CashFlowRE
Sign in Sign up
1909 N Flamingo Ln
C- Composite 50.23
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 +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

1909 N Flamingo Ln · Altus, OK 73521
3 bd · 2.0 ba · 1,893 sqft · SingleFamily public records · 19 Days on market
Built 1968 10,677 sqft lot Est $218k · 31% under ↓ 32% since listing

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

Listing remarks

Welcome to Flamingo Lane! This unique style home has 2 living spaces, 3 bedrooms, and 1 bath. The first living room has 3 large windows facing the east for beautiful morning sun, the wood burning fireplace is also located in this room. The next living area offers great storage with a walk in closet! The bathroom has a large walk-in shower that has been recently remodeled. The laundry/utility room is oversized and can be used for many things. The backyard includes a storage shed, concrete sidewalk, and new privacy fence on the east side. Call for a showing today!

Key facts

  • Large flex space
  • Storage shed
  • Two living rooms

Tags

TWO LIVING ROOMSLARGE FLEX SPACEA LOT OF STORAGELARGE SHADE TREESTORAGE SHEDLIFETIME TRANSFERABLE WARRANTY

Property features AI

Finance

  • Other: Taxes listed (amount provided in source data)
  • Financial info: Listing offered 'as is'; Loan financing allowed (may qualify); Assumable loan: no
  • HOA & community: No mandatory association dues

Exterior

  • Utilities: Homestead not claimed
  • Home design: Single-family residence; One-story (entry level: one)
  • Construction: Brick and frame construction; Other roof type; Combination foundation; Built status listed as 'Blueprint'
  • Exterior features: No additional exterior features listed; Lot described as 'Other'

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating
  • Interior features: Two living areas; One gas-log 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 3-bed/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $79 ($943/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 $125k (16.7% below list).
  • Recommended offer: $125k (16.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 3.7% in Altus — 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 65/100 on livability (#151 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Altus (town): math 31% / reading 28% proficiency, ranked #69 of 270 in OK (top 26%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Altus Early Childhood Center (390 students, 0% FRL); Altus Jhs (math 30% / reading 27%, grade F, #57 of 345 statewide, top 18%, 491 students, 0% FRL); Altus Hs (math 21% / reading 26%, grade F, #218 of 447 statewide, top 49%, 921 students, 0% FRL) — zoned schools average 0% FRL vs 55% district-wide (55 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 168 active listings in the ZIP; 8 units permitted in Jackson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Jackson County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $36k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $124,879 (16.7% below list)

Questions for the listing agent

  1. Built in 1968 — 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 D-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. 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.
  5. 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.
  6. 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
0.83%
Cap rate
6.92%
Cash-on-cash
2.25%
DSCR
1.10
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$217,695
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
703 Comanche Trl 0.40mi 3/2.0 1,880 (-1%) 4mo $255,000 $136 77
304 N Cardinal Cir 0.21mi 3/2.0 1,770 (-6%) 3mo $250,000 $141 77
1724 N Lee St 0.34mi 3/2.0 1,956 (+3%) 3mo $185,000 $95 76
605 Comanche Trl 0.41mi 3/2.0 1,975 (+4%) 3mo $265,000 $134 71
2212 N Robin St 0.37mi 3/2.0 2,038 (+8%) 1mo $234,500 $115 69
305 S Mockingbird Dr 0.21mi 3/2.0 1,646 (-13%) 3mo $170,000 $103 66
2524 N Robin St 0.44mi 3/2.0 1,716 (-9%) 2mo $149,000 $87 62
2512 Apache St 0.38mi 3/2.0 2,052 (+8%) 8mo $165,000 $80 62
1919 Sumner Dr 0.58mi 3/1.5 1,821 (-4%) 7mo $202,000 $111 59
2015 Willard Dr 0.33mi 3/2.0 1,647 (-13%) 8mo $209,000 $127 56
124 Cameron Dr 0.52mi 3/2.0 1,648 (-13%) 1mo $170,000 $103 53
313 William Dr 0.57mi 3/2.0 1,650 (-13%) 5mo $223,000 $135 48

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
$-19,361
Equity at exit
$22,365
10-year hold
IRR
-3.8%
Equity multiple
0.75×
Total profit
$-10,658
Equity at exit
$12,969

Cash invested: $42,000 (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 73521

Home prices YoY
-18.4%
Active inventory
168
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,249 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$59 /mo · $706/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$79

Break-even live

Break-even rent $1,149
Max offer price $150,000
Occupancy floor 89%

Sensitivity live

Price -10% $164 -5% $121 +0% $79 +5% $36 +10% $-6
Rent -10% $-20 -5% $29 +0% $79 +5% $128 +10% $177
Rate -1.0pp $154 -0.5pp $117 base $79 +0.5pp $40 +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
$37,500
Closing costs
$4,500
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 35 events

