CashFlowRE
Sign in Sign up
612 W Georgia Ave
B Composite 74.8
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • Livability +2.9/5.0
  • Appreciation +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$62,500

612 W Georgia Ave · Anadarko, OK 73005
3 bd · 3.0 ba · 1,305 sqft · SingleFamily public records · 70 Days on market
Built 1955 7,000 sqft lot Est $82k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great opportunity in Anadarko! This home at 612 S. Georgia St offers a functional layout and is currently livable, making it a great option for a primary residence or investment property. The property could benefit from some updates and repairs, but it provides a solid starting point for a buyer looking to add value over time. Whether you're a first-time homebuyer willing to put in a little work or an investor searching for your next project, this home has potential. New siding, the roof is in great condition, and has a in ground storm shelter. Conveniently located with easy access to local amenities.

Key facts

  • New siding
  • 7,000 sq ft lot
  • Built 1955

Tags

NEW SIDINGIN GROUND STORM SHELTEREASY ACCESS TO LOCAL AMENITIES

Property features AI

Finance

  • Other: Homestead designation; Manual geocode source; Directions: Approximately 3/4 of a block west of Mission St on the south side of the road
  • Financial info: Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Home design: Single family residence; One level; Residential property; Existing property
  • Construction: Frame construction; Composition roof; Conventional foundation; Built previously (existing)
  • Exterior features: Outbuildings; Below-ground storm shelter; Interior lot

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Zoned heating; No central cooling
  • Interior features: One living area; No fireplace; Zoned heating

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/3.0-bath single-family listed at $62k.

Deal economics

  • At list price, monthly cash flow is $280 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($820 rent vs $62k).
  • Recommended offer: $59k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#483 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Anadarko (town): math 12% / reading 14% proficiency, ranked #245 of 270 in OK (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Anadarko East Es (math 27% / reading 17%, grade F, #413 of 845 statewide, top 54%, 306 students, 0% FRL); Anadarko Hs (math 12% / reading 12%, grade F, #359 of 447 statewide, top 80%, 409 students, 0% FRL) — zoned schools average 0% FRL vs 75% district-wide (75 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 30 active listings in the ZIP; 1 comparable units currently listed for rent nearby.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $432 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Caddo County population projected to shrink 7% 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 $18k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($59k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $58,750 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 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 1955 — 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 F 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
1.31%
Cap rate
11.66%
Cash-on-cash
19.17%
DSCR
1.85
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$82,215
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
609 W Georgia Ave 0.08mi 3/1.0 1,204 (-8%) 17mo $75,000 $62 61
609 W Central Blvd 0.25mi 3/1.0 1,118 (-14%) 1mo $70,000 $63 56
715 W Kentucky Ave 0.19mi 2/1.0 (-1) 1,136 (-13%) 8mo $40,000 $35 50
613 Tottingham Rd 0.59mi 3/2.0 1,254 (-4%) 22mo $121,900 $97 44

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
11.0%
Equity multiple
1.44×
Total profit
$7,647
Equity at exit
$9,319
10-year hold
IRR
20.0%
Equity multiple
2.68×
Total profit
$29,473
Equity at exit
$5,404

Cash invested: $17,500 (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 73005

Home prices YoY
-3.2%
Active inventory
30
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$820 medium interval (Pro) →
Mortgage (P&I)
$328
Tax from tax record
$14 /mo · $174/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$172
Net cashflow
$280

Break-even live

Break-even rent $466
Max offer price $62,500
Occupancy floor 61%

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
$15,625
Closing costs
$1,875
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
404 E Texas Dr Anadarko, OK 3.0 1.0 1023 $820 $0.80 1d 1 0.78mi

Listing history 15 events

  1. 2026-06-18
    days on market $62,500 Active 70 DOM
  2. 2026-06-17
    days on market $62,500 Active 69 DOM
  3. 2026-06-16
    days on market $62,500 Active 68 DOM
  4. 2026-06-15
    days on market $62,500 Active 67 DOM
  5. 2026-06-13
    days on market $62,500 Active 65 DOM
  6. 2026-06-12
    pricedays on market $62,500 Active 64 DOM
  7. 2026-06-09
    days on market $69,500 Active 61 DOM
  8. 2026-06-08
    days on market $69,500 Active 60 DOM
  9. 2026-06-08
    days on market $69,500 Active 59 DOM
  10. 2026-06-07
    days on market $69,500 Active 58 DOM
  11. 2026-06-04
    days on market $69,500 Active 55 DOM
  12. 2026-06-02
    days on market $69,500 Active 54 DOM
  13. 2026-06-01
    days on market $69,500 Active 53 DOM
  14. 2026-05-31
    days on market $69,500 Active 52 DOM
  15. 2026-04-08
    listed $69,500 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
$174 · $14/mo
Projected year-2 tax
$562 · $47/mo
Expected delta
+$388/yr (+$32/mo · 223.3%)

ⓘ 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 9/10 Extreme
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$9,840
− Mortgage interest
−$3,501
− Property taxes
−$174
− Insurance
−$312
− Repairs & maintenance
−$787
− Management
−$787
− Depreciation
−$1,818
Taxable income
$2,460
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$590
After-tax cash flow
$2,764/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
Anadarko
NCES district ID
4003000
Math proficiency
12% ▼ -9.00%
Reading proficiency
14% ▼ -11.00%
Median HH income
$34,887
Composite
10.66/100
National rank
#9772
State rank
#245 of 270 in OK

Livability — Anadarko

Score
57/100
State rank
#483
US rank
#22161

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anadarko, OK
Population (ZIP)
7,760

Population outlook (Caddo County) Hauer SSP2

Today (2025)
28,391 people
By 2030
27,844 · -1.9%
By 2040
27,057 · -4.7%
By 2050
26,484 · -6.7%
By 2075
26,266 · -7.5%
By 2100
26,077 · -8.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.85)
Race & ethnicity
White 34% Native American 34% Two or more races 18% Hispanic / Latino 16% Black 6%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Lithuanian 2% Iranian 2% Slovak 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 6%

Political lean MEDSL · Caddo

2024 margin
Solid R (+47.1) · D 25.4% · R 72.5% · Other 2.1%
2008→2024 swing
-16.4pp toward R · 2008: -30.7pp · 2024: -47.1pp
All cycles
2024: R+47.1 2020: R+44.0 2016: R+43.4 2012: R+28.5 2008: R+30.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -4.47%
Current HPI
134.1528
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

1 event — show timeline
  • 2026-04-08 Listed $69,500 MLSOK

Property tax history

+4.0%/yr

Latest (2025): $174 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…