CashFlowRE
Sign in Sign up
711 E Oklahoma Ave
B+ Composite 75.64
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$36,563

711 E Oklahoma Ave · Sweetwater, TX 79556
2 bd · 1.0 ba · 768 sqft · SingleFamily public records · 25 Days on market
Built 1990 8,799 sqft lot $48/sqft · 37% below area Est $58k · 37% under ↓ 25% since listing

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

Listing remarks

This home features a surprisingly spacious layout with two dedicated bedrooms, a central sitting room, and a large utility laundry room, providing much more functionality than the standard cottage footprint The property sits on a generous, level 8,799 sq. ft. interior lot, providing a spacious backyard with plenty of room for gardening, recreation, or potential expansion. Exterior highlights include a convenient 1-car carport and a detached storage outbuilding. Located just blocks from Southeast Elementary and with easy access to Broadway St, this home is perfectly situated for those looking to invest in a piece of Sweetwater history. Whether you are a first-time buyer looking for a cozy s

Key facts

  • Spacious backyard
  • Central sitting room
  • Spacious layout

Tags

SPACIOUS LAYOUTCENTRAL SITTING ROOMLARGE UTILITY LAUNDRY ROOMGENEROUS LEVEL INTERIOR LOTSPACIOUS BACKYARDDETACHED STORAGE OUTBUILDING

Property features AI

Finance

  • Other: No known restrictions
  • Financial info: Treat as clear loan type; No second mortgage
  • HOA & community: No association; Association fee frequency: Other; Community features: Other

Exterior

  • Parking: No carport spaces; No covered parking; Other parking features
  • Security: Other security features
  • Utilities: City water; City sewer; Alley and asphalt access; Curbs
  • Home design: Single-family residence; One story; Entry on main level; Facing direction not specified
  • Construction: Metal roof; Built in 1990; Other construction materials; Slab foundation
  • Exterior features: Covered porch(es); Private yard; Outdoor storage; Other exterior features; Cleared and grassed vegetation; Interior, level lot in a subdivision; Easements for electric, natural gas, telephone, utilities, and water lines; No dock permitted; No horses permitted

Interior

  • Kitchen: Electric cooktop; Electric oven; Microwave; Other kitchen equipment
  • Bedrooms: Two bedrooms (both on main level)
  • Flooring: Wood flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Natural gas heating; Ceiling fans; Electric cooling; Window unit(s)
  • Interior features: Five total rooms; One living area; One dining area; Other interior features
  • Laundry & utility: No laundry hookups inside

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 $37k.

Deal economics

  • At list price, monthly cash flow is $692 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $37k).
  • Recommended offer: $36k (1.5% below list) — sets the bar for market timing.
  • Cap rate 29.0% vs local median 6.1% in Sweetwater — 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 66/100 on livability (#640 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, amenities F, commute F.
  • Sweetwater ISD (town): math 27% / reading 29% proficiency, ranked #681 of 826 in TX (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: East Ridge El (math 27% / reading 22%, grade F, #3,052 of 4,322 statewide, top 74%, 238 students, 77% FRL) — zoned schools average 77% FRL vs 55% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 108 active listings in the ZIP; 15 units permitted in Nolan County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $253 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Nolan County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($36k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $36,014 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
3.34%
Cap rate
28.99%
Cash-on-cash
81.07%
DSCR
4.61
GRM
2.5

CMA / ARV

ARV (median comp)
$57,923
List price
$36,563
Delta
-36.88%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
81.3%
Equity multiple
4.73×
Total profit
$38,160
Equity at exit
$5,452
10-year hold
IRR
84.7%
Equity multiple
9.80×
Total profit
$90,084
Equity at exit
$3,161

Cash invested: $10,238 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 79556

Active inventory
108
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,223 medium interval (Pro) →
Mortgage (P&I)
$192
Tax from tax record
$68 /mo · $810/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$692

Break-even live

Break-even rent $347
Max offer price $36,563
Occupancy floor 38%

Sensitivity live

Price -10% $712 -5% $702 +0% $692 +5% $681 +10% $671
Rent -10% $595 -5% $643 +0% $692 +5% $740 +10% $788
Rate -1.0pp $710 -0.5pp $701 base $692 +0.5pp $682 +1.0pp $673

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
$9,141
Closing costs
$1,097
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 11 events

  1. 2026-06-09
    status $36,563 Pending 25 DOM
  2. 2026-06-08
    days on market $36,563 Active 25 DOM
  3. 2026-06-08
    days on market $36,563 Active 24 DOM
  4. 2026-06-07
    pricedays on market $36,563 Active 23 DOM
  5. 2026-06-03
    days on market $37,500 Active 20 DOM
  6. 2026-06-02
    days on market $37,500 Active 19 DOM
  7. 2026-06-01
    days on market $37,500 Active 18 DOM
  8. 2026-05-31
    days on market $37,500 Active 17 DOM
  9. 2026-05-14
    listed $49,000 Active 780-char remark
  10. 2001-11-07
    soldstatus
  11. 1992-08-31
    soldstatus

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

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$810 · $68/mo
Projected year-2 tax
$810 · $68/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 9/10 Extreme
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$14,676
− Mortgage interest
−$2,048
− Property taxes
−$810
− Insurance
−$183
− Repairs & maintenance
−$1,174
− Management
−$1,174
− Depreciation
−$1,064
Taxable income
$8,223
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,974
After-tax cash flow
$6,327/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
Sweetwater ISD
NCES district ID
4842030
Math proficiency
27% ▼ -11.00%
Reading proficiency
29% ▼ -4.00%
Median HH income
$37,599
Composite
23.36/100
National rank
#7912
State rank
#681 of 826 in TX

Livability — Sweetwater

Score
66/100
State rank
#640
US rank
#12189

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sweetwater, TX
City population
12,593
Population (ZIP)
12,593

Population outlook (Nolan County) Hauer SSP2

Today (2025)
15,048 people
By 2030
15,043 · +-0.0%
By 2040
15,235 · +1.2%
By 2050
15,603 · +3.7%
By 2075
16,528 · +9.8%
By 2100
16,427 · +9.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 53% Hispanic / Latino 38% Two or more races 19% Black 4%
Hispanic origin (detail)
Mexican 35%
Common ancestry
Slovak 1% Italian 1% Lithuanian 1%
Foreign-born
4% · Canada, Dominican Republic
Languages at home
77% English-only · Spanish 22%

Political lean MEDSL · Nolan

2024 margin
Solid R (+59.2) · D 19.9% · R 79.2%
2008→2024 swing
-20.4pp toward R · 2008: -38.8pp · 2024: -59.2pp
All cycles
2024: R+59.2 2020: R+55.4 2016: R+53.2 2012: R+45.1 2008: R+38.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -129.76%
Current HPI
123.8718
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-25.4% since first listed
6 events — show timeline
  • 2026-06-08 Pending NTREIS
  • 2026-06-06 Price Changed $36,563 NTREIS
  • 2026-05-26 Price Changed $37,500 NTREIS
  • 2026-05-14 Listed $49,000 NTREIS
  • 2001-11-07 Sold (Public Records) Public Records
  • 1992-08-31 Sold (Public Records) Public Records

Property tax history

+4.0%/yr

Latest (2025): $810 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…