. Very SELLER IS OFFERING A $1,000 BONUS FOR A NEW GARAGE DOOR OR WHATEVER THE BUYER DESIRES. SELLER BELIEVES PROPERTY IS IN GOOD CONDITION. SHOULD ANY OTHER REPAIRS BE NEEDED BUYER WILL BE RESPONSIBLE. AS OF 01-23-24 PROPERTY IS BEING SOLD IN "AS IS" CONDITION.

  27. 2024-01-15
    historical
  28. 2023-12-17
    price $119,000
  29. 2023-12-04
    listed $124,500 Active

ⓘ 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
$1,178 · $98/mo
Projected year-2 tax
$1,178 · $98/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 4/10 Moderate FEMA zone X (unshaded) · 22% 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
$13,779
− Mortgage interest
−$6,352
− Property taxes
−$1,178
− Insurance
−$567
− Repairs & maintenance
−$1,102
− Management
−$1,102
− Depreciation
−$3,299
Taxable income
$178
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$43
After-tax cash flow
$1,961/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

-7.7% since first listed
13 events — show timeline
  • 2026-05-15 Price Changed $114,900 MLS Technology, Inc.
  • 2026-04-01 Listed $120,000 MLS Technology, Inc.
  • 2026-03-20 Sold (Public Records) $47,000 Public Records
  • 2026-03-17 Listing Removed MLS Technology, Inc.
  • 2026-01-07 Price Changed $115,000 MLS Technology, Inc.
  • 2025-11-09 Listed $121,500 MLS Technology, Inc.
  • 2024-04-25 Sold (Public Records) $114,667 Public Records
  • 2024-04-17 Sold (MLS) $115,000 MLS Technology, Inc.
  • 2024-02-27 Pending MLS Technology, Inc.
  • 2024-01-23 Listed $115,000 MLS Technology, Inc.
  • 2024-01-15 Listing Removed MLS Technology, Inc.
  • 2023-12-17 Price Changed $119,000 MLS Technology, Inc.
  • 2023-12-04 Listed $124,500 MLS Technology, Inc.

Property tax history

+18.4%/yr

Latest (2025): $1,178 · +22.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…