CashFlowRE
Sign in Sign up
220 E Van Buren St
C+ Composite 63.5
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.4/10.0
  • Appreciation +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +1.8/15.0

$87,000

220 E Van Buren St · Mangum, OK 73554
3 bd · 1.0 ba · 1,170 sqft · SingleFamily public records · 57 Days on market
Built 1956 4,552 sqft lot Est $77k · 13% over

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

Listing remarks

If you are looking for an updated home with character & curb appeal featuring newer siding and a newer roof installed in 2025, you have found the one. The fully fenced backyard offers a clean and dry storm shelter—perfect for Oklahoma weather—along with a covered carport and an extended driveway providing plenty of additional parking. Step inside to find natural wood floors in the living room, hallway, and secondary bedrooms, creating a warm and inviting feel throughout. The home has been freshly painted and includes central heat and air for year-round comfort. The bathroom has been beautifully updated with granite countertops, soft-close drawers, and a modern walk-in show

Key facts

  • Newer roof
  • Covered carport
  • Newer siding

Tags

NEWER SIDINGNEWER ROOFFULLY FENCED BACKYARDCLEAN AND DRY STORM SHELTERCOVERED CARPORTEXTENDED DRIVEWAY

Property features AI

Finance

  • Other: Homestead status claimed
  • Financial info: Financing options include Cash, Conventional, FHA, VA, Rural Housing Services; Loan qualification possible
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Additional parking; Concrete parking surface
  • Utilities: No flood insurance required (per listing)
  • Home design: Single-family residence; One story; North-facing
  • Construction: Frame construction with vinyl siding; Composition roof (new 2025); Conventional foundation; Existing property
  • Exterior features: No special exterior features listed; Combination fencing; Interior lot; Outdoor storm shelter

Interior

  • Kitchen: Free-standing gas range/oven
  • Bedrooms: 3 bedrooms
  • Flooring: Combination of carpet, tile and wood
  • Bathrooms: 1 full bathroom
  • Interior features: Ceiling fans; Window treatments; In-law floor plan

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/1.0-bath single-family listed at $87k.

Deal economics

  • At list price, monthly cash flow is $333 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $87k).
  • Recommended offer: $84k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.9% vs local median 7.6% in Mangum — 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 (#144 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, employment F.
  • Mangum (town): math 27% / reading 28% proficiency, ranked #89 of 270 in OK (top 33%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Edison Es (math 47% / reading 32%, grade F, #107 of 845 statewide, top 14%, 239 students, 0% FRL); Mangum Hs (math 15% / reading 24%, grade F, #274 of 447 statewide, top 66%, 175 students, 0% FRL) — zoned schools average 0% FRL vs 56% district-wide (56 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 46 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-2.5%/yr); year-one equity from $601 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Greer County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-2.5% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $32k; list at $87k implies a 172% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $84,390 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 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 1956 — 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. 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
1.24%
Cap rate
10.89%
Cash-on-cash
16.41%
DSCR
1.73
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$77,220
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
705 N Pennsylvania Ave 0.09mi 3/2.0 1,280 (+9%) 2mo $110,000 $86 74
412 N Kentucky Ave 0.39mi 2/1.0 (-1) 1,224 (+5%) 6mo $70,000 $57 65
235 W Polk St 0.30mi 2/2.0 (-1) 1,249 (+7%) 5mo $55,000 $44 61
413 W Taylor St 0.44mi 2/1.0 (-1) 1,134 (-3%) 10mo $55,000 $49 61
507 E Cleveland St 0.43mi 3/2.0 1,116 (-5%) 12mo $149,250 $134 58
305 Gary St 0.64mi 3/2.0 1,212 (+4%) 4mo $99,000 $82 57
313 N Colorado Ave 0.37mi 2/1.0 (-1) 1,054 (-10%) 8mo $16,000 $15 55
404 N Bryan Ave 0.61mi 3/2.0 1,251 (+7%) 2mo $149,000 $119 54
315 W Filmore St 0.47mi 2/1.0 (-1) 1,042 (-11%) 12mo $75,000 $72 45
1605 N Oregon Ave 0.52mi 2/1.0 (-1) 1,050 (-10%) 11mo $39,500 $38 45
200 N Maryland Ave 0.51mi 3/2.0 1,329 (+14%) 6mo $49,500 $37 44
1906 N Pennsylvania Ave 0.67mi 2/1.0 (-1) 1,320 (+13%) 7mo $87,000 $66 37

