CashFlowRE
Sign in Sign up
904 S Witte St
C- Composite 53.92
Why this score? — see what drove the C- 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 +15.9/30.0
  • ARV discount +12.7/15.0
  • Appreciation +7.1/10.0
  • DSCR +4.9/10.0
  • 1% rule +3.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0

$169,900

904 S Witte St · Poteau, OK 74953
3 bd · 2.0 ba · 1,536 sqft · SingleFamily public records · 11 Days on market
Built 1977 0.26 ac lot Est $192k · 12% under

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

Listing remarks MLS

3 bedroom, 2 bath home with amazing potential! Located within city limits with a fenced in yard, attached garage and carport. This property has 3 storage buildings in the back yard. Call today!

Key facts

  • 0.26 acre lot
  • Garage
  • Built 1977

Property features AI

Exterior

  • Parking: Attached garage with one covered space; Concrete driveway; Garage door opener
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available
  • Home design: Single family residence; One-story house; Entry level on slab
  • Construction: Brick construction; Shingle roof; Slab foundation; Built as a house
  • Exterior features: Covered patio; Patio; Back yard with partial chain link fence; Cleared city lot, level; Paved public road access; Workshop and outbuilding; Smoke detectors

Interior

  • Kitchen: Convection oven; Oven and range; Microwave; Dishwasher; Refrigerator; Plumbed for ice maker; Electric water heater
  • Flooring: Ceramic tile
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Ceiling fans; Granite counters; ENERGY STAR qualified windows with blinds
  • 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 3-bed/2.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $80 ($965/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $136k (20.1% below list).
  • Recommended offer: $136k (20.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 3.8% in Poteau — 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 57/100 on livability (#485 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Poteau (town): math 30% / reading 29% proficiency, ranked #68 of 270 in OK (top 25%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Poteau Upper Es (math 45% / reading 36%, grade F, #98 of 845 statewide, top 12%, 471 students, 0% FRL); Poteau Hs (math 22% / reading 32%, grade F, #125 of 447 statewide, top 31%, 636 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 140 active listings in the ZIP; 73 units permitted in Le Flore County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (4.2% local appreciation)).
  • Le Flore County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.2% appreciation + 3.0% rent growth), your $48k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y ago 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 $48k; list at $170k implies a 254% 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 $135,676 (20.1% below list)

Questions for the listing agent

  1. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.80%
Cap rate
6.86%
Cash-on-cash
2.03%
DSCR
1.09
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$192,000
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
904 S Witte St 0.00mi 3/2.0 1,536 (0%) 1mo $169,900 $111 99
901 Reynolds Ave 0.57mi 3/2.0 1,520 (-1%) 1mo $120,000 $79 70
605 W Robert St 0.45mi 3/2.0 1,578 (+3%) 10mo $285,000 $181 66
802 Reynolds Ave 0.49mi 3/2.0 1,540 (+0%) 18mo $143,500 $93 62
301 Brandon Ln 0.69mi 3/2.0 1,566 (+2%) 10mo $226,999 $145 57
309 Harding St 0.48mi 4/2.0 (+1) 1,680 (+9%) 4mo $285,000 $170 54
306 Harding St 0.37mi 3/2.0 1,316 (-14%) 7mo $153,000 $116 53
109 Todd St 0.53mi 3/2.5 1,594 (+4%) 19mo $185,000 $116 51
1112 Grady Ave 0.74mi 3/2.0 1,400 (-9%) 14mo $175,000 $125 39
112 Rock Creek Dr 0.74mi 4/2.0 (+1) 1,640 (+7%) 15mo $258,000 $157 37

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

Projected returns pro-forma

4.22% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.6%
Equity multiple
1.77×
Total profit
$36,743
Equity at exit
$88,359
10-year hold
IRR
13.9%
Equity multiple
3.32×
Total profit
$110,355
Equity at exit
$146,315

Cash invested: $47,572 (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 74953

Home prices YoY
1.7%
Active inventory
140
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,357 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$30 /mo · $356/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$80

Break-even live

Break-even rent $1,255
Max offer price $169,900
Occupancy floor 89%

Sensitivity live

Price -10% $177 -5% $128 +0% $80 +5% $-161 +10% $-220
Rent -10% $-27 -5% $27 +0% $80 +5% $134 +10% $188
Rate -1.0pp $166 -0.5pp $124 base $80 +0.5pp $36 +1.0pp $-8

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
$42,475
Closing costs
$5,097
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 5 events

  1. 2026-05-11
    status Pending
  2. 2026-04-29
    listed $169,900 Active
  3. 2016-06-30
    soldstatus $48,000 193-char remark
    Show marketing remark (193 chars)

    3 bedroom, 2 bath home with amazing potential! Located within city limits with a fenced in yard, attached garage and carport. This property has 3 storage buildings in the back yard. Call today!

  4. 2016-06-29
    soldstatus $48,000
  5. 2016-05-11
    listed $48,000 193-char remark
    Show marketing remark (193 chars)

    3 bedroom, 2 bath home with amazing potential! Located within city limits with a fenced in yard, attached garage and carport. This property has 3 storage buildings in the back yard. Call today!

ⓘ 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
$356 · $30/mo
Projected year-2 tax
$1,529 · $127/mo
Expected delta
+$1,173/yr (+$98/mo · 329.5%)

ⓘ 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 ≥114°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 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
$16,281
− Mortgage interest
−$9,517
− Property taxes
−$356
− Insurance
−$850
− Repairs & maintenance
−$1,302
− Management
−$1,302
− Depreciation
−$4,943
Taxable loss
−$1,989
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$477
After-tax cash flow
$1,442/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
Poteau
NCES district ID
4024870
Math proficiency
30% ▼ -4.00%
Reading proficiency
29% ▼ -4.00%
Median HH income
$42,165
Composite
25.05/100
National rank
#7546
State rank
#68 of 270 in OK

Livability — Poteau

Score
57/100
State rank
#485
US rank
#22172

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Poteau, OK
Population (ZIP)
12,284

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 (70%)
Race & ethnicity
White 70% Hispanic / Latino 12% Native American 10% Two or more races 10% Black 1%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Slovak 2% Iranian 2% Serbian 1%
Foreign-born
7% · Canada
Languages at home
90% English-only · Spanish 10%

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
▲ 4.22%
Current HPI
252.3937
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

+254.0% since first listed
5 events — show timeline
  • 2026-05-11 Pending WRVBOR
  • 2026-04-29 Listed $169,900 WRVBOR
  • 2016-06-30 Sold (MLS) $48,000 WRVBOR
  • 2016-06-29 Sold (Public Records) $48,000 Public Records
  • 2016-05-11 Listed $48,000 WRVBOR

Property tax history

-1.2%/yr

Latest (2020): $356 · -8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…