CashFlowRE
Sign in Sign up
1322 S Reno Ave
D+ Composite 48.75
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +14.8/30.0
  • DSCR +4.5/10.0
  • 1% rule +3.9/10.0
  • Rent growth +3.5/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$189,000

1322 S Reno Ave · El Reno, OK 73036
4 bd · 2.0 ba · 2,104 sqft · SingleFamily public records · 129 Days on market
Built 1962 9,148 sqft lot Est $284k · 33% under

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

Listing remarks MLS

3 bed 1 and 1/2 bath home with lots of bonus space! This home has lots of updates from new flooring, new lighting, and new bath fixtures! Home has 2 large bonus rooms. Large kitchen with lots of cabinets. Inside laundry room and fenced in backyard. Home is being sold “as is”.

Key facts

  • Slab foundation
  • Level lot
  • 9,148 sq ft lot

Tags

SINGLE-STORY BRICK HOMESLAB FOUNDATIONFUNCTIONAL FLOOR PLANMULTIPLE ENTRY POINTSEXTERIOR BRICK FAÇADELEVEL LOT

Property features AI

Finance

  • Other: Vacant and available; Price was recently decreased
  • Financial info: Assumable loan: Unknown; Loan qualification: Unknown
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Concrete parking
  • Utilities: No flood insurance required (per listing); Homestead not claimed (per listing)
  • Home design: Single family residence; One story; Facing east; Residential property; Existing condition
  • Construction: Brick and frame construction; Composition roof (replaced/installed 2017); Slab foundation
  • Exterior features: Front porch; Rain gutters; Wood fencing; Corner lot

Interior

  • Kitchen: Range (7)
  • Bedrooms: 4 bedrooms
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Electric heating
  • Interior features: Two living areas; Dining area; No fireplace; No in-law plan

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 4-bed/2.0-bath single-family listed at $189k.

Deal economics

  • At list price, monthly cash flow is $51 ($612/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 $167k (11.4% below list).
  • Recommended offer: $166k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.6% vs local median 4.8% in El Reno — 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 67/100 on livability (#95 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety C-, amenities F, commute F.
  • El Reno (town): math 12% / reading 15% proficiency, ranked #232 of 270 in OK (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hillcrest Es (325 students, 0% FRL); El Reno Hs (math 16% / reading 19%, grade F, #307 of 447 statewide, top 69%, 980 students, 0% FRL) — zoned schools average 0% FRL vs 68% district-wide (68 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+4.2%/yr); 280 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 260 units permitted in Canadian County in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Canadian County population projected at +64% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 129 days — a 12% lower offer ($166k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y ago; this cycle's ask has dropped $11k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • 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 $166,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 129 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 1962 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.89%
Cap rate
6.62%
Cash-on-cash
1.16%
DSCR
1.05
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$284,040
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
803 Fairfax Ln 0.22mi 4/2.5 2,031 (-4%) 13mo $285,000 $140 71
1309 Fairfax Ln 0.09mi 3/2.0 (-1) 1,852 (-12%) 6mo $305,000 $165 66
808 Ashland Dr 0.27mi 3/2.0 (-1) 2,000 (-5%) 11mo $270,000 $135 65
420 SW 24th St 0.48mi 3/2.0 (-1) 2,148 (+2%) 6mo $160,000 $74 64
1260 Penny Ln 0.41mi 3/2.0 (-1) 1,919 (-9%) 3mo $310,000 $162 59
800 Fairfax Ln 0.19mi 3/2.0 (-1) 1,818 (-14%) 7mo $299,000 $164 58
1127 S Reno Ave 0.18mi 3/2.5 (-1) 1,812 (-14%) 5mo $245,000 $135 58
1515 Abbey Rd 0.40mi 4/2.5 2,274 (+8%) 10mo $344,200 $151 57
812 SW 26th St 0.55mi 4/2.5 2,283 (+8%) 11mo $265,000 $116 49
2505 S Miles Ave 0.53mi 3/3.0 (-1) 2,369 (+13%) 1mo $240,000 $101 45
517 SW 24th St 0.42mi 3/2.0 (-1) 1,802 (-14%) 11mo $200,000 $111 42
818 SW 26th Pl 0.62mi 3/2.0 (-1) 1,789 (-15%) 4mo $130,000 $73 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 · 4.19% rent growth · sell at horizon

5-year hold
IRR
-13.2%
Equity multiple
0.52×
Total profit
$-25,343
Equity at exit
$28,181
10-year hold
IRR
-2.5%
Equity multiple
0.82×
Total profit
$-9,337
Equity at exit
$16,341

