CashFlowRE
Sign in Sign up
906 N Jackson St
B Composite 71.84
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
  • ARV discount +11.4/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • 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

$57,500

906 N Jackson St · Altus, OK 73521
2 bd · 1.0 ba · 887 sqft · SingleFamily public records · 87 Days on market
Built 1950 0.26 ac lot Est $63k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming 2-bedroom home, situated on a spacious lot, boasts numerous updates. The house features brand-new double-pane Argon gas windows for improved energy efficiency, along with newer carpet and vinyl flooring throughout. Recessed lighting brightens every room, creating a warm and modern atmosphere. The kitchen has been updated with new cabinets and a sink, while a tankless water heater and upgraded PEX water lines enhance convenience and efficiency. The bathroom includes a shower/tub combo, a new toilet and vanity. Additional highlights include attic access via a metal pull-down ladder, exterior siding and a roof replaced just two years ago, a new electrical panel and new blown in insulation in the attic. A transferable foundation warranty is available and adds peace of mind. The home owner has spent a lot of money remodeling and foundation repair therefore the home is being sold AS IS, so don’t miss out—call today to schedule a showing!

Key facts

  • Updated pex plumbing
  • New washer and dryer
  • Updated bathroom

Tags

UPDATED PEX PLUMBINGUPDATED TANKLESS WATER HEATERUPDATED BATHROOMUPDATED KITCHEN CABINETSPLUG FOR ELECTRIC RANGENEW WASHER AND DRYER

Property features AI

Finance

  • Other: Occupied; New listing; Living area reported as 887 (assessor)
  • Financial info: Loan qualification: buyer may qualify; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Utilities: Homestead exempt
  • Home design: Single family residence; One level; Residential property
  • Construction: Frame construction; Composition roof (replaced/updated 2024); Conventional foundation
  • Exterior features: Covered porch; Interior lot

Interior

  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Zoned heating; Window unit cooling
  • Interior features: One living area; One dining area; No fireplace; No in-law 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 2-bed/1.0-bath single-family listed at $58k.

Deal economics

  • At list price, monthly cash flow is $322 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($845 rent vs $58k).
  • Recommended offer: $54k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.0% 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 Es (math 27% / reading 17%, grade F, #413 of 845 statewide, top 54%, 408 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: 165 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 $398 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $16k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($54k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 7y 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.
  • Current owner paid $50k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — 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 $54,050 (6.0% below list)

Questions for the listing agent

  1. It's been on market 87 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 1950 — 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 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?
  6. 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.
  7. 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.
  8. 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
1.47%
Cap rate
13.02%
Cash-on-cash
24.01%
DSCR
2.07
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$62,977
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
808 E Elm St 0.53mi 2/1.0 925 (+4%) 4mo $69,000 $75 65
904 N Julian St 0.14mi 2/1.0 781 (-12%) 13mo $45,000 $58 62
711 N Julian St 0.18mi 2/1.0 1,013 (+14%) 12mo $43,000 $42 58
1519 N Willard St 0.70mi 2/1.0 864 (-3%) 11mo $58,000 $67 54
820 E Sycamore Ave 0.38mi 2/1.0 950 (+7%) 23mo $105,000 $111 52
1617 N Lee St 0.73mi 3/1.0 (+1) 902 (+2%) 9mo $80,000 $89 51
518 E Commerce St 0.58mi 3/1.0 (+1) 784 (-12%) 5mo $35,000 $45 45
1011 E Sutherland St 0.66mi 2/1.0 770 (-13%) 10mo $55,000 $71 40
1112 E Sycamore Ave 0.69mi 2/1.0 974 (+10%) 15mo $95,000 $98 39
1409 E Hemlock St 0.74mi 3/2.0 (+1) 1,008 (+14%) 20mo $42,000 $42 17

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
17.2%
Equity multiple
1.69×
Total profit
$11,182
Equity at exit
$8,573
10-year hold
IRR
25.7%
Equity multiple
3.24×
Total profit
$36,081
Equity at exit
$4,972

