CashFlowRE
Sign in Sign up
530 N Lowe St
C+ Composite 60.3
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 +21.5/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.7/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$124,500

530 N Lowe St · Hobart, OK 73651
3 bd · 2.0 ba · 1,316 sqft · SingleFamily public records · 182 Days on market
Built 1953 7,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Step inside this charming, updated brick house on a large corner lot with a fenced in yard. This property seamlessly blends old-world character with contemporary improvements! Highlights & Renovations: One-car garage and ample yard area. Brand-new flooring, wall texture, paint, and trim throughout. The open-plan kitchen seamlessly connects to the living room, highlighted by new wooden column beams. Includes all-new appliances. The primary bathroom features a custom-tiled shower, while the guest bathroom boasts a custom-tiled tub/shower combination. New lighting fixtures have been installed throughout the house. The master suite has its own private bathroom. Laundry room for your conv

Key facts

  • Open-plan kitchen
  • Updated brick house
  • One-car garage

Tags

UPDATED BRICK HOUSELARGE CORNER LOTFENCED IN YARDONE-CAR GARAGEAMPLE YARD AREAOPEN-PLAN KITCHEN

Property features AI

Finance

  • Other: Homestead not indicated
  • Financial info: Loan qualifying available; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Detached or attached garage with space for 1 car
  • Home design: Single family residence; One-story; Existing property
  • Construction: Frame construction; Composition roof; Slab foundation
  • Exterior features: Covered patio; Covered porch; Corner lot

Interior

  • Bedrooms: Three bedrooms
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: One living area; No fireplace; No study

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 3-bed/2.0-bath single-family listed at $124k.

Deal economics

  • At list price, monthly cash flow is $187 ($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 $120k (3.5% below list).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.

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: 52 active listings in the ZIP.

Forward outlook

  • In year one you build about $13k of equity ($861 loan paydown + $12k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 182 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $53k; list at $124k implies a 135% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $109,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 182 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — 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 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?
  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
0.97%
Cap rate
8.10%
Cash-on-cash
6.44%
DSCR
1.29
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$81,592
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
415 N Hitchcock St 0.15mi 3/1.0 1,372 (+4%) 6mo $5,000 $4 77
512 N Randlett St 0.08mi 3/1.0 1,248 (-5%) 11mo $115,000 $92 75
613 N Broadway 0.21mi 3/2.0 1,407 (+7%) 6mo $115,000 $82 74
325 W Dogwood St 0.15mi 2/1.0 (-1) 1,246 (-5%) 9mo $73,000 $59 68
329 N Bailey St 0.24mi 3/2.0 1,132 (-14%) 4mo $70,000 $62 62
215 N Washington 0.40mi 3/2.0 1,416 (+8%) 9mo $139,500 $99 61
200 S Pueblo Ave 0.58mi 3/2.0 1,232 (-6%) 19mo $100,000 $81 46
400 N Stephens St 0.25mi 2/1.5 (-1) 1,123 (-15%) 13mo $109,500 $98 46
229 S Hill St 0.58mi 2/1.0 (-1) 1,254 (-5%) 15mo $45,000 $36 44
118 S Hitchcock St 0.46mi 3/1.0 1,456 (+11%) 20mo $11,666 $8 40
416 S Hill St 0.73mi 2/1.0 (-1) 1,188 (-10%) 20mo $16,666 $14 24

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
28.9%
Equity multiple
3.29×
Total profit
$79,684
Equity at exit
$112,159
10-year hold
IRR
25.1%
Equity multiple
7.46×
Total profit
$225,198
Equity at exit
$241,876

Cash invested: $34,860 (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
52
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,202 medium interval (Pro) →
Mortgage (P&I)
$653
Tax from tax record
$58 /mo · $690/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$187

Break-even live

Break-even rent $965
Max offer price $124,500
Occupancy floor 79%

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
$31,125
Closing costs
$3,735
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 8 events

  1. 2026-04-15
    status Pending
  2. 2026-03-27
    price $124,500
  3. 2026-03-03
    price $127,000
  4. 2026-01-04
    status Active
  5. 2025-12-23
    historical
  6. 2025-10-02
    listed $127,500 Active
  7. 2025-07-03
    soldstatus $53,000
  8. 2007-01-23
    soldstatus $40,000

ⓘ 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
$690 · $58/mo
Projected year-2 tax
$1,120 · $93/mo
Expected delta
+$430/yr (+$36/mo · 62.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,422
− Mortgage interest
−$6,974
− Property taxes
−$690
− Insurance
−$622
− Repairs & maintenance
−$1,154
− Management
−$1,154
− Depreciation
−$3,622
Taxable income
$206
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$49
After-tax cash flow
$2,196/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

+211.2% since first listed
8 events — show timeline
  • 2026-04-15 Pending MLSOK
  • 2026-03-27 Price Changed $124,500 MLSOK
  • 2026-03-03 Price Changed $127,000 MLSOK
  • 2026-01-04 Relisted MLSOK
  • 2025-12-23 Listing Removed MLSOK
  • 2025-10-02 Listed $127,500 MLSOK
  • 2025-07-03 Sold (Public Records) $53,000 Public Records
  • 2007-01-23 Sold (Public Records) $40,000 Public Records

Property tax history

+7.2%/yr

Latest (2025): $690 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…