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

Projected returns pro-forma

-2.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
9.1%
Equity multiple
1.37×
Total profit
$9,081
Equity at exit
$15,096
10-year hold
IRR
17.4%
Equity multiple
2.51×
Total profit
$36,826
Equity at exit
$11,221

Cash invested: $24,360 (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 73554

Home prices YoY
-2.7%
Active inventory
46
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,078 medium interval (Pro) →
Mortgage (P&I)
$456
Tax from tax record
$26 /mo · $311/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$333

Break-even live

Break-even rent $656
Max offer price $87,000
Occupancy floor 64%

Sensitivity live

Price -10% $382 -5% $358 +0% $333 +5% $309 +10% $284
Rent -10% $248 -5% $291 +0% $333 +5% $376 +10% $418
Rate -1.0pp $377 -0.5pp $355 base $333 +0.5pp $311 +1.0pp $288

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
$21,750
Closing costs
$2,610
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 23 events

  1. 2026-06-21
    days on market $87,000 Active 57 DOM
  2. 2026-06-18
    days on market $87,000 Active 55 DOM
  3. 2026-06-17
    days on market $87,000 Active 54 DOM
  4. 2026-06-16
    days on market $87,000 Active 53 DOM
  5. 2026-06-15
    days on market $87,000 Active 52 DOM
  6. 2026-06-13
    days on market $87,000 Active 50 DOM
  7. 2026-06-12
    days on market $87,000 Active 49 DOM
  8. 2026-06-09
    days on market $87,000 Active 46 DOM
  9. 2026-06-08
    days on market $87,000 Active 45 DOM
  10. 2026-06-08
    days on market $87,000 Active 44 DOM
  11. 2026-06-07
    days on market $87,000 Active 43 DOM
  12. 2026-06-04
    days on market $87,000 Active 40 DOM
  13. 2026-06-02
    days on market $87,000 Active 39 DOM
  14. 2026-06-01
    days on market $87,000 Active 38 DOM
  15. 2026-05-31
    price $87,000 Active 37 DOM
  16. 2026-05-31
    days on market $89,900 Active 37 DOM
  17. 2026-04-24
    listed $89,900 Active
  18. 2026-04-16
    historical
  19. 2026-03-07
    status Active
  20. 2026-02-26
    status Pending
  21. 2025-12-08
    price $90,000
  22. 2025-10-16
    listed $95,000 Active
  23. 2010-11-04
    soldstatus $32,000

ⓘ 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
$311 · $26/mo
Projected year-2 tax
$783 · $65/mo
Expected delta
+$472/yr (+$39/mo · 151.8%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$12,935
− Mortgage interest
−$4,873
− Property taxes
−$311
− Insurance
−$435
− Repairs & maintenance
−$1,035
− Management
−$1,035
− Depreciation
−$2,531
Taxable income
$2,715
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$652
After-tax cash flow
$3,346/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
Mangum
NCES district ID
4018780
Math proficiency
27% ▼ -18.00%
Reading proficiency
28% ▼ -15.00%
Median HH income
$36,568
Composite
22.85/100
National rank
#8012
State rank
#89 of 270 in OK

Livability — Mangum

Score
65/100
State rank
#144
US rank
#13248

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mangum, OK
Population (ZIP)
3,361

Population outlook (Greer County) Hauer SSP2

Today (2025)
5,904 people
By 2030
5,869 · -0.6%
By 2040
5,790 · -1.9%
By 2050
5,712 · -3.3%
By 2075
5,196 · -12.0%
By 2100
4,326 · -26.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 15% Two or more races 8% Black 3% Native American 1%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Iranian 2% Serbian 2% Slovak 1%
Foreign-born
1% · China, Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Greer

2024 margin
Solid R (+65.7) · D 16.6% · R 82.3% · Other 1.1%
2008→2024 swing
-19.3pp toward R · 2008: -46.5pp · 2024: -65.7pp
All cycles
2024: R+65.7 2020: R+64.7 2016: R+61.1 2012: R+46.7 2008: R+46.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.45%
Current HPI
88.9252
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

+180.9% since first listed
7 events — show timeline
  • 2026-04-24 Listed $89,900 MLSOK
  • 2026-04-16 Listing Removed MLSOK
  • 2026-03-07 Relisted MLSOK
  • 2026-02-26 Pending MLSOK
  • 2025-12-08 Price Changed $90,000 MLSOK
  • 2025-10-16 Listed $95,000 MLSOK
  • 2010-11-04 Sold (Public Records) $32,000 Public Records

Property tax history

-0.0%/yr

Latest (2025): $311 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…