808 N 11th St · Frederick, OK 73542

$70,000

3 bd · 2.0 ba · 1,871 sqft · SingleFamily public records · 107 Days on market

Built 1945 3,498 sqft lot ↓ 7% since listing

---

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 +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Appreciation +3.3/10.0
• Livability +3.1/5.0
• Schools +2.9/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks

You would never know from the front how large this home is with 1871 square feet of living space! If you need storage, this 4 bedroom and 2 bath home, has incredible storage space and a basement. Water lines were replaced with pex piping in 2025. The AC unit had a new motor and an inside thermostat installed in 2025-ready to keep you cool for many years to come. There are ceiling fans in every bedroom. While in the kitchen, the refrigerator and oven were purchased in 2025 and are staying with the home. The approximately 10'x5' shed in the back yard was purchased in 2025. It is the perfect place to store your lawn tools.

Key facts

• Basement
• Ceiling fans
• Refrigerator staying

Tags

• INCREDIBLE STORAGE SPACE
• BASEMENT
• WATER LINES REPLACED
• CEILING FANS
• REFRIGERATOR STAYING
• OVEN STAYING

Property features AI

Finance

• Other: Located in the First addition; Not homestead; No storm shelter; Occupied; Living area reported as 1,871 (assessor)
• Financial info: Loan qualification possible; Not assumable
• HOA & community: No mandatory association dues

Exterior

• Home design: Single family residence; One-story; Property faces west; Existing property
• Construction: Frame and vinyl exterior; Metal roof (replaced 2018); Conventional foundation
• Exterior features: Outbuildings; Chain-link fencing; Interior lot

Interior

• Bedrooms: 4 bedrooms
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central electric heating
• Interior features: Two living areas; One dining area; No fireplace; No in-law plan

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $70k.

Deal economics

• At list price, monthly cash flow is $556 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $70k).
• Recommended offer: $64k (9.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 61/100 on livability (#304 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D, amenities F, commute F.
• Frederick (town): math 41% / reading 28% proficiency, ranked #46 of 270 in OK (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Frederick Es (math 57% / reading 27%, grade F, #84 of 845 statewide, top 11%, 386 students, 0% FRL); Frederick Hs (math 15% / reading 24%, grade F, #274 of 447 statewide, top 66%, 250 students, 0% FRL) — zoned schools average 0% FRL vs 68% district-wide (68 pts lower); this property's tenant base skews higher-income than the district average.
• Market conditions: 31 active listings in the ZIP.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Tillman County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

• It's been on market 107 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $63,700 (9.0% below list)

Questions for the listing agent

1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
2. Built in 1945 — 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 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. 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: 1.78% ✓
• Cap rate: 15.83%
• Cash-on-cash: 34.07%
• DSCR: 2.52
• GRM: 4.7

CMA / ARV

• ARV (on-the-fly): $147,809
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
622 N 14th St	0.23mi	3/2.0	1,876 (+0%)	10mo	$89,000	$47	80
420 N 18th. St	0.54mi	3/2.0	1,863 (-0%)	8mo	$155,000	$83	67
18064 Cr Ns 228	0.42mi	3/2.0	2,000 (+7%)	6mo	$650,000	$325	64
601 Pine Tree Rd	0.33mi	3/2.0	1,966 (+5%)	17mo	$227,500	$116	62
710 N 16th St	0.35mi	3/2.0	1,980 (+6%)	16mo	$110,000	$56	60
1415 Cindy St	0.64mi	3/2.0	1,700 (-9%)	2mo	$159,000	$94	53
521 N 16th St	0.37mi	3/2.0	1,700 (-9%)	17mo	$192,000	$113	53
322 N 18th St	0.58mi	4/1.0 (+1)	2,035 (+9%)	2mo	$159,900	$79	48
707 E Grand Ave	0.63mi	3/2.0	1,700 (-9%)	10mo	$100,600	$59	47
442 Circle Dr	0.63mi	3/2.0	1,600 (-14%)	3mo	$89,900	$56	44
520 N 17th St	0.46mi	2/2.0 (-1)	2,118 (+13%)	17mo	$147,000	$69	38
1523 Cindy St	0.69mi	2/2.0 (-1)	1,700 (-9%)	18mo	$133,000	$78	32

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: 29.4%
• Equity multiple: 2.23×
• Total profit: $24,084
• Equity at exit: $10,437

10-year hold

• IRR: 36.7%
• Equity multiple: 4.40×
• Total profit: $66,550
• Equity at exit: $6,052

Cash invested: $19,600 (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.