Cash invested: $16,100 (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
165
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$845 medium interval (Pro) →
Mortgage (P&I)
$302
Tax from tax record
$20 /mo · $235/yr
Insurance
$24
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$322

Break-even live

Break-even rent $437
Max offer price $57,500
Occupancy floor 57%

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
$14,375
Closing costs
$1,725
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 37 events

  1. 2026-06-18
    days on market $57,500 Active 87 DOM
  2. 2026-06-17
    days on market $57,500 Active 86 DOM
  3. 2026-06-16
    days on market $57,500 Active 85 DOM
  4. 2026-06-15
    days on market $57,500 Active 84 DOM
  5. 2026-06-13
    days on market $57,500 Active 82 DOM
  6. 2026-06-12
    days on market $57,500 Active 81 DOM
  7. 2026-06-09
    days on market $57,500 Active 78 DOM
  8. 2026-06-08
    days on market $57,500 Active 77 DOM
  9. 2026-06-08
    days on market $57,500 Active 76 DOM
  10. 2026-06-07
    days on market $57,500 Active 75 DOM
  11. 2026-06-04
    days on market $57,500 Active 72 DOM
  12. 2026-06-02
    days on market $57,500 Active 71 DOM
  13. 2026-06-01
    days on market $57,500 Active 70 DOM
  14. 2026-05-31
    days on market $57,500 Active 69 DOM
  15. 2026-03-22
    listed $57,500 Active
  16. 2025-09-24
    soldstatus $50,000
  17. 2025-09-23
    soldstatus $50,000 Closed 972-char remark
    Show marketing remark (972 chars)

    This charming 2-bedroom home, situated on a spacious lot, boasts numerous updates. The house features brand-new double-pane Argon gas windows for improved energy efficiency, along with newer carpet and vinyl flooring throughout. Recessed lighting brightens every room, creating a warm and modern atmosphere. The kitchen has been updated with new cabinets and a sink, while a tankless water heater and upgraded PEX water lines enhance convenience and efficiency. The bathroom includes a shower/tub combo, a new toilet and vanity. Additional highlights include attic access via a metal pull-down ladder, exterior siding and a roof replaced just two years ago, a new electrical panel and new blown in insulation in the attic. A transferable foundation warranty is available and adds peace of mind. The home owner has spent a lot of money remodeling and foundation repair therefore the home is being sold AS IS, so don’t miss out—call today to schedule a showing!

  18. 2025-06-14
    status Pending 972-char remark
    Show marketing remark (972 chars)

    This charming 2-bedroom home, situated on a spacious lot, boasts numerous updates. The house features brand-new double-pane Argon gas windows for improved energy efficiency, along with newer carpet and vinyl flooring throughout. Recessed lighting brightens every room, creating a warm and modern atmosphere. The kitchen has been updated with new cabinets and a sink, while a tankless water heater and upgraded PEX water lines enhance convenience and efficiency. The bathroom includes a shower/tub combo, a new toilet and vanity. Additional highlights include attic access via a metal pull-down ladder, exterior siding and a roof replaced just two years ago, a new electrical panel and new blown in insulation in the attic. A transferable foundation warranty is available and adds peace of mind. The home owner has spent a lot of money remodeling and foundation repair therefore the home is being sold AS IS, so don’t miss out—call today to schedule a showing!

  19. 2025-05-22
    price $49,900 972-char remark
    Show marketing remark (972 chars)

    This charming 2-bedroom home, situated on a spacious lot, boasts numerous updates. The house features brand-new double-pane Argon gas windows for improved energy efficiency, along with newer carpet and vinyl flooring throughout. Recessed lighting brightens every room, creating a warm and modern atmosphere. The kitchen has been updated with new cabinets and a sink, while a tankless water heater and upgraded PEX water lines enhance convenience and efficiency. The bathroom includes a shower/tub combo, a new toilet and vanity. Additional highlights include attic access via a metal pull-down ladder, exterior siding and a roof replaced just two years ago, a new electrical panel and new blown in insulation in the attic. A transferable foundation warranty is available and adds peace of mind. The home owner has spent a lot of money remodeling and foundation repair therefore the home is being sold AS IS, so don’t miss out—call today to schedule a showing!

