CashFlowRE
Sign in Sign up
1404 A St
F Composite 33.83
Why this score? — see what drove the F 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 +12.6/30.0
  • Appreciation +5.0/10.0
  • DSCR +3.8/10.0
  • Livability +3.0/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • ARV discount +0.0/15.0

$149,999

1404 A St · Snyder, OK 73566
3 bd · 2.0 ba · 1,428 sqft · SingleFamily public records · 24 Days on market
Built 1965 Est $127k · 18% over

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

Listing remarks MLS

Great fixer upper located in the small town of Snyder, with good access to schools and just a short drive to either Lawton or Altus. Would make a good first time home for a large or growing family with 3 bedrooms and 1 1/2 baths. For more information please call Kristen Porter at 580-574-5149.

Key facts

  • Spacious kitchen
  • Large yard
  • Original wood floors

Tags

ORIGINAL WOOD FLOORSGRANITE COUNTERSSPACIOUS KITCHENLARGE YARDPECAN TREESENCLOSED DOG RUN

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 single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-18 ($-219/yr) — negative.
  • To cash-flow at today's rent, offer at most $147k (2.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $115k (23.2% below list).
  • Recommended offer: $115k (23.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#397 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Snyder (rural): math 15% / reading 21% proficiency, ranked #446 of 513 in OK (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: John D Moeller Es (140 students, 0% FRL); Snyder Es (math 12% / reading 17%, grade F, #234 of 345 statewide, top 72%, 172 students, 0% FRL); Snyder Hs (math 5% / reading 10%, grade F, #420 of 447 statewide, top 95%, 133 students, 0% FRL) — zoned schools average 0% FRL vs 62% district-wide (62 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 9 active listings in the ZIP.

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $4k appreciation (3.0% local appreciation)).
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 7, 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 24 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y 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 $98k; list at $150k implies a 53% 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 $115,246 (23.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.77%
Cap rate
6.15%
Cash-on-cash
-0.52%
DSCR
0.98
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$127,092
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
306 10th St 0.33mi 3/2.0 1,436 (+1%) 0mo $79,900 $56 83
1421 B St 0.04mi 3/2.0 1,525 (+7%) 8mo $135,000 $89 80
323 W 13th St 0.30mi 3/2.0 1,461 (+2%) 9mo $170,000 $116 75
103 Western Sunset Trl 0.30mi 3/2.0 1,537 (+8%) 4mo $162,500 $106 70
1002 G St 0.52mi 3/2.0 1,300 (-9%) 12mo $60,000 $46 51
1001 H St 0.53mi 3/2.0 1,632 (+14%) 16mo $112,000 $69 38

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
7.0%
Equity multiple
1.40×
Total profit
$16,858
Equity at exit
$67,446
10-year hold
IRR
9.8%
Equity multiple
2.47×
Total profit
$61,599
Equity at exit
$103,942

Cash invested: $42,000 (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 73566

Active inventory
9
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,152 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$80 /mo · $955/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$-18

Break-even live

Break-even rent $1,176
Max offer price $146,775
Occupancy floor 97%

Sensitivity live

Price -10% $67 -5% $24 +0% $-18 +5% $-61 +10% $-103
Rent -10% $-109 -5% $-64 +0% $-18 +5% $27 +10% $73
Rate -1.0pp $57 -0.5pp $20 base $-18 +0.5pp $-57 +1.0pp $-97

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
$37,500
Closing costs
$4,500
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 22 events

