CashFlowRE
Sign in Sign up
609 S Mullins Ave
B Composite 70.31
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
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.1/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +0.7/10.0

$65,000

609 S Mullins Ave · Hominy, OK 74035
2 bd · 2.0 ba · 1,056 sqft · Manufactured · 49 Days on market
Built 1993 Fair condition 5.80 ac lot

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

Listing remarks

Opportunity awaits on this 5.8-acre wooded tract in Hominy, Ok. This property offers a private, natural setting with mature trees and a peaceful atmosphere. An existing mobile home is on site and could be renovated, or the seller is willing to remove it to make way for your vision. The property features an inclined driveway leading to a leveled homesite, providing a great starting point for future plans. With its scenic surroundings and unique terrain, including a hillside setting, this land offers a variety of possibilities. Whether you’re looking for a place to create your own retreat or invest in land with potential, this property is worth a look. Being sold as-is.

Key facts

  • Hillside setting
  • Inclined driveway
  • Leveled homesite

Tags

PRIVATE NATURAL SETTINGMATURE TREESINCLINED DRIVEWAYLEVELED HOMESITEHILLSIDE SETTINGSCENIC SURROUNDINGS

Property features AI

Exterior

  • Parking: Carport; One garage space
  • Security: No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-wide manufactured home; One story; Home faces south; Tie-down foundation
  • Construction: Manufactured construction; Vinyl siding
  • Exterior features: Gravel driveway; Covered patio; Patio; Shed(s) / storage; Wooded lot

Interior

  • Kitchen: Cooktop; Oven; Gas water heater
  • Bedrooms: Bedrooms not specifically listed
  • Flooring: Carpet
  • Bathrooms: Two full bathrooms (hall bath and master bath, both on the first level)
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Vinyl windows; Laminate counters; Electric oven connection
  • Laundry & utility: Washer hookup; 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 2-bed/2.0-bath manufactured listed at $65k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $299 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($947 rent vs $65k).
  • Recommended offer: $63k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 55/100 on livability (#542 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: schools F, amenities F, commute F.
  • Hominy (town): math 6% / reading 10% proficiency, ranked #259 of 270 in OK (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 23 active listings in the ZIP; 89 units permitted in Osage County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $541 of equity ($449 loan paydown + $92 appreciation (0.1% local appreciation)).
  • Osage County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (0.1% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 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: severe wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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. 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.
  6. 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.
  7. 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
1.46%
Cap rate
11.81%
Cash-on-cash
19.72%
DSCR
1.88
GRM
5.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.14% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.9%
Equity multiple
1.97×
Total profit
$17,596
Equity at exit
$19,335
10-year hold
IRR
23.9%
Equity multiple
3.69×
Total profit
$48,931
Equity at exit
$23,612

Cash invested: $18,200 (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 74035

Home prices YoY
0.1%
Active inventory
23
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$947 medium interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$299

Break-even live

Break-even rent $569
Max offer price $65,000
Occupancy floor 63%

Sensitivity live

Price -10% $344 -5% $322 +0% $299 +5% $277 +10% $254
Rent -10% $224 -5% $262 +0% $299 +5% $337 +10% $374
Rate -1.0pp $332 -0.5pp $316 base $299 +0.5pp $282 +1.0pp $265

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
$16,250
Closing costs
$1,950
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 13 events

  1. 2026-06-09
    statusdays on market $65,000 Pending 49 DOM
  2. 2026-06-08
    days on market $65,000 Active 48 DOM
  3. 2026-06-08
    days on market $65,000 Active 47 DOM
  4. 2026-06-07
    days on market $65,000 Active 46 DOM
  5. 2026-06-04
    days on market $65,000 Active 43 DOM
  6. 2026-06-02
    days on market $65,000 Active 42 DOM
  7. 2026-06-01
    days on market $65,000 Active 41 DOM
  8. 2026-05-31
    days on market $65,000 Active 40 DOM
  9. 2026-04-30
    status Active
  10. 2026-04-21
    status Pending
  11. 2026-04-08
    soldstatus Closed
  12. 2026-04-01
    status Pending
  13. 2026-03-23
    listed $65,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 10/10 Extreme
  • 🌡 Heat 5/10 Major 7 d/yr ≥111°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$11,367
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$909
− Management
−$909
− Depreciation
−$1,891
Taxable income
$2,716
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$652
After-tax cash flow
$2,937/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.

Condition & rehab AI · 13 photos

Fair 45/100 Moderate rehab

The property requires significant exterior and interior repairs to improve its condition and value.

Repairs flagged

  • Major Overgrown vegetation — Hinders property value and safety
  • Major Dilapidated shed — Reduces property value and safety
  • Minor Worn carpet — Can be replaced with new carpet

Value-add opportunities

  • Both Trim overgrown vegetation — Improves curb appeal and safety
  • Both Replace worn carpet — Enhances comfort and property value
  • Both Paint interior walls — Enhances property value and appearance

Renovation cost estimate screening

Repair itemSeverityEst. cost
Overgrown vegetation · Hinders property value and safety Major $15,000–50,000
Dilapidated shed · Reduces property value and safety Major $15,000–50,000
Worn carpet · Can be replaced with new carpet Minor $500–3,000
Total estimated repair cost · 3 items $30,500–103,000

Value-add ROI direction

  • Both Trim overgrown vegetation — Improves curb appeal and safety
  • Both Replace worn carpet — Enhances comfort and property value
  • Both Paint interior walls — Enhances property value and appearance

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Hominy
NCES district ID
4014970
Math proficiency
6% ▼ -4.00%
Reading proficiency
10% ▼ -7.00%
Median HH income
$36,045
Composite
6.62/100
National rank
#9990
State rank
#259 of 270 in OK

Livability — Hominy

Score
55/100
State rank
#542
US rank
#23145

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
Hominy, OK
Population (ZIP)
4,031

Population outlook (Osage County) Hauer SSP2

Today (2025)
48,950 people
By 2030
48,936 · +-0.0%
By 2040
47,826 · -2.3%
By 2050
45,781 · -6.5%
By 2075
41,140 · -16.0%
By 2100
32,796 · -33.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.75)
Race & ethnicity
White 49% Native American 21% Two or more races 15% Black 9% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Serbian 1% Lithuanian 1% Italian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3%

Political lean MEDSL · Osage

2024 margin
Solid R (+41.4) · D 28.4% · R 69.8% · Other 1.7%
2008→2024 swing
-17.7pp toward R · 2008: -23.7pp · 2024: -41.4pp
All cycles
2024: R+41.4 2020: R+39.5 2016: R+36.8 2012: R+25.2 2008: R+23.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.14%
Current HPI
235.0104
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

5 events — show timeline
  • 2026-04-30 Relisted MLS Technology, Inc.
  • 2026-04-21 Pending MLS Technology, Inc.
  • 2026-04-08 Sold (MLS) MLS Technology, Inc.
  • 2026-04-01 Pending MLS Technology, Inc.
  • 2026-03-23 Listed $65,000 MLS Technology, Inc.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…