  20. 2025-01-18
    listed $57,000 Active 972-char remark
    Show marketing remark (972 chars)

    This charming 2-bedroom home, situated on a spacious lot, boasts numerous updates. The house features brand-new double-pane Argon gas windows for improved energy efficiency, along with newer carpet and vinyl flooring throughout. Recessed lighting brightens every room, creating a warm and modern atmosphere. The kitchen has been updated with new cabinets and a sink, while a tankless water heater and upgraded PEX water lines enhance convenience and efficiency. The bathroom includes a shower/tub combo, a new toilet and vanity. Additional highlights include attic access via a metal pull-down ladder, exterior siding and a roof replaced just two years ago, a new electrical panel and new blown in insulation in the attic. A transferable foundation warranty is available and adds peace of mind. The home owner has spent a lot of money remodeling and foundation repair therefore the home is being sold AS IS, so don’t miss out—call today to schedule a showing!

  21. 2025-01-17
    historical
  22. 2025-01-13
    status Active
  23. 2025-01-02
    status Pending
  24. 2024-12-14
    listed $55,000 Active
  25. 2024-12-12
    historical
  26. 2024-09-20
    status Active
  27. 2024-08-07
    status Pending
  28. 2024-07-30
    price $55,000
  29. 2024-04-13
    listed $58,000 Active
  30. 2021-04-08
    soldstatus $12,000 Sold
  31. 2021-03-08
    historical
  32. 2020-08-26
    listed $20,000
  33. 2020-04-30
    historical
  34. 2019-11-05
    listed $24,900
  35. 2019-09-23
    historical
  36. 2019-04-23
    listed $25,000
  37. 1994-11-09
    soldstatus $24,000

ⓘ 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
$235 · $20/mo
Projected year-2 tax
$518 · $43/mo
Expected delta
+$282/yr (+$24/mo · 120.2%)

ⓘ 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
$10,135
− Mortgage interest
−$3,221
− Property taxes
−$235
− Insurance
−$288
− Repairs & maintenance
−$811
− Management
−$811
− Depreciation
−$1,673
Taxable income
$3,098
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$743
After-tax cash flow
$3,123/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

+139.6% since first listed
23 events — show timeline
  • 2026-03-22 Listed $57,500 MLSOK
  • 2025-09-24 Sold (Public Records) $50,000 Public Records
  • 2025-09-23 Sold (MLS) $50,000 MLSOK
  • 2025-06-14 Pending MLSOK
  • 2025-05-22 Price Changed $49,900 MLSOK
  • 2025-01-18 Listed $57,000 MLSOK
  • 2025-01-17 Listing Removed MLSOK
  • 2025-01-13 Relisted MLSOK
  • 2025-01-02 Pending MLSOK
  • 2024-12-14 Listed $55,000 MLSOK
  • 2024-12-12 Listing Removed MLSOK
  • 2024-09-20 Relisted MLSOK
  • 2024-08-07 Pending MLSOK
  • 2024-07-30 Price Changed $55,000 MLSOK
  • 2024-04-13 Listed $58,000 MLSOK
  • 2021-04-08 Sold (MLS) $12,000 MLSOK
  • 2021-03-08 Listing Removed MLSOK
  • 2020-08-26 Listed $20,000 MLSOK
  • 2020-04-30 Listing Removed MLSOK
  • 2019-11-05 Listed $24,900 MLSOK
  • 2019-09-23 Listing Removed MLSOK
  • 2019-04-23 Listed $25,000 MLSOK
  • 1994-11-09 Sold (Public Records) $24,000 Public Records

Property tax history

+0.7%/yr

Latest (2025): $235 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…