CashFlowRE
Sign in Sign up
1025 S 5th St
B- Composite 67.89
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$52,000

1025 S 5th St · Chickasha, OK 73018
3 bd · 2.0 ba · 1,626 sqft · SingleFamily public records · 11 Days on market
Built 1950 8,250 sqft lot ↓ 46% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This Chickasha home has one story.

Key facts

  • 2nd living area
  • Large driveway
  • Carport

Tags

2ND LIVING AREALARGE UTILITY ROOMSPACIOUS BACK YARDLARGE DRIVEWAYCARPORT

Property features AI

Finance

  • Other: Vacant and available; Homestead not claimed
  • Financial info: REO / bank-owned; Not assumable; Not eligible for loan qualification
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Concrete parking; 1-car garage
  • Utilities: No flood insurance required
  • Home design: Single family residence; Split-level plan; Faces west
  • Construction: Composition roof; Other construction materials; Conventional foundation; Existing property
  • Exterior features: Covered porch; Interior lot

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: In-law plan; Two living areas; Dining area

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 $52k.

Deal economics

  • At list price, monthly cash flow is $683 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $52k).
  • Cap rate 22.1% vs local median 4.8% in Chickasha — 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 66/100 on livability (#117 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Chickasha (town): math 23% / reading 27% proficiency, ranked #115 of 270 in OK (top 43%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Bill Wallace Ec Ctr (460 students, 0% FRL); Chickasha Hs (math 12% / reading 27%, grade F, #296 of 447 statewide, top 67%, 749 students, 0% FRL) — zoned schools average 0% FRL vs 64% district-wide (64 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 203 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 224 units permitted in Grady County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $360 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Grady County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 4y 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

  • Watch-outs: property tax is 2.6% of price; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $52,000

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
2.65%
Cap rate
22.05%
Cash-on-cash
56.28%
DSCR
3.50
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$160,974
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1119 S 5th St 0.07mi 2/1.5 (-1) 1,596 (-2%) 4mo $120,000 $75 83
808 W Idaho Ave Ave 0.40mi 3/2.0 1,520 (-6%) 1mo $177,300 $117 69
715 S 8th St 0.33mi 3/2.0 1,512 (-7%) 10mo $172,000 $114 64
316 S 6th St 0.54mi 3/2.0 1,532 (-6%) 7mo $50,000 $33 59
612 W Iowa Ave 0.52mi 4/2.0 (+1) 1,650 (+2%) 12mo $198,000 $120 58
926 W Tennessee Ave 0.50mi 3/2.0 1,730 (+6%) 11mo $130,000 $75 57
1414 S 11th St 0.57mi 3/2.0 1,552 (-5%) 13mo $82,000 $53 55
1522 S 9th St 0.53mi 3/2.0 1,452 (-11%) 9mo $115,000 $79 50
628 S 12th St 0.63mi 3/2.0 1,470 (-10%) 6mo $172,000 $117 50
1717 S 6th St 0.52mi 3/1.0 1,457 (-10%) 11mo $179,900 $123 46
818 W Minnesota Ave 0.53mi 3/2.0 1,857 (+14%) 11mo $183,500 $99 42
1008 W Colorado St 0.74mi 2/1.0 (-1) 1,403 (-14%) 7mo $47,500 $34 28

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
54.7%
Equity multiple
3.41×
Total profit
$35,114
Equity at exit
$7,753
10-year hold
IRR
59.8%
Equity multiple
6.96×
Total profit
$86,778
Equity at exit
$4,496

Cash invested: $14,560 (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 73018

Home prices YoY
-21.1%
Active inventory
203
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,377 high interval (Pro) →
Mortgage (P&I)
$273
Tax from tax record
$111 /mo · $1,327/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$683

