CashFlowRE
Sign in Sign up
1740 N Ideal St
B- Composite 66.36
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 +29.5/30.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +7.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • ARV discount +0.0/15.0

$70,000

1740 N Ideal St · Seminole, OK 74868
2 bd · 1.0 ba · 816 sqft · SingleFamily public records · 62 Days on market
Built 1940 7,000 sqft lot Est $57k · 23% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great rental prospect or your own little cottage! 1BR/1BA, wood floors, carport, on two lots and much more. Has recently been a steady rental property for seller.

Key facts

  • Curb appeal
  • Mini-split unit
  • Tall carport

Tags

CURB APPEALMATURE TREESMINI-SPLIT UNITTALL CARPORTDETACHED GARAGE

Property features AI

Finance

  • Other: Homestead exempt; Located in North Van Acres addition
  • Financial info: Assumable: No; Loan qualification: Unknown; Property is occupied (rented/leased)
  • HOA & community: No mandatory association dues

Exterior

  • Home design: Single family residence; One story; Residential property; Existing property
  • Construction: Frame construction; Composition roof; Conventional foundation; Built previously (existing)
  • Exterior features: Covered porch; Outbuildings; Interior lot

Interior

  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Other heating; Other cooling
  • Interior features: One living area; No 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 2-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $250 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($854 rent vs $70k).
  • Recommended offer: $66k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% vs local median 4.8% in Seminole — 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 63/100 on livability (#222 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime D+, amenities F, commute F.
  • Seminole (town): math 17% / reading 21% proficiency, ranked #193 of 270 in OK (top 72%) — 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: Wilson Es (math 27% / reading 22%, grade F, #354 of 845 statewide, top 47%, 499 students, 0% FRL); Seminole Hs (math 17% / reading 27%, grade F, #222 of 447 statewide, top 52%, 451 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: 136 active listings in the ZIP; 93 units permitted in Seminole County in 2024 (43 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($484 loan paydown + $7k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y 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 $15k; list at $70k implies a 377% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $65,800 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 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 1940 — 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
1.22%
Cap rate
10.57%
Cash-on-cash
15.28%
DSCR
1.68
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$57,120
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1920 Smith St 0.12mi 1/1.0 (-1) 796 (-2%) 6mo $32,000 $40 80
1738 Rhode Island St 0.23mi 2/1.0 768 (-6%) 18mo $49,750 $65 64
1350 Coolidge St 0.52mi 2/1.0 864 (+6%) 6mo $22,000 $25 61
1632 W Strothers Ave 0.59mi 2/1.0 756 (-7%) 1mo $50,000 $66 60
819 Lee St 0.56mi 2/1.0 896 (+10%) 2mo $69,900 $78 56
901 Harding St 0.69mi 2/1.0 873 (+7%) 2mo $113,500 $130 54
1720 John St 0.17mi 2/1.0 936 (+15%) 19mo $52,000 $56 51
2139 Ideal St 0.37mi 2/1.0 748 (-8%) 22mo $52,500 $70 50
1018 Coolidge 0.69mi 2/1.0 816 (0%) 22mo $78,000 $96 50
1716 W Strothers Ave 0.59mi 2/1.0 864 (+6%) 24mo $12,000 $14 43
1822 Frank Lynn Ave 0.55mi 3/1.0 (+1) 924 (+13%) 12mo $75,000 $81 38
1718 W Strothers Ave 0.59mi 3/1.0 (+1) 900 (+10%) 18mo $83,000 $92 35

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
35.6%
Equity multiple
3.76×
Total profit
$53,999
Equity at exit
$63,062
10-year hold
IRR
30.6%
Equity multiple
8.47×
Total profit
$146,469
Equity at exit
$135,995

Cash invested: $19,600 (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 74868

Home prices YoY
6.4%
Active inventory
136
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$854 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$29 /mo · $343/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$179
Net cashflow
$250

Break-even live

Break-even rent $538
Max offer price $70,000
Occupancy floor 66%

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
$17,500
Closing costs
$2,100
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 20 events