  1. 2026-06-21
    days on market $150,000 Active 19 DOM
  2. 2026-06-21
    days on market $150,000 Active 18 DOM
  3. 2026-06-18
    days on market $150,000 Active 16 DOM
  4. 2026-06-17
    days on market $150,000 Active 15 DOM
  5. 2026-06-16
    days on market $150,000 Active 14 DOM
  6. 2026-06-15
    days on market $150,000 Active 13 DOM
  7. 2026-06-13
    days on market $150,000 Active 11 DOM
  8. 2026-06-12
    days on market $150,000 Active 10 DOM
  9. 2026-06-09
    days on market $150,000 Active 7 DOM
  10. 2026-06-08
    days on market $150,000 Active 6 DOM
  11. 2026-06-08
    days on market $150,000 Active 5 DOM
  12. 2026-06-07
    days on market $150,000 Active 4 DOM
  13. 2026-06-03
    days on marketlisting id $150,000 Active 1 DOM
  14. 2026-05-16
    price $150,000
  15. 2026-04-21
    price $155,000
  16. 2026-04-07
    price $156,500
  17. 2026-03-25
    price $157,500
  18. 2026-03-02
    price $159,000
  19. 2026-01-11
    price $161,000
  20. 2025-11-27
    price $163,000
  21. 2025-10-14
    price $165,000
  22. 2025-09-21
    price $166,000
  23. 2025-09-04
    price $168,000
  24. 2025-08-17
    price $169,000
  25. 2025-08-09
    price $175,000
  26. 2025-07-09
    price $177,000
  27. 2025-07-01
    price $179,500
  28. 2025-06-16
    price $184,500
  29. 2025-05-31
    listed $186,000 Active
  30. 2025-05-30
    historical
  31. 2025-03-19
    price $186,000
  32. 2024-09-12
    price $187,000
  33. 2024-08-17
    price $188,000
  34. 2024-07-22
    price $218,500
  35. 2024-05-30
    listed $220,000 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
$706 · $59/mo
Projected year-2 tax
$1,350 · $112/mo
Expected delta
+$644/yr (+$54/mo · 91.2%)

ⓘ 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 ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% 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
$14,985
− Mortgage interest
−$8,402
− Property taxes
−$706
− Insurance
−$750
− Repairs & maintenance
−$1,199
− Management
−$1,199
− Depreciation
−$4,364
Taxable loss
−$1,634
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$392
After-tax cash flow
$1,335/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
Altus
NCES district ID
4002850
Math proficiency
31% ▼ -9.00%
Reading proficiency
28% ▼ -10.00%
Median HH income
$40,607
Composite
24.91/100
National rank
#7574
State rank
#69 of 270 in OK

Livability — Altus

Score
65/100
State rank
#151
US rank
#13386

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Altus, OK
City population
20,574
Population (ZIP)
20,352

Population outlook (Jackson County) Hauer SSP2

Today (2025)
24,084 people
By 2030
23,476 · -2.5%
By 2040
22,731 · -5.6%
By 2050
22,586 · -6.2%
By 2075
25,413 · +5.5%
By 2100
31,069 · +29.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Hispanic / Latino 26% Two or more races 12% Black 7% Native American 2% Asian 2%
Hispanic origin (detail)
Mexican 21% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 1% Iranian 1%
Foreign-born
6% · Canada
Languages at home
83% English-only · Spanish 15% Tagalog/Filipino 1% German/W. Germanic 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+58.3) · D 19.9% · R 78.2% · Other 1.9%
2008→2024 swing
-8.7pp toward R · 2008: -49.6pp · 2024: -58.3pp
All cycles
2024: R+58.3 2020: R+57.7 2016: R+57.6 2012: R+50.7 2008: R+49.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.26%
Current HPI
178.7106
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

-31.8% since first listed
22 events — show timeline
  • 2026-05-16 Price Changed $150,000 MLSOK
  • 2026-04-21 Price Changed $155,000 MLSOK
  • 2026-04-07 Price Changed $156,500 MLSOK
  • 2026-03-25 Price Changed $157,500 MLSOK
  • 2026-03-02 Price Changed $159,000 MLSOK
  • 2026-01-11 Price Changed $161,000 MLSOK
  • 2025-11-27 Price Changed $163,000 MLSOK
  • 2025-10-14 Price Changed $165,000 MLSOK
  • 2025-09-21 Price Changed $166,000 MLSOK
  • 2025-09-04 Price Changed $168,000 MLSOK
  • 2025-08-17 Price Changed $169,000 MLSOK
  • 2025-08-09 Price Changed $175,000 MLSOK
  • 2025-07-09 Price Changed $177,000 MLSOK
  • 2025-07-01 Price Changed $179,500 MLSOK
  • 2025-06-16 Price Changed $184,500 MLSOK
  • 2025-05-31 Listed $186,000 MLSOK
  • 2025-05-30 Listing Removed MLSOK
  • 2025-03-19 Price Changed $186,000 MLSOK
  • 2024-09-12 Price Changed $187,000 MLSOK
  • 2024-08-17 Price Changed $188,000 MLSOK
  • 2024-07-22 Price Changed $218,500 MLSOK
  • 2024-05-30 Listed $220,000 MLSOK

Property tax history

+3.7%/yr

Latest (2025): $706 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…