CashFlowRE
Sign in Sign up
8708 Snow Ct
D- Composite 37.61
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).

  • Appreciation +10.0/10.0
  • Cash flow +6.5/30.0
  • ARV discount +6.4/15.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.4/10.0
  • DSCR +0.8/10.0

$438,500

8708 Snow Ct · Edmond, OK 73007
4 bd · 3.0 ba · 2,030 sqft · SingleFamily public records · 11 Days on market
Built 2020 10,877 sqft lot Est $428k · at est. $83/mo HOA · 3% of rent ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Recently built and thoughtfully upgraded, this beautifully designed 4-bedroom, 2.5-bath home offers the perfect blend of modern construction, custom features, and a rare wooded setting. Situated on a premium lot with a canopy of mature trees, this home provides privacy and scenic views while still offering the benefits of a newer home. Inside, the open-concept layout features soaring cathedral ceilings, picturesque windows, and a stunning floor-to-ceiling stone fireplace. The kitchen is well-appointed with quartz countertops, double ovens, a 5-burner gas range with griddle, walk-in pantry with glass door, and upper glass-front cabinets with lighting—ideal for everyday living and enter

Key facts

  • Quartz countertops
  • Covered patio
  • Premium lot

Tags

PREMIUM LOTOPEN-CONCEPT LAYOUTQUARTZ COUNTERTOPSWALK-IN PANTRYCOVERED PATIOWOOD-BURNING FIREPLACE

Property features AI

Finance

  • Other: Homestead exemption claimed; Occupied by owner; Home warranty included
  • HOA & community: Mandatory association dues; Annual association fee of $1,000; Association covers gated entry, grounds maintenance, pool, and recreation facility

Exterior

  • Parking: 3-car garage
  • Utilities: Standard municipal utilities implied
  • Home design: Single-family residence; One-story; North-facing; Existing property
  • Construction: Brick and frame construction; Composition roof (replaced 2020); Low-E windows; Slab foundation; Built by Taber
  • Exterior features: Interior, wooded lot; Wood fencing; Patio (covered and open); Covered porch; Outbuildings; Garage floor storm shelter

Interior

  • Kitchen: Built-in gas range; Double electric ovens; Dishwasher; Microwave; Garbage disposal
  • Bedrooms: 4 bedrooms (one-level home)
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Programmable thermostat
  • Interior features: In-law plan; Two gas-log fireplaces; Covered porch; Patio (covered and open); Outbuildings
  • Laundry & utility: Washer/dryer hookups (standard laundry features implied)

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 $438k.

Deal economics

  • At list price, monthly cash flow is $-739 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $308k (29.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $280k (36.1% below list).
  • Recommended offer: $280k (36.1% below list) — sets the bar for 1% rule.
  • Cap rate 4.3% vs local median 3.4% in Edmond — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 78/100 on livability (#6 in OK, #2,383 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A-; Watch: health & safety C-, commute F.
  • Edmond (suburban): math 38% / reading 40% proficiency, ranked #11 of 270 in OK (top 4%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Redbud Es (616 students, 0% FRL); Memorial Hs (math 44% / reading 56%, grade D+, #4 of 447 statewide, top 1%, 2,605 students, 0% FRL) — zoned schools average 0% FRL vs 22% district-wide (22 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 192 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 5,365 units permitted in Oklahoma County in 2024 (569 in 5+ unit buildings).

Forward outlook

  • In year one you build about $47k of equity ($3k loan paydown + $44k appreciation (10.0% local appreciation)).
  • Oklahoma County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$75k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $280,243 (36.1% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.64%
Cap rate
4.27%
Cash-on-cash
-7.22%
DSCR
0.68
GRM
13.0