Cash invested: $52,920 (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 73036

Home prices YoY
-3.3%
Rents YoY
4.2%
Active inventory
280
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,675 high interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$202 /mo · $2,424/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$352
Net cashflow
$51

Break-even live

Break-even rent $1,610
Max offer price $189,000
Occupancy floor 92%

Sensitivity live

Price -10% $158 -5% $105 +0% $51 +5% $-2 +10% $-56
Rent -10% $-81 -5% $-15 +0% $51 +5% $117 +10% $183
Rate -1.0pp $146 -0.5pp $99 base $51 +0.5pp $2 +1.0pp $-48

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
$47,250
Closing costs
$5,670
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1802 S Dille Ave El Reno, OK 4.0 2.0 2712 $1,595 $0.59 2d 1 0.27mi
802 Amity Ln El Reno, OK 3.0 2.0 2118 $1,550 $0.73 2d 1 0.29mi
1031 S Ellison Ave El Reno, OK 3.0 2.0 1601 $1,500 $0.94 2d 1 0.34mi
1915 S Jensen Ave El Reno, OK 3.0 1.5 1402 $1,400 $1.00 2d 1 0.40mi
2401 Fedderson Dr El Reno, OK 4.0 2.0 1546 $1,650 $1.07 2d 1 0.45mi
814 SW 25th St El Reno, OK 3.0 2.0 1411 $1,375 $0.97 20d 1 0.49mi
1636 Eighty Niner Ter El Reno, OK 3.0 2.0 1707 $1,599 $0.94 2d 1 1.03mi
1903 Dogwood Dr El Reno, OK 4.0 2.0 1534 $1,650 $1.08 2d 1 1.17mi
1905 Crimson Lake Blvd El Reno, OK 4.0 2.0 1534 $1,600 $1.04 2d 1 1.23mi
2003 Crimson Lake Blvd El Reno, OK 4.0 2.0 1534 $1,650 $1.08 2d 1 1.23mi
2103 Crimson Lake Blvd El Reno, OK 4.0 2.0 1534 $1,650 $1.08 2d 1 1.24mi
2105 Crimson Lake Blvd El Reno, OK 3.0 2.0 1412 $1,560 $1.10 16d 1 1.25mi
1810 Crimson Lake Blvd El Reno, OK 4.0 2.0 1566 $1,650 $1.05 2d 1 1.26mi
1609 Maroon Dr El Reno, OK 5.0 3.0 2483 $2,049 $0.83 2d 1 1.26mi
2003 Malus Dr El Reno, OK 4.0 2.0 1589 $1,500 $0.94 2d 1 1.28mi
1705 Ruby Dr El Reno, OK 5.0 2.5 2213 $1,985 $0.90 22d 1 1.38mi
1705 Ruby Dr El Reno, OK 5.0 2.5 2107 $1,985 $0.94 24d 1 1.38mi
2408 Rosewood Ln El Reno, OK 4.0 2.5 1674 $1,795 $1.07 24d 1 1.41mi
605 W Clarke St El Reno, OK 3.0 2.0 1768 $1,395 $0.79 2d 1 1.43mi
1712 Amaranth Ln El Reno, OK 4.0 2.5 2213 $2,000 $0.90 2d 1 1.46mi

Listing history 37 events

  1. 2026-06-18
    days on market $189,000 Active 129 DOM
  2. 2026-06-17
    days on market $189,000 Active 128 DOM
  3. 2026-06-16
    days on market $189,000 Active 127 DOM
  4. 2026-06-15
    days on market $189,000 Active 126 DOM
  5. 2026-06-13
    days on market $189,000 Active 124 DOM
  6. 2026-06-13
    days on market $189,000 Active 123 DOM
  7. 2026-06-09
    days on market $189,000 Active 120 DOM
  8. 2026-06-08
    days on market $189,000 Active 119 DOM
  9. 2026-06-07
    days on market $189,000 Active 118 DOM
  10. 2026-06-05
    days on market $189,000 Active 115 DOM
  11. 2026-06-03
    days on market $189,000 Active 114 DOM
  12. 2026-06-02
    days on market $189,000 Active 113 DOM
  13. 2026-06-01
    days on market $189,000 Active 112 DOM
  14. 2026-05-31
    days on market $189,000 Active 111 DOM
  15. 2026-04-10
    price $189,000
  16. 2026-03-03
    price $198,000
  17. 2026-02-09
    listed $200,000 Active
  18. 2024-11-27
    historical
  19. 2024-09-29
    listed $220,000 Active
  20. 2023-06-23
    status Pending 288-char remark
