CashFlowRE
Sign in Sign up
1448 County Road 1344
B- Composite 65.66
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 +28.1/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • Schools +4.0/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,500

1448 County Road 1344 · Chickasha, OK 73018
4 bd · 3.0 ba · 2,128 sqft · SingleFamily public records · 94 Days on market
Built 2022 1.12 ac lot $17/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Chisholm Heights MH Park. Buyer to verify school dist.

Key facts

  • 1.12 acre lot
  • Built 2022
  • Listed 94 days

Property features AI

Finance

  • Other: Lot size approximately 1.12 acres
  • Financial info: REO / Bank-owned sale condition; Not assumable
  • HOA & community: Mandatory association dues; Association fee of $200 (includes common area maintenance)

Exterior

  • Home design: Single-family residence; One-level property; Existing property
  • Construction: Frame and manufactured construction; Composition roof; Conventional foundation; Built as a manufactured/frame combination
  • Exterior features: Open deck; Porch; Below-ground and outdoor storm shelter; Interior lot in a rural setting

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: In-law plan layout; 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 4-bed/3.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $408 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $118k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% 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.
  • Friend (rural): math 40% / reading 45% proficiency, ranked #67 of 513 in OK (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Friend Public School (math 27% / reading 32%, grade F, #255 of 845 statewide, top 35%, 216 students, 0% FRL) — zoned schools average 0% FRL vs 45% district-wide (45 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 30% at this address vs 42% district-wide (-13 pts) — the specific schools serving this property underperform the Friend average; the district grade overstates school quality for this exact location.
  • Market conditions: 203 active listings in the ZIP; 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 $895 of loan paydown is wiped out by about $4k 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 $36k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $26k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $20k; list at $130k implies a 548% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $117,845 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
1.28%
Cap rate
10.07%
Cash-on-cash
13.50%
DSCR
1.60
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$280,896
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1411 County Street 2882 0.33mi 4/3.0 2,128 (0%) 3mo $210,000 $99 82
2205 County Street 2880 0.73mi 3/2.5 (-1) 2,164 (+2%) 20mo $285,000 $132 39
1454 County Road 1340 0.75mi 3/2.0 (-1) 2,144 (+1%) 23mo $510,000 $238 36

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
3.6%
Equity multiple
1.14×
Total profit
$5,016
Equity at exit
$19,309
10-year hold
IRR
13.1%
Equity multiple
2.05×
Total profit
$37,923
Equity at exit
$11,197

Cash invested: $36,260 (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
6.5×

Monthly cashflow live

Estimated rent
$1,653 medium interval (Pro) →
Mortgage (P&I)
$679
Tax from tax record
$148 /mo · $1,780/yr
Insurance
$54
HOA
$17
Vacancy / Maint / Mgmt
$347
Net cashflow
$408

Break-even live

Break-even rent $1,137
Max offer price $129,500
Occupancy floor 70%

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
$32,375
Closing costs
$3,885
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.

HOA detail

Monthly dues
$17 · $204/yr

Listing history 18 events

  1. 2026-06-18
    days on market $129,500 Active 94 DOM
  2. 2026-06-17
    days on market $129,500 Active 93 DOM
  3. 2026-06-16
    days on market $129,500 Active 92 DOM
  4. 2026-06-15
    days on market $129,500 Active 91 DOM
  5. 2026-06-13
    days on market $129,500 Active 89 DOM
  6. 2026-06-09
    days on market $129,500 Active 85 DOM
  7. 2026-06-08
    days on market $129,500 Active 84 DOM
  8. 2026-06-07
    days on market $129,500 Active 83 DOM
  9. 2026-06-05
    days on market $129,500 Active 80 DOM
  10. 2026-06-03
    pricedays on market $129,500 Active 79 DOM
  11. 2026-06-02
    days on market $139,500 Active 78 DOM
  12. 2026-06-01
    days on market $139,500 Active 77 DOM
  13. 2026-05-31
    days on market $139,500 Active 76 DOM
  14. 2026-04-20
    price $139,500
  15. 2026-03-15
    listed $155,500 Active
  16. 2022-08-18
    soldstatus $20,000 Sold 55-char remark
    Show marketing remark (55 chars)

    Chisholm Heights MH Park. Buyer to verify school dist.

  17. 2022-06-02
    status Pending 55-char remark
    Show marketing remark (55 chars)

    Chisholm Heights MH Park. Buyer to verify school dist.

  18. 2022-05-27
    listed $20,000 Active 55-char remark
    Show marketing remark (55 chars)

    Chisholm Heights MH Park. Buyer to verify school dist.

ⓘ 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
$1,780 · $148/mo
Projected year-2 tax
$1,780 · $148/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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°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
$19,841
− Mortgage interest
−$7,254
− Property taxes
−$1,780
− Insurance
−$648
− Repairs & maintenance
−$1,587
− Management
−$1,587
− HOA
−$204
− Depreciation
−$3,767
Taxable income
$3,014
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$723
After-tax cash flow
$4,170/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
Friend
NCES district ID
4012210
Math proficiency
40% ▼ -10.00%
Reading proficiency
45% ▼ -10.00%
Median HH income
$58,244
Composite
39.67/100
National rank
#8034
State rank
#67 of 513 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

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

+597.5% since first listed
5 events — show timeline
  • 2026-04-20 Price Changed $139,500 MLSOK
  • 2026-03-15 Listed $155,500 MLSOK
  • 2022-08-18 Sold (MLS) $20,000 MLSOK
  • 2022-06-02 Pending MLSOK
  • 2022-05-27 Listed $20,000 MLSOK

Property tax history

+97.5%/yr

Latest (2024): $1,780 · +900.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…