CashFlowRE
Sign in Sign up
719 N Cherry
D- Composite 38.7
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.0/30.0
  • Appreciation +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • DSCR +1.2/10.0
  • 1% rule +0.8/10.0

$189,900

719 N Cherry · Spiro, OK 74959
3 bd · 2.0 ba · 1,951 sqft · SingleFamily public records · 74 Days on market
Built 1987 0.66 ac lot Est $265k · 28% under

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

Listing remarks MLS

Charming home in the heart of Spiro offering comfort, functionality, and a great location. This property features a spacious layout with plenty of natural light, making it feel open and inviting from the moment you walk in. The living area flows easily into the kitchen and dining space, creating a practical setup for both everyday living and entertaining. Outside, you’ll find a generous yard with room to relax, play, or add your personal touch. Conveniently located near local schools, shopping, and easy access to main roads, this home is a great option for first-time buyers or anyone looking for an affordable opportunity.

Key facts

  • Generous yard
  • Great location
  • Natural light

Tags

GREAT LOCATIONGENEROUS YARDSPACIOUS LAYOUTNATURAL LIGHT

Property features AI

Exterior

  • Parking: Detached garage; Carport; Garage with 2 spaces
  • Security: No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single‑story; Faces east; Slab foundation
  • Construction: Built using Masonite and wood frame; Asphalt/fiberglass roof
  • Exterior features: Deck; Storage structure; Gravel driveway; Chain link fencing; Mature trees; No safety shelter

Interior

  • Kitchen: Dishwasher; Oven; Range; Disposal; Gas water heater
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Concrete counters; Vaulted ceilings; Ceiling fan(s); High‑speed internet; Vinyl windows
  • Laundry & utility: Electric dryer hookup

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 $190k.

Deal economics

  • At list price, monthly cash flow is $-278 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $141k (25.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $110k (42.1% below list).
  • Recommended offer: $110k (42.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#275 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities F, commute F, employment F.
  • Spiro (rural): math 18% / reading 21% proficiency, ranked #178 of 270 in OK (top 66%) — 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: Spiro Es (math 22% / reading 22%, grade F, #413 of 845 statewide, top 54%, 571 students, 0% FRL); Spiro Ms (math 16% / reading 18%, grade F, #193 of 345 statewide, top 60%, 202 students, 0% FRL); Spiro Hs (math 17% / reading 34%, grade F, #141 of 447 statewide, top 31%, 290 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: 66 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 73 units permitted in Le Flore County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($1k loan paydown + $6k appreciation (3.0% local appreciation)).
  • Le Flore County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 5, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
  • Current owner paid $93k; list at $190k implies a 104% 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 $110,000 (42.1% 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. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 42% concession, seller financing, or rate buy-down credit?
  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. 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?
  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
0.58%
Cap rate
4.54%
Cash-on-cash
-6.27%
DSCR
0.72
GRM
14.4

CMA / ARV

ARV (on-the-fly)
$265,336
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
700 Carrie Dr 0.17mi 3/2.0 1,840 (-6%) 15mo $249,999 $136 70
615 NW 4th St 0.62mi 3/2.0 2,137 (+10%) 2mo $214,900 $101 54
219 N Boston St 0.49mi 3/2.0 1,792 (-8%) 18mo $85,000 $47 49
711 Anne Dr 0.37mi 2/2.0 (-1) 1,776 (-9%) 19mo $250,000 $141 47

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
1.7%
Equity multiple
1.10×
Total profit
$5,107
Equity at exit
$85,387
10-year hold
IRR
5.3%
Equity multiple
1.81×
Total profit
$42,877
Equity at exit
$131,592

Cash invested: $53,172 (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 74959

Active inventory
66
Price-to-rent
14.4×

Monthly cashflow live

Estimated rent
$1,100 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$72 /mo · $860/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$-278

Break-even live

Break-even rent $1,451
Max offer price $140,852
Occupancy floor

Sensitivity live

Price -10% $-170 -5% $-224 +0% $-278 +5% $-331 +10% $-385
Rent -10% $-365 -5% $-321 +0% $-278 +5% $-234 +10% $-191
Rate -1.0pp $-182 -0.5pp $-229 base $-278 +0.5pp $-327 +1.0pp $-377

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
$47,475
Closing costs
$5,697
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
118 NE 3rd St Spiro, OK 2.0 1.0 1469 $1,100 $0.75 15d 1 0.33mi