  1. 2026-06-21
    days on market $149,999 Active 24 DOM
  2. 2026-06-19
    days on market $149,999 Active 22 DOM
  3. 2026-06-18
    days on market $149,999 Active 21 DOM
  4. 2026-06-17
    days on market $149,999 Active 20 DOM
  5. 2026-06-16
    days on market $149,999 Active 19 DOM
  6. 2026-06-15
    days on market $149,999 Active 18 DOM
  7. 2026-06-14
    days on market $149,999 Active 16 DOM
  8. 2026-06-13
    days on market $149,999 Active 15 DOM
  9. 2026-06-10
    days on market $149,999 Active 13 DOM
  10. 2026-06-09
    days on market $149,999 Active 12 DOM
  11. 2026-06-08
    days on market $149,999 Active 11 DOM
  12. 2026-06-07
    days on market $149,999 Active 10 DOM
  13. 2026-06-05
    days on market $149,999 Active 7 DOM
  14. 2026-06-02
    days on market $149,999 Active 5 DOM
  15. 2026-06-01
    days on market $149,999 Active 4 DOM
  16. 2026-05-31
    days on market $149,999 Active 3 DOM
  17. 2026-05-30
    days on market $149,999 Active 2 DOM
  18. 2026-05-16
    listed $149,999 Active
  19. 2018-03-21
    soldstatus $98,000
  20. 2017-07-24
    soldstatus $12,900 294-char remark
    Show marketing remark (294 chars)

    Great fixer upper located in the small town of Snyder, with good access to schools and just a short drive to either Lawton or Altus. Would make a good first time home for a large or growing family with 3 bedrooms and 1 1/2 baths. For more information please call Kristen Porter at 580-574-5149.

  21. 2017-04-28
    listed $10,900 294-char remark
    Show marketing remark (294 chars)

    Great fixer upper located in the small town of Snyder, with good access to schools and just a short drive to either Lawton or Altus. Would make a good first time home for a large or growing family with 3 bedrooms and 1 1/2 baths. For more information please call Kristen Porter at 580-574-5149.

  22. 1999-02-16
    soldstatus $35,000

ⓘ 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
$955 · $80/mo
Projected year-2 tax
$1,350 · $112/mo
Expected delta
+$395/yr (+$33/mo · 41.4%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,830
− Mortgage interest
−$8,402
− Property taxes
−$955
− Insurance
−$750
− Repairs & maintenance
−$1,106
− Management
−$1,106
− Depreciation
−$4,364
Taxable loss
−$2,854
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$685
After-tax cash flow
$466/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
Snyder
NCES district ID
4027930
Math proficiency
15% ▲ 1.00%
Reading proficiency
21% ▲ 3.00%
Median HH income
$32,783
Composite
17.93/100
National rank
#14099
State rank
#446 of 513 in OK

Livability — Snyder

Score
59/100
State rank
#397
US rank
#20273

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Snyder, OK
Population (ZIP)
1,502

Population outlook (Kiowa County) Hauer SSP2

Today (2025)
8,842 people
By 2030
8,733 · -1.2%
By 2040
8,641 · -2.3%
By 2050
8,758 · -1.0%
By 2075
9,894 · +11.9%
By 2100
11,194 · +26.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 16% Two or more races 10% Native American 2% Black 2%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Slovak 4% Serbian 2% Iranian 2%
Foreign-born
2% · Canada
Languages at home
92% English-only · Spanish 5% German/W. Germanic 1% Other Asian/Pacific 1%

Political lean MEDSL · Kiowa

2024 margin
Solid R (+58.3) · D 20.1% · R 78.4% · Other 1.6%
2008→2024 swing
-23.5pp toward R · 2008: -34.8pp · 2024: -58.3pp
All cycles
2024: R+58.3 2020: R+57.6 2016: R+52.4 2012: R+35.4 2008: R+34.8

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+328.6% since first listed
5 events — show timeline
  • 2026-05-16 Listed $149,999 FSBO.com
  • 2018-03-21 Sold (Public Records) $98,000 Public Records
  • 2017-07-24 Sold (MLS) $12,900 LBRMLS
  • 2017-04-28 Listed $10,900 LBRMLS
  • 1999-02-16 Sold (Public Records) $35,000 Public Records

Property tax history

+12.8%/yr

Latest (2025): $955 · -5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…