  1. 2026-06-18
    days on market $70,000 Active 62 DOM
  2. 2026-06-17
    days on market $70,000 Active 61 DOM
  3. 2026-06-16
    days on market $70,000 Active 60 DOM
  4. 2026-06-15
    days on market $70,000 Active 59 DOM
  5. 2026-06-13
    days on market $70,000 Active 57 DOM
  6. 2026-06-12
    days on market $70,000 Active 56 DOM
  7. 2026-06-09
    days on market $70,000 Active 53 DOM
  8. 2026-06-08
    days on market $70,000 Active 52 DOM
  9. 2026-06-08
    days on market $70,000 Active 51 DOM
  10. 2026-06-07
    days on market $70,000 Active 50 DOM
  11. 2026-06-04
    days on market $70,000 Active 47 DOM
  12. 2026-06-02
    days on market $70,000 Active 46 DOM
  13. 2026-06-01
    days on market $70,000 Active 45 DOM
  14. 2026-05-31
    days on market $70,000 Active 44 DOM
  15. 2026-04-17
    listed $70,000 Active
  16. 2019-12-30
    soldstatus $14,667
  17. 2016-03-01
    soldstatus $30,100
  18. 2016-02-26
    soldstatus $30,000 162-char remark
    Show marketing remark (162 chars)

    Great rental prospect or your own little cottage! 1BR/1BA, wood floors, carport, on two lots and much more. Has recently been a steady rental property for seller.

  19. 2015-09-10
    listed $34,900 162-char remark
    Show marketing remark (162 chars)

    Great rental prospect or your own little cottage! 1BR/1BA, wood floors, carport, on two lots and much more. Has recently been a steady rental property for seller.

  20. 2007-01-12
    soldstatus $17,000

ⓘ 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
$343 · $29/mo
Projected year-2 tax
$630 · $52/mo
Expected delta
+$287/yr (+$24/mo · 83.7%)

ⓘ 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 10/10 Extreme
  • 🌡 Heat 5/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$10,245
− Mortgage interest
−$3,921
− Property taxes
−$343
− Insurance
−$350
− Repairs & maintenance
−$820
− Management
−$820
− Depreciation
−$2,036
Taxable income
$1,955
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$469
After-tax cash flow
$2,526/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
Seminole
NCES district ID
4027300
Math proficiency
17% ▼ -10.00%
Reading proficiency
21% ▼ -5.00%
Median HH income
$33,661
Composite
15.51/100
National rank
#9304
State rank
#193 of 270 in OK

Livability — Seminole

Score
63/100
State rank
#222
US rank
#15706

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seminole, OK
Population (ZIP)
12,451

Population outlook (Seminole County) Hauer SSP2

Today (2025)
25,628 people
By 2030
25,617 · +-0.0%
By 2040
25,619 · +-0.0%
By 2050
25,726 · +0.4%
By 2075
26,261 · +2.5%
By 2100
25,844 · +0.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 65% Native American 19% Two or more races 10% Hispanic / Latino 5% Black 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Iranian 1% Italian 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Seminole

2024 margin
Solid R (+49.7) · D 24.2% · R 74.0% · Other 1.8%
2008→2024 swing
-19.1pp toward R · 2008: -30.6pp · 2024: -49.7pp
All cycles
2024: R+49.7 2020: R+46.3 2016: R+44.1 2012: R+30.3 2008: R+30.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 15.39%
Current HPI
255.6657
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

+311.8% since first listed
6 events — show timeline
  • 2026-04-17 Listed $70,000 MLSOK
  • 2019-12-30 Sold (Public Records) $14,667 Public Records
  • 2016-03-01 Sold (Public Records) $30,100 Public Records
  • 2016-02-26 Sold (MLS) $30,000 MLSOK
  • 2015-09-10 Listed $34,900 MLSOK
  • 2007-01-12 Sold (Public Records) $17,000 Public Records

Property tax history

+5.0%/yr

Latest (2025): $343 · -3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…