CashFlowRE
Sign in Sign up
707 N Weenonah Ave
C Composite 57.3
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 +25.0/30.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.2/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$85,000

707 N Weenonah Ave · Claremore, OK 74017
1 bd · 1.0 ba · 465 sqft · SingleFamily public records · 28 Days on market
Built 1940 6,094 sqft lot

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

Listing remarks MLS

Investors wanted! This house would make a great rental in Claremore!

Key facts

  • 6,094 sq ft lot
  • Built 1940
  • Listed 28 days

Property features AI

Exterior

  • Parking: Gravel driveway
  • Security: No safety shelter
  • Utilities: Electricity available; High-speed internet available; Satellite internet available; Public water; Public sewer
  • Home design: Single-story home; Faces east; Handicap access
  • Construction: Built with wood frame; Asbestos present; Asphalt/fiberglass roof; Crawlspace foundation
  • Exterior features: Porch; Gravel driveway; Located less than 5 miles from Claremore Lake

Interior

  • Kitchen: Eat-in kitchen; Refrigerator; Oven; Range/Stove; Microwave
  • Bedrooms: Bedroom on the first level; Office on the first level (can be used as a bedroom or flex room)
  • Flooring: Carpet; Vinyl; Wood
  • Bathrooms: One full bathroom with shower only (hall bath) on the first level
  • Heating & cooling: Electric heating; Space heater; Window cooling unit(s)
  • Interior features: Aluminum-framed windows; Accessible doors; Wood counters; Ceiling fan(s); Electric range connection; No additional interior features listed
  • Laundry & utility: Electric water heater

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 1-bed/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $185 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($869 rent vs $85k).
  • Recommended offer: $84k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 4.1% in Claremore — 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 73/100 on livability (#20 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools D, amenities F, commute F.
  • Claremore (town): math 24% / reading 25% proficiency, ranked #111 of 270 in OK (top 41%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+2.6%/yr); 181 active listings in the ZIP; 608 units permitted in Rogers County in 2024 (7 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($65k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Rogers County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
  • Current owner paid $55k; list at $85k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $83,725 (1.5% below list)

Questions for the listing agent

  1. Built in 1940 — 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 D-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. 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
1.02%
Cap rate
8.91%
Cash-on-cash
9.33%
DSCR
1.42
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.62% rent growth · sell at horizon

5-year hold
IRR
-2.6%
Equity multiple
0.90×
Total profit
$-2,353
Equity at exit
$12,674
10-year hold
IRR
6.6%
Equity multiple
1.49×
Total profit
$11,625
Equity at exit
$7,349

Cash invested: $23,800 (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 74017

Home prices YoY
-20.1%
Rents YoY
2.6%
Active inventory
181
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$869 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$20 /mo · $244/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$185

Break-even live

Break-even rent $635
Max offer price $85,000
Occupancy floor 74%

Sensitivity live

Price -10% $233 -5% $209 +0% $185 +5% $161 +10% $137
Rent -10% $116 -5% $151 +0% $185 +5% $219 +10% $254
Rate -1.0pp $228 -0.5pp $207 base $185 +0.5pp $163 +1.0pp $141

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
$21,250
Closing costs
$2,550
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. 2026-05-15
    status Pending
  2. 2026-04-23
    status Active
  3. 2026-04-08
    status Pending
  4. 2026-04-02
    listed $85,000 Active
  5. 2025-03-10
    soldstatus $55,000 Closed 68-char remark
    Show marketing remark (68 chars)

    Investors wanted! This house would make a great rental in Claremore!

  6. 2025-03-10
    soldstatus $55,000
    Show marketing remark (68 chars)

    Investors wanted! This house would make a great rental in Claremore!

  7. 2025-02-06
    status Pending 68-char remark
    Show marketing remark (68 chars)

    Investors wanted! This house would make a great rental in Claremore!

  8. 2025-01-31
    listed $69,900 Active 68-char remark
    Show marketing remark (68 chars)

    Investors wanted! This house would make a great rental in Claremore!

ⓘ 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
$244 · $20/mo
Projected year-2 tax
$765 · $64/mo
Expected delta
+$521/yr (+$43/mo · 213.5%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 19 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 · 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
$10,430
− Mortgage interest
−$4,761
− Property taxes
−$244
− Insurance
−$425
− Repairs & maintenance
−$834
− Management
−$834
− Depreciation
−$2,473
Taxable income
$858
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$206
After-tax cash flow
$2,016/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
Claremore
NCES district ID
4007740
Math proficiency
24% ▼ -12.00%
Reading proficiency
25% ▼ -11.00%
Median HH income
$44,946
Composite
21.16/100
National rank
#8426
State rank
#111 of 270 in OK

Livability — Claremore

Score
73/100
State rank
#20
US rank
#5616

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Claremore, OK
County
Rogers County · 50,229 people
City population
50,229
Metro
Tulsa, OK
Population (ZIP)
29,206
Household income
$65,368
Rent vs Own
32.7% rent · 67.3% own
Severe rent burden
603.0

Population outlook (Rogers County) Hauer SSP2

Today (2025)
100,211 people
By 2030
104,381 · +4.2%
By 2040
111,567 · +11.3%
By 2050
116,791 · +16.5%
By 2075
129,134 · +28.9%
By 2100
132,326 · +32.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 67% Native American 15% Two or more races 12% Hispanic / Latino 7% Black 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 2% Lithuanian 1% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · Rogers

2024 margin
Solid R (+55.0) · D 21.6% · R 76.6% · Other 1.7%
2008→2024 swing
-10.9pp toward R · 2008: -44.1pp · 2024: -55.0pp
All cycles
2024: R+55.0 2020: R+54.9 2016: R+56.3 2012: R+50.1 2008: R+44.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -57.22%
Current HPI
227.0657
Rent YoY
▲ 2.62%
Metro
Tulsa, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+21.6% since first listed
8 events — show timeline
  • 2026-05-15 Pending MLS Technology, Inc.
  • 2026-04-23 Relisted MLS Technology, Inc.
  • 2026-04-08 Pending MLS Technology, Inc.
  • 2026-04-02 Listed $85,000 MLS Technology, Inc.
  • 2025-03-10 Sold (Public Records) $55,000 Public Records
  • 2025-03-10 Sold (MLS) $55,000 MLS Technology, Inc.
  • 2025-02-06 Pending MLS Technology, Inc.
  • 2025-01-31 Listed $69,900 MLS Technology, Inc.

Property tax history

+2.5%/yr

Latest (2025): $244 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…