Listing history 23 events

  1. 2026-06-21
    days on market $189,900 Active 74 DOM
  2. 2026-06-19
    days on market $189,900 Active 72 DOM
  3. 2026-06-18
    days on market $189,900 Active 71 DOM
  4. 2026-06-17
    days on market $189,900 Active 70 DOM
  5. 2026-06-16
    days on market $189,900 Active 69 DOM
  6. 2026-06-15
    days on market $189,900 Active 68 DOM
  7. 2026-06-14
    days on market $189,900 Active 66 DOM
  8. 2026-06-13
    days on market $189,900 Active 65 DOM
  9. 2026-06-10
    days on market $189,900 Active 63 DOM
  10. 2026-06-09
    days on market $189,900 Active 62 DOM
  11. 2026-06-08
    days on market $189,900 Active 61 DOM
  12. 2026-06-07
    days on market $189,900 Active 60 DOM
  13. 2026-06-05
    days on market $189,900 Active 57 DOM
  14. 2026-06-03
    price $189,900 Active 55 DOM
  15. 2026-06-02
    days on market $195,000 Active 55 DOM
  16. 2026-06-01
    days on market $195,000 Active 54 DOM
  17. 2026-05-31
    days on market $195,000 Active 53 DOM
  18. 2026-05-30
    days on market $195,000 Active 52 DOM
  19. 2026-04-08
    listed $195,000 Active 635-char remark
    Show marketing remark (635 chars)

    Charming home in the heart of Spiro offering comfort, functionality, and a great location. This property features a spacious layout with plenty of natural light, making it feel open and inviting from the moment you walk in. The living area flows easily into the kitchen and dining space, creating a practical setup for both everyday living and entertaining. Outside, you’ll find a generous yard with room to relax, play, or add your personal touch. Conveniently located near local schools, shopping, and easy access to main roads, this home is a great option for first-time buyers or anyone looking for an affordable opportunity.

  20. 2026-04-07
    listed $195,000 Active
  21. 2025-07-16
    listed $199,900 Active
  22. 2013-06-18
    soldstatus $93,000
  23. 1998-07-02
    soldstatus $52,000

ⓘ 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
$860 · $72/mo
Projected year-2 tax
$1,709 · $142/mo
Expected delta
+$849/yr (+$71/mo · 98.7%)

ⓘ 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 ≥112°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$13,200
− Mortgage interest
−$10,637
− Property taxes
−$860
− Insurance
−$950
− Repairs & maintenance
−$1,056
− Management
−$1,056
− Depreciation
−$5,524
Taxable loss
−$6,883
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,652
After-tax cash flow
$-1,680/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
Spiro
NCES district ID
4028200
Math proficiency
18% ▼ -12.00%
Reading proficiency
21% ▼ -12.00%
Median HH income
$38,031
Composite
16.35/100
National rank
#9204
State rank
#178 of 270 in OK

Livability — Spiro

Score
61/100
State rank
#275
US rank
#17347

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spiro, OK
Population (ZIP)
6,156

Population outlook (Le Flore County) Hauer SSP2

Today (2025)
48,504 people
By 2030
47,474 · -2.1%
By 2040
44,914 · -7.4%
By 2050
42,239 · -12.9%
By 2075
35,071 · -27.7%
By 2100
25,949 · -46.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Native American 12% Two or more races 9% Black 4% Hispanic / Latino 4%
Common ancestry
Slovak 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% Vietnamese 1%

Political lean MEDSL · Le Flore

2024 margin
Solid R (+64.8) · D 17.0% · R 81.8% · Other 1.3%
2008→2024 swing
-26.1pp toward R · 2008: -38.6pp · 2024: -64.8pp
All cycles
2024: R+64.8 2020: R+63.4 2016: R+58.7 2012: R+41.1 2008: R+38.6

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

+275.0% since first listed
5 events — show timeline
  • 2026-04-08 Listed $195,000 WRVBOR
  • 2026-04-07 Listed $195,000 MLS Technology, Inc.
  • 2025-07-16 Listed $199,900 WRVBOR
  • 2013-06-18 Sold (Public Records) $93,000 Public Records
  • 1998-07-02 Sold (Public Records) $52,000 Public Records

Property tax history

+1.4%/yr

Latest (2025): $860 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…