CashFlowRE
Sign in Sign up
712 Santa Fe Dr
C Composite 55.37
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 +22.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • 1% rule +4.9/10.0
  • Appreciation +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0

$114,000

712 Santa Fe Dr · Clinton, OK 73601
3 bd · 1.0 ba · 1,222 sqft · SingleFamily public records · 78 Days on market
Built 1960 6,530 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this well-maintained, move-in ready home offering 1,222 square feet of comfortable living space. This charming property features 3 bedrooms and 1.5 baths, along with a spacious living room, cozy den, and a dedicated dining area—perfect for both everyday living and entertaining. The home showcases beautiful hardwood and wood laminate flooring throughout, creating a warm and cohesive feel. The kitchen comes fully equipped with a refrigerator, stove, dishwasher, and microwave, making it truly ready for its next owner. Enjoy an abundance of natural light streaming through custom blinds, complemented by updated light fixtures that add a modern touch. Step outside to a fully fenc

Key facts

  • 6,530 sq ft lot
  • Built 1960
  • Listed 78 days

Property features AI

Finance

  • Other: Existing property; Homestead exemption claimed
  • Financial info: Loan qualification possible
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Concrete parking
  • Utilities: Electricity available
  • Home design: Single family residence; One-level home; Faces east
  • Construction: Brick and frame construction; Composition roof (replaced/updated 2016); Conventional foundation
  • Exterior features: Covered porch; Outbuildings; Wood fencing; Corner lot

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Refrigerator; Water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: Ceiling fans

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 $114k.

Deal economics

  • At list price, monthly cash flow is $182 ($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 $113k (0.9% below list).
  • Recommended offer: $107k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 6.1% in Clinton — 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 (#196 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-; Watch: crime D+, amenities F, commute F.
  • Clinton (town): math 21% / reading 23% proficiency, ranked #149 of 270 in OK (top 55%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Southwest Es (math 20% / reading 14%, grade F, #540 of 845 statewide, top 68%, 468 students, 0% FRL); Clinton Hs (math 8% / reading 22%, grade F, #332 of 447 statewide, top 78%, 629 students, 0% FRL) — zoned schools average 0% FRL vs 67% district-wide (67 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 77 active listings in the ZIP; 28 units permitted in Custer County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.4%/yr); year-one equity from $788 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Custer County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $28k; list at $114k implies a 315% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $107,160 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 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 1960 — 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
0.99%
Cap rate
8.21%
Cash-on-cash
6.86%
DSCR
1.31
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$59,878
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
323 N 8th St 0.35mi 2/2.0 (-1) 1,246 (+2%) 2mo $89,000 $71 70
625 Santa Fe Dr 0.08mi 3/1.0 1,056 (-14%) 18mo $85,000 $80 58
301 N 8th St 0.39mi 2/2.0 (-1) 1,280 (+5%) 22mo $11,000 $9 46
1803 Orient 0.68mi 3/1.0 1,169 (-4%) 23mo $31,000 $27 42
1025 Court 0.70mi 2/1.0 (-1) 1,128 (-8%) 11mo $55,500 $49 41
604 N 3rd St 0.50mi 4/2.0 (+1) 1,404 (+15%) 4mo $45,000 $32 40

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

Projected returns pro-forma

-2.36% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.88×
Total profit
$-3,809
Equity at exit
$20,270
10-year hold
IRR
5.5%
Equity multiple
1.45×
Total profit
$14,212
Equity at exit
$15,570

Cash invested: $31,920 (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 73601

Home prices YoY
-1.0%
Active inventory
77
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,130 medium interval (Pro) →
Mortgage (P&I)
$598
Tax from tax record
$65 /mo · $775/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$182

Break-even live

Break-even rent $899
Max offer price $114,000
Occupancy floor 79%

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
$28,500
Closing costs
$3,420
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 16 events

  1. 2026-06-18
    days on market $114,000 Active 78 DOM
  2. 2026-06-17
    days on market $114,000 Active 77 DOM
  3. 2026-06-16
    days on market $114,000 Active 76 DOM
  4. 2026-06-15
    days on market $114,000 Active 75 DOM
  5. 2026-06-13
    pricedays on market $114,000 Active 73 DOM
  6. 2026-06-12
    days on market $119,700 Active 72 DOM
  7. 2026-06-09
    days on market $119,700 Active 69 DOM
  8. 2026-06-08
    days on market $119,700 Active 68 DOM
  9. 2026-06-08
    days on market $119,700 Active 67 DOM
  10. 2026-06-07
    days on market $119,700 Active 66 DOM
  11. 2026-06-04
    days on market $119,700 Active 63 DOM
  12. 2026-06-02
    days on market $119,700 Active 62 DOM
  13. 2026-06-01
    days on market $119,700 Active 61 DOM
  14. 2026-05-31
    days on market $119,700 Active 60 DOM
  15. 2026-03-27
    listed $119,700 Active
  16. 1998-05-11
    soldstatus $27,500

ⓘ 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
$775 · $65/mo
Projected year-2 tax
$1,026 · $86/mo
Expected delta
+$251/yr (+$21/mo · 32.4%)

ⓘ 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 6/10 Major 7 d/yr ≥107°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
$13,555
− Mortgage interest
−$6,386
− Property taxes
−$775
− Insurance
−$570
− Repairs & maintenance
−$1,084
− Management
−$1,084
− Depreciation
−$3,316
Taxable income
$339
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$81
After-tax cash flow
$2,108/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
Clinton
NCES district ID
4008070
Math proficiency
21% ▼ -7.00%
Reading proficiency
23% ▼ -7.00%
Median HH income
$43,693
Composite
18.97/100
National rank
#8853
State rank
#149 of 270 in OK

Livability — Clinton

Score
63/100
State rank
#196
US rank
#14999

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clinton, OK
Population (ZIP)
9,489

Population outlook (Custer County) Hauer SSP2

Today (2025)
34,356 people
By 2030
37,162 · +8.2%
By 2040
43,354 · +26.2%
By 2050
50,458 · +46.9%
By 2075
71,075 · +106.9%
By 2100
91,129 · +165.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 52% Hispanic / Latino 34% Two or more races 17% Native American 5% Black 5%
Hispanic origin (detail)
Mexican 32%
Common ancestry
Slovak 1% Lithuanian 1% Scottish 1%
Foreign-born
9% · Canada
Languages at home
76% English-only · Spanish 23% Chinese 1%

Political lean MEDSL · Custer

2024 margin
Solid R (+53.2) · D 22.4% · R 75.7% · Other 1.9%
2008→2024 swing
-3.9pp toward R · 2008: -49.3pp · 2024: -53.2pp
All cycles
2024: R+53.2 2020: R+53.2 2016: R+54.3 2012: R+51.9 2008: R+49.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.36%
Current HPI
244.5526
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

+335.3% since first listed
2 events — show timeline
  • 2026-03-27 Listed $119,700 MLSOK
  • 1998-05-11 Sold (Public Records) $27,500 Public Records

Property tax history

+2.9%/yr

Latest (2025): $775 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…