CMA / ARV

ARV (on-the-fly)
$428,330
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8708 Snow Ct 0.00mi 4/2.5 2,030 (0%) 1mo $433,500 $214 97
4901 Highgarden Ave 0.10mi 4/2.5 2,015 (-1%) 1mo $425,000 $211 91
8716 Snow Ct 0.01mi 4/2.5 2,077 (+2%) 12mo $419,000 $202 83
8716 Grey Wind Way 0.08mi 4/2.5 2,000 (-2%) 13mo $445,340 $223 81
4924 Highgarden Ave 0.09mi 4/2.0 2,206 (+9%) 0mo $445,000 $202 77
5125 Sunspear Dr 0.21mi 4/2.5 2,000 (-2%) 13mo $467,990 $234 75
5117 Sunspear Dr 0.20mi 4/2.5 2,000 (-2%) 15mo $442,340 $221 74
8701 Tyrion Dr 0.27mi 4/2.5 2,000 (-2%) 12mo $449,840 $225 73
8616 Grey Wind Way 0.08mi 4/3.0 2,300 (+13%) 12mo $480,340 $209 64
8709 Tyrion Dr 0.27mi 4/3.0 2,250 (+11%) 9mo $475,340 $211 62
8308 Dax Dr 0.62mi 4/2.5 2,109 (+4%) 11mo $428,000 $203 54
8117 Dax Dr 0.65mi 3/2.5 (-1) 2,142 (+6%) 13mo $409,900 $191 43

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
19.2%
Equity multiple
2.56×
Total profit
$191,773
Equity at exit
$395,036
10-year hold
IRR
17.7%
Equity multiple
5.90×
Total profit
$601,721
Equity at exit
$851,909

Cash invested: $122,780 (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 73007

Home prices YoY
4.0%
Active inventory
192
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$2,802 medium interval (Pro) →
Mortgage (P&I)
$2,300
Tax from tax record
$387 /mo · $4,647/yr
Insurance
$183
HOA
$83
Vacancy / Maint / Mgmt
$589
Net cashflow
$-739

Break-even live

Break-even rent $3,737
Max offer price $308,028
Occupancy floor

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
$109,625
Closing costs
$13,155
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5216 Bing Cir Edmond, OK 3.0 2.0 1631 $2,300 $1.41 16d 1 0.32mi
7901 Behr Dr Edmond, OK 5.0 4.0 2829 $4,000 $1.41 20d 1 0.68mi

HOA detail

Monthly dues
$83 · $996/yr
Likely covers
gas

Listing history 6 events

  1. 2026-04-20
    status Pending
  2. 2026-04-09
    listed $438,500 Active
  3. 2026-04-08
    historical
  4. 2026-02-02
    price $447,900
  5. 2025-11-07
    price $448,900
  6. 2025-10-15
    listed $449,900 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
$4,647 · $387/mo
Projected year-2 tax
$4,647 · $387/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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$33,629
− Mortgage interest
−$24,563
− Property taxes
−$4,647
− Insurance
−$2,192
− Repairs & maintenance
−$2,690
− Management
−$2,690
− HOA
−$996
− Depreciation
−$12,756
Taxable loss
−$16,906
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,057
After-tax cash flow
$-4,805/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
Edmond
NCES district ID
4010590
Math proficiency
38% ▼ -12.00%
Reading proficiency
40% ▼ -12.00%
Median HH income
$73,212
Composite
35.88/100
National rank
#4814
State rank
#11 of 270 in OK

Livability — Edmond

Score
78/100
State rank
#6
US rank
#2383

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Edmond, OK
City population
177,083
Population (ZIP)
2,945

Population outlook (Oklahoma County) Hauer SSP2

Today (2025)
911,875 people
By 2030
982,413 · +7.7%
By 2040
1,130,468 · +24.0%
By 2050
1,288,422 · +41.3%
By 2075
1,711,482 · +87.7%
By 2100
2,088,448 · +129.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Two or more races 15% Hispanic / Latino 5% Black 2%
Common ancestry
Lithuanian 5% Romanian 3% Italian 2%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Oklahoma

2024 margin
Toss-up / Even · D 48.0% · R 49.7% · Other 2.3%
2008→2024 swing
+15.1pp toward D · 2008: -16.8pp · 2024: -1.7pp
All cycles
2024: R+1.7 2020: R+1.1 2016: R+10.5 2012: R+16.7 2008: R+16.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 12.99%
Current HPI
336.6015
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

-2.5% since first listed
6 events — show timeline
  • 2026-04-20 Pending MLSOK
  • 2026-04-09 Listed $438,500 MLSOK
  • 2026-04-08 Listing Removed MLSOK
  • 2026-02-02 Price Changed $447,900 MLSOK
  • 2025-11-07 Price Changed $448,900 MLSOK
  • 2025-10-15 Listed $449,900 MLSOK

Property tax history

+85.3%/yr

Latest (2025): $4,647 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…