CashFlowRE
Sign in Sign up
1001 Wildfire Dr
D+ Composite 49.24
Why this score? — see what drove the D+ 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 +20.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • Livability +4.2/5.0
  • 1% rule +4.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$125,000

1001 Wildfire Dr · Norman, OK 73026
3 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 52 Days on market
Built 1998 0.94 ac lot

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

Listing remarks

Located on nearly a full acre in the peaceful countryside just minutes from Thunderbird Lake, this 3-bedroom, 2-bathroom manufactured home offers space, privacy, and plenty of potential. Situated on approximately . 94 acres, this property provides room to garden, entertain, keep pets, or simply enjoy the quiet surroundings and open skies. Whether you're looking for an affordable home, investment opportunity, or a place to make your own, this home combines country charm with everyday convenience. Enjoy the freedom of rural living while still being close to town amenities.

Key facts

  • Rural living
  • Open skies
  • Full acre

Tags

FULL ACREROOM TO GARDENQUIET SURROUNDINGSOPEN SKIESRURAL LIVING

Property features AI

Finance

  • Other: Lot is approximately 0.94 acre; Located in Wildfire 1 legal addition; Occupancy: not occupied; Listed as active
  • Financial info: Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Utilities: No storm shelter
  • Home design: Single family residence; One level; Faces west
  • Construction: Manufactured / Mobile construction; Metal roof; Built as existing property
  • Exterior features: Outbuildings; Rural setting

Interior

  • Kitchen: Electric free‑standing range
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: Dishwasher, Microwave, Refrigerator; No fireplace; Conventional foundation
  • Laundry & utility: Washer and dryer included

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 manufactured listed at $125k.

Deal economics

  • At list price, monthly cash flow is $168 ($2k/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 $114k (8.6% below list).
  • Recommended offer: $114k (8.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 3.6% in Norman — 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 85/100 on livability (#1 in OK, #557 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+.
  • Little Axe (rural): math 10% / reading 14% proficiency, ranked #236 of 270 in OK (top 87%) — 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: Little Axe Es (math 10% / reading 14%, grade F, #667 of 845 statewide, top 82%, 587 students, 0% FRL); Little Axe Ms (math 12% / reading 12%, grade F, #269 of 345 statewide, top 79%, 256 students, 0% FRL); Little Axe Hs (math 8% / reading 22%, grade F, #332 of 447 statewide, top 78%, 331 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: 193 active listings in the ZIP; 592 units permitted in Cleveland County in 2024 (12 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Cleveland County population projected at +40% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,208 (8.6% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.91%
Cap rate
7.91%
Cash-on-cash
5.77%
DSCR
1.26
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-7.4%
Equity multiple
0.73×
Total profit
$-9,603
Equity at exit
$18,638
10-year hold
IRR
2.1%
Equity multiple
1.15×
Total profit
$5,181
Equity at exit
$10,808

Cash invested: $35,000 (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 73026

Home prices YoY
-8.5%
Active inventory
193
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,142 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$26 /mo · $317/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$168

Break-even live

Break-even rent $929
Max offer price $125,000
Occupancy floor 80%

Sensitivity live

Price -10% $239 -5% $204 +0% $168 +5% $133 +10% $97
Rent -10% $78 -5% $123 +0% $168 +5% $213 +10% $258
Rate -1.0pp $231 -0.5pp $200 base $168 +0.5pp $136 +1.0pp $103

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
$31,250
Closing costs
$3,750
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 15 events

  1. 2026-06-21
    days on market $125,000 Active 52 DOM
  2. 2026-06-18
    days on market $125,000 Active 49 DOM
  3. 2026-06-17
    days on market $125,000 Active 48 DOM
  4. 2026-06-16
    days on market $125,000 Active 47 DOM
  5. 2026-06-15
    days on market $125,000 Active 46 DOM
  6. 2026-06-13
    days on market $125,000 Active 44 DOM
  7. 2026-06-13
    days on market $125,000 Active 43 DOM
  8. 2026-06-09
    days on market $125,000 Active 40 DOM
  9. 2026-06-08
    days on market $125,000 Active 39 DOM
  10. 2026-06-07
    days on market $125,000 Active 38 DOM
  11. 2026-06-03
    days on market $125,000 Active 34 DOM
  12. 2026-06-02
    days on market $125,000 Active 33 DOM
  13. 2026-06-01
    days on market $125,000 Active 32 DOM
  14. 2026-05-31
    days on market $125,000 Active 31 DOM
  15. 2026-04-30
    listed $125,000 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
$317 · $26/mo
Projected year-2 tax
$1,125 · $94/mo
Expected delta
+$808/yr (+$67/mo · 254.9%)

ⓘ 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 6/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$13,705
− Mortgage interest
−$7,002
− Property taxes
−$317
− Insurance
−$625
− Repairs & maintenance
−$1,096
− Management
−$1,096
− Depreciation
−$3,636
Taxable loss
−$68
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$16
After-tax cash flow
$2,035/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
Little Axe
NCES district ID
4017880
Math proficiency
10% ▼ -17.00%
Reading proficiency
14% ▼ -13.00%
Median HH income
$51,174
Composite
11.38/100
National rank
#9708
State rank
#236 of 270 in OK

Livability — Norman

Score
85/100
State rank
#1
US rank
#557

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
123,141
Population (ZIP)
11,131

Population outlook (Cleveland County) Hauer SSP2

Today (2025)
323,621 people
By 2030
349,070 · +7.9%
By 2040
400,168 · +23.7%
By 2050
454,101 · +40.3%
By 2075
602,926 · +86.3%
By 2100
734,485 · +127.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 9% Native American 8% Hispanic / Latino 4%
Common ancestry
Portuguese 3% Slovak 3% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · Cleveland

2024 margin
R (+14.9) · D 41.4% · R 56.4% · Other 2.2%
2008→2024 swing
+9.1pp toward D · 2008: -24.0pp · 2024: -14.9pp
All cycles
2024: R+14.9 2020: R+14.1 2016: R+21.7 2012: R+25.9 2008: R+24.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -26.82%
Current HPI
287.5097
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

1 event — show timeline
  • 2026-04-30 Listed $125,000 MLSOK

Property tax history

+2.4%/yr

Latest (2024): $317 · -3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…