Methodology + full state rankings →

ZIP-level market 73542

• Home prices YoY: -2.0%
• Active inventory: 31
• Price-to-rent: 4.7×

Monthly cashflow live

• Estimated rent: $1,249 medium
• Mortgage (P&I): −$367
• Tax from tax record: −$34 /mo · $406/yr
• Insurance: −$29
• HOA: −$0
• Vacancy / Maint / Mgmt: −$262
• Net cashflow: $556

Break-even live

Break-even rent $544

Max offer price $70,000

Occupancy floor 50%

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: $17,500
• Closing costs: $2,100
• Reserves months: —
• Total cash needed: —

Listing history 8 events

1. 2026-05-08
   status Pending
2. 2026-04-29
   price $70,000
3. 2026-01-21
   listed $75,000 Active
4. 2025-07-15
   status Active
5. 2025-04-25
   historical
6. 2025-04-16
   price $59,000
7. 2025-04-07
   price $65,000
8. 2025-03-15
   listed $75,000 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: $406 · $34/mo
• Projected year-2 tax: $630 · $52/mo
• Expected delta: +$224/yr (+$19/mo · 55.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 1/10 Low 0% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
• 💨 Wind 3/10 Moderate 6% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $14,985
• − Mortgage interest: −$3,921
• − Property taxes: −$406
• − Insurance: −$350
• − Repairs & maintenance: −$1,199
• − Management: −$1,199
• − Depreciation: −$2,036
• Taxable income: $5,874
• Est. tax owed @ 24.0%: −$1,410
• After-tax cash flow: $5,268/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: Frederick
• NCES district ID: 4012150
• Math proficiency: 41% ▼ -2.00%
• Reading proficiency: 28% ▼ -13.00%
• Median HH income: $34,495
• Composite: 28.52/100
• National rank: #6735
• State rank: #46 of 270 in OK

Livability — Frederick

• Score: 61/100
• State rank: #304
• US rank: #17869

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Frederick, OK
• Population (ZIP): 4,167

Population outlook (Tillman County) Hauer SSP2

• Today (2025): 6,949 people
• By 2030: 6,737 · -3.1%
• By 2040: 6,402 · -7.9%
• By 2050: 6,364 · -8.4%
• By 2075: 7,335 · +5.6%
• By 2100: 9,166 · +31.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.61)
• Race & ethnicity: White 54% Hispanic / Latino 31% Two or more races 13% Black 9% Native American 3%
• Hispanic origin (detail): Mexican 29%
• Common ancestry: Italian 3% European 1% Slovak 1%
• Foreign-born: 3% · Canada
• Languages at home: 88% English-only · Spanish 12%

Political lean MEDSL · Tillman

• 2024 margin: Solid R (+59.5) · D 19.7% · R 79.2% · Other 1.1%
• 2008→2024 swing: -23.8pp toward R · 2008: -35.6pp · 2024: -59.5pp
• All cycles: 2024: R+59.5 2020: R+54.6 2016: R+47.6 2012: R+33.4 2008: R+35.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -3.32%
• Current HPI: 159.0458
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.55%
• F500 in state: 6

Industry mix (Fortune 500 HQ in OK)

Industry	F500 HQs	Revenue
▸Energy	3	$48B

Price history

-6.7% since first listed

8 events — show timeline

• 2026-05-08 Pending — MLSOK
• 2026-04-29 Price Changed $70,000 MLSOK
• 2026-01-21 Listed $75,000 MLSOK
• 2025-07-15 Relisted — LBRMLS
• 2025-04-25 Delisted — LBRMLS
• 2025-04-16 Price Changed $59,000 LBRMLS
• 2025-04-07 Price Changed $65,000 LBRMLS
• 2025-03-15 Listed $75,000 LBRMLS

Property tax history

+2.9%/yr

Latest (2023): $406 · +33.1% YoY. Source: county tax records.