CashFlowRE
Sign in Sign up
605 E Jennings St
B Composite 71.93
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
  • Appreciation +8.9/10.0
  • ARV discount +3.4/15.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0

$47,000

605 E Jennings St · Wynnewood, OK 73098
2 bd · 1.0 ba · 936 sqft · SingleFamily public records · 222 Days on market
Built 1960 0.36 ac lot Est $43k · 9% over ↓ 25% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

ATTENTION INVESTORS!! GREAT FOR RENTAL OR FLIP! You'll love the yard!! Huge pecan trees, large lot that includes the barn/shop in back & all the way to Howell St. on east. Fenced backyard PLUS neat 3 bedroom 1 bath home with hardwood floors, tiled kitchen counter, smooth top cook stove, separate oven, 1 car attached garage which has washer/dryer hook up in it. Central AC unit is newer gas central heat, walking distance to schools/stores, Corner LOT. Just needs some TLC to make it a nice home!!

Key facts

  • 0.36 acre lot
  • Garage
  • Built 1960

Property features AI

Finance

  • Other: Vacant and not occupied; Located in Wynnewood City addition; Living area recorded at 936 (assessor source); No home warranty indicated; Price was reduced previously
  • Financial info: Sold as-is; cash offers accepted; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 1-car garage
  • Home design: Single family residence; One story; Property faces north; Existing property
  • Construction: Frame construction; Composition roof; Combination foundation; Built previously (existing property)
  • Exterior features: Outbuildings; Corner lot; Flood insurance required

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom
  • Interior features: No fireplace; No in-law plan indicated; One living area; One dining area

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/1.0-bath single-family listed at $47k.

Deal economics

  • At list price, monthly cash flow is $371 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($870 rent vs $47k).
  • Recommended offer: $41k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.8% vs local median 5.9% in Wynnewood — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 62/100 on livability (#253 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Wynnewood (rural): math 13% / reading 22% proficiency, ranked #198 of 270 in OK (top 73%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Central Es (math 17% / reading 27%, grade F, #413 of 845 statewide, top 54%, 277 students, 0% FRL); Wynnewood Hs (math 5% / reading 24%, grade F, #332 of 447 statewide, top 78%, 210 students, 0% FRL) — zoned schools average 0% FRL vs 51% district-wide (51 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 55 active listings in the ZIP; 1 units permitted in Garvin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($325 loan paydown + $4k appreciation (7.9% local appreciation)).
  • Garvin County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (7.9% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 222 days — a 12% lower offer ($41k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $11k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $41,360 (12.0% below list)

Questions for the listing agent

  1. It's been on market 222 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — 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. 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
1.85%
Cap rate
15.76%
Cash-on-cash
33.80%
DSCR
2.50
GRM
4.5

CMA / ARV

ARV (on-the-fly)
$43,056
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
607 E Colbert Dr 0.05mi 2/2.0 912 (-3%) 22mo $130,000 $143 71
1006 E Chickasaw 0.39mi 2/1.0 981 (+5%) 8mo $43,000 $44 67
201 E Lawrence St 0.50mi 1/1.0 (-1) 984 (+5%) 24mo $45,000 $46 43

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

7.9% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
47.1%
Equity multiple
4.24×
Total profit
$42,673
Equity at exit
$35,385
10-year hold
IRR
42.4%
Equity multiple
9.08×
Total profit
$106,280
Equity at exit
$69,933

Cash invested: $13,160 (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 73098

Home prices YoY
2.9%
Active inventory
55
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$870 medium interval (Pro) →
Mortgage (P&I)
$246
Tax from tax record
$51 /mo · $607/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$371

Break-even live

Break-even rent $401
Max offer price $47,000
Occupancy floor 52%

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
$11,750
Closing costs
$1,410
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 8 events

  1. 2026-03-25
    price $47,000
  2. 2026-02-25
    price $57,000
  3. 2025-10-16
    listed $58,000 Active
  4. 2022-10-20
    soldstatus $55,000 Closed 504-char remark
    Show marketing remark (504 chars)

    ATTENTION INVESTORS!! GREAT FOR RENTAL OR FLIP! You'll love the yard!! Huge pecan trees, large lot that includes the barn/shop in back & all the way to Howell St. on east. Fenced backyard PLUS neat 3 bedroom 1 bath home with hardwood floors, tiled kitchen counter, smooth top cook stove, separate oven, 1 car attached garage which has washer/dryer hook up in it. Central AC unit is newer gas central heat, walking distance to schools/stores, Corner LOT. Just needs some TLC to make it a nice home!!