Break-even live

Break-even rent $513
Max offer price $52,000
Occupancy floor 45%

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
$13,000
Closing costs
$1,560
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
519 W Minnesota Ave Chickasha, OK 2.0 2.0 1100 $1,250 $1.14 1d 1 0.42mi
607 W Wisconsin Ave Chickasha, OK 3.0 2.0 1270 $1,395 $1.10 10d 1 0.62mi
1024 S 13th St Chickasha, OK 2.0 2.0 1265 $925 $0.73 10d 1 0.66mi
1008 S 14th St Chickasha, OK 3.0 2.0 1485 $1,395 $0.94 1d 1 0.74mi
641 Marlin Ct Chickasha, OK 2.0–3.0 2.0 1300 $1,595 $1.23 1d 3 0.90mi
810 W Illinois Ave Chickasha, OK 2.0 2.0 1100 $1,250 $1.14 3d 1 1.07mi
810 W Illinois Ave Chickasha, OK 2.0 2.0 1100 $1,250 $1.14 23d 1 1.07mi
3507 W Mississippi Ave Chickasha, OK 4.0 2.0 1240 $1,474 $1.19 1d 1 1.23mi
2730 Valley View Cir Chickasha, OK 2.0–3.0 2.0 1087 $1,495 $1.37 1d 3 1.42mi
2716 Valley View Dr Chickasha, OK 3.0 2.0 1242 $1,350 $1.09 1d 1 1.43mi

Listing history 7 events

  1. 2026-05-18
    status Pending
  2. 2026-05-07
    listed $52,000 Active
  3. 2022-05-13
    soldstatus $120,000
  4. 2022-04-25
    soldstatus $120,000 Sold 34-char remark
    Show marketing remark (34 chars)

    This Chickasha home has one story.

  5. 2022-03-08
    status Pending 34-char remark
    Show marketing remark (34 chars)

    This Chickasha home has one story.

  6. 2022-02-18
    listed $120,000 Active 34-char remark
    Show marketing remark (34 chars)

    This Chickasha home has one story.

  7. 2021-10-14
    soldstatus $96,500

ⓘ 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
$1,327 · $111/mo
Projected year-2 tax
$1,327 · $111/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$16,524
− Mortgage interest
−$2,913
− Property taxes
−$1,327
− Insurance
−$260
− Repairs & maintenance
−$1,322
− Management
−$1,322
− Depreciation
−$1,513
Taxable income
$7,867
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,888
After-tax cash flow
$6,306/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
Chickasha
NCES district ID
4007560
Math proficiency
23% ▼ -11.00%
Reading proficiency
27% ▼ -8.00%
Median HH income
$38,561
Composite
20.95/100
National rank
#8476
State rank
#115 of 270 in OK

Livability — Chickasha

Score
66/100
State rank
#117
US rank
#11902

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
Chickasha, OK
County
Grady County · 20,505 people
City population
20,505
Metro
Oklahoma City, OK
Population (ZIP)
20,505
Household income
$56,484
Rent vs Own
40.3% rent · 59.7% own
Severe rent burden
685.0

Population outlook (Grady County) Hauer SSP2

Today (2025)
59,962 people
By 2030
62,513 · +4.3%
By 2040
67,338 · +12.3%
By 2050
71,719 · +19.6%
By 2075
82,684 · +37.9%
By 2100
89,387 · +49.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 11% Hispanic / Latino 9% Black 5% Native American 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Iranian 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Grady

2024 margin
Solid R (+62.7) · D 17.9% · R 80.6% · Other 1.5%
2008→2024 swing
-16.0pp toward R · 2008: -46.7pp · 2024: -62.7pp
All cycles
2024: R+62.7 2020: R+62.3 2016: R+60.3 2012: R+51.2 2008: R+46.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.82%
Current HPI
249.6051
Rent YoY
Metro
Oklahoma City, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

-46.1% since first listed
7 events — show timeline
  • 2026-05-18 Pending MLSOK
  • 2026-05-07 Listed $52,000 MLSOK
  • 2022-05-13 Sold (Public Records) $120,000 Public Records
  • 2022-04-25 Sold (MLS) $120,000 MLSOK
  • 2022-03-08 Pending MLSOK
  • 2022-02-18 Listed $120,000 MLSOK
  • 2021-10-14 Sold (Public Records) $96,500 Public Records

Property tax history

+17.2%/yr

Latest (2025): $1,327 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…