CashFlowRE
Sign in Sign up
101 W Louisiana Ave
B- Composite 69.18
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
  • 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

$23,000

101 W Louisiana Ave · Anadarko, OK 73005
2 bd · 1.0 ba · 848 sqft · SingleFamily public records · 232 Days on market
Built 1915 7,013 sqft lot

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

Listing remarks

This707 square foot single family home has 1 bedroom and 1 bathroom. This home is located at 101 E. Louisiana Ave. Anadarko, OK. 73005. it has high ceilings, a cellar, some updated windows. And has great bones. It needs some remodeling.

Key facts

  • Cellar
  • Updated windows
  • High ceilings

Tags

HIGH CEILINGSCELLARUPDATED WINDOWS

Property features AI

Exterior

  • Home design: House
  • Exterior features: Lot of approximately 7,013 sq ft

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 $23k.

Deal economics

  • At list price, monthly cash flow is $499 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($820 rent vs $23k).
  • Recommended offer: $20k (12.0% 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 Ms (math 8% / reading 14%, grade F, #275 of 345 statewide, top 80%, 303 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 $159 of loan paydown is wiped out by about $690 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 $6k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 232 days — a 12% lower offer ($20k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $17k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1915 — 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 $20,240 (12.0% below list)

Questions for the listing agent

  1. It's been on market 232 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 1915 — 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
3.57%
Cap rate
32.32%
Cash-on-cash
92.95%
DSCR
5.14
GRM
2.3

CMA / ARV

ARV (on-the-fly)
$75,472
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
314 W Kentucky Ave 0.35mi 2/1.5 952 (+12%) 1mo $89,900 $94 60
111 E Alabama Ave 0.11mi 3/1.0 (+1) 951 (+12%) 13mo $84,900 $89 59
711 W Texas Ave 0.58mi 2/1.0 912 (+8%) 14mo $47,000 $52 49
721 Mission Pl 0.61mi 3/2.0 (+1) 947 (+12%) 6mo $82,000 $87 38

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
93.7%
Equity multiple
5.36×
Total profit
$28,051
Equity at exit
$3,429
10-year hold
IRR
96.5%
Equity multiple
11.15×
Total profit
$65,364
Equity at exit
$1,989

Cash invested: $6,440 (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
2.3×

Monthly cashflow live

Estimated rent
$820 medium interval (Pro) →
Mortgage (P&I)
$121
Tax from tax record
$19 /mo · $225/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$172
Net cashflow
$499

Break-even live

Break-even rent $189
Max offer price $23,000
Occupancy floor 34%

Sensitivity live

Price -10% $512 -5% $505 +0% $499 +5% $492 +10% $486
Rent -10% $434 -5% $466 +0% $499 +5% $531 +10% $564
Rate -1.0pp $510 -0.5pp $505 base $499 +0.5pp $493 +1.0pp $487

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
$5,750
Closing costs
$690
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 3d 1 0.33mi

Listing history 19 events

  1. 2026-06-21
    days on market $23,000 Active 232 DOM
  2. 2026-06-21
    days on market $23,000 Active 231 DOM
  3. 2026-06-18
    days on market $23,000 Active 229 DOM
  4. 2026-06-17
    days on market $23,000 Active 228 DOM
  5. 2026-06-16
    days on market $23,000 Active 227 DOM
  6. 2026-06-15
    days on market $23,000 Active 226 DOM
  7. 2026-06-13
    days on market $23,000 Active 224 DOM
  8. 2026-06-12
    days on market $23,000 Active 223 DOM
  9. 2026-06-09
    days on market $23,000 Active 220 DOM
  10. 2026-06-08
    days on market $23,000 Active 219 DOM
  11. 2026-06-08
    days on market $23,000 Active 218 DOM
  12. 2026-06-07
    days on market $23,000 Active 217 DOM
  13. 2026-06-04
    days on market $23,000 Active 214 DOM
  14. 2026-06-02
    days on market $23,000 Active 213 DOM
  15. 2026-06-01
    days on market $23,000 Active 212 DOM
  16. 2026-05-31
    days on market $23,000 Active 211 DOM
  17. 2025-11-01
    listed $23,000 Active
  18. 2005-12-09
    soldstatus $17,000
  19. 2000-03-23
    soldstatus $9,000

ⓘ 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
$225 · $19/mo
Projected year-2 tax
$225 · $19/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 8/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$9,840
− Mortgage interest
−$1,288
− Property taxes
−$225
− Insurance
−$115
− Repairs & maintenance
−$787
− Management
−$787
− Depreciation
−$669
Taxable income
$5,968
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,432
After-tax cash flow
$4,554/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

+155.6% since first listed
3 events — show timeline
  • 2025-11-01 Listed $23,000 ForSaleByOwner.com
  • 2005-12-09 Sold (Public Records) $17,000 Public Records
  • 2000-03-23 Sold (Public Records) $9,000 Public Records

Property tax history

+2.3%/yr

Latest (2025): $225 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…