  5. 2022-10-20
    soldstatus $55,000
    Show marketing remark (504 chars)

    ATTENTION INVESTORS!! GREAT FOR RENTAL OR FLIP! You'll love the yard!! Huge pecan trees, large lot that includes the barn/shop in back & all the way to Howell St. on east. Fenced backyard PLUS neat 3 bedroom 1 bath home with hardwood floors, tiled kitchen counter, smooth top cook stove, separate oven, 1 car attached garage which has washer/dryer hook up in it. Central AC unit is newer gas central heat, walking distance to schools/stores, Corner LOT. Just needs some TLC to make it a nice home!!

  6. 2022-10-03
    status Pending 504-char remark
    Show marketing remark (504 chars)

    ATTENTION INVESTORS!! GREAT FOR RENTAL OR FLIP! You'll love the yard!! Huge pecan trees, large lot that includes the barn/shop in back & all the way to Howell St. on east. Fenced backyard PLUS neat 3 bedroom 1 bath home with hardwood floors, tiled kitchen counter, smooth top cook stove, separate oven, 1 car attached garage which has washer/dryer hook up in it. Central AC unit is newer gas central heat, walking distance to schools/stores, Corner LOT. Just needs some TLC to make it a nice home!!

  7. 2022-06-17
    price $59,500 504-char remark
    Show marketing remark (504 chars)

    ATTENTION INVESTORS!! GREAT FOR RENTAL OR FLIP! You'll love the yard!! Huge pecan trees, large lot that includes the barn/shop in back & all the way to Howell St. on east. Fenced backyard PLUS neat 3 bedroom 1 bath home with hardwood floors, tiled kitchen counter, smooth top cook stove, separate oven, 1 car attached garage which has washer/dryer hook up in it. Central AC unit is newer gas central heat, walking distance to schools/stores, Corner LOT. Just needs some TLC to make it a nice home!!

  8. 2021-09-03
    listed $62,500 Active 504-char remark
    Show marketing remark (504 chars)

    ATTENTION INVESTORS!! GREAT FOR RENTAL OR FLIP! You'll love the yard!! Huge pecan trees, large lot that includes the barn/shop in back & all the way to Howell St. on east. Fenced backyard PLUS neat 3 bedroom 1 bath home with hardwood floors, tiled kitchen counter, smooth top cook stove, separate oven, 1 car attached garage which has washer/dryer hook up in it. Central AC unit is newer gas central heat, walking distance to schools/stores, Corner LOT. Just needs some TLC to make it a nice home!!

ⓘ 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
$607 · $51/mo
Projected year-2 tax
$607 · $51/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 6/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$10,440
− Mortgage interest
−$2,633
− Property taxes
−$607
− Insurance
−$235
− Repairs & maintenance
−$835
− Management
−$835
− Depreciation
−$1,367
Taxable income
$3,927
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$943
After-tax cash flow
$3,505/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
Wynnewood
NCES district ID
4033300
Math proficiency
13% ▼ -7.00%
Reading proficiency
22% ▼ -2.00%
Median HH income
$42,075
Composite
15.05/100
National rank
#9352
State rank
#198 of 270 in OK

Livability — Wynnewood

Score
62/100
State rank
#253
US rank
#16754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wynnewood, OK
Population (ZIP)
3,382

Population outlook (Garvin County) Hauer SSP2

Today (2025)
28,277 people
By 2030
28,619 · +1.2%
By 2040
29,478 · +4.2%
By 2050
30,384 · +7.5%
By 2075
34,074 · +20.5%
By 2100
36,099 · +27.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 14% Hispanic / Latino 9% Native American 3% Black 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Slovak 3% European 3% Serbian 2%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Garvin

2024 margin
Solid R (+66.1) · D 16.4% · R 82.5% · Other 1.1%
2008→2024 swing
-22.5pp toward R · 2008: -43.6pp · 2024: -66.1pp
All cycles
2024: R+66.1 2020: R+64.2 2016: R+60.7 2012: R+46.1 2008: R+43.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.90%
Current HPI
280.5166
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

-24.8% since first listed
8 events — show timeline
  • 2026-03-25 Price Changed $47,000 MLSOK
  • 2026-02-25 Price Changed $57,000 MLSOK
  • 2025-10-16 Listed $58,000 MLSOK
  • 2022-10-20 Sold (Public Records) $55,000 Public Records
  • 2022-10-20 Sold (MLS) $55,000 MLSOK
  • 2022-10-03 Pending MLSOK
  • 2022-06-17 Price Changed $59,500 MLSOK
  • 2021-09-03 Listed $62,500 MLSOK

Property tax history

+12.0%/yr

Latest (2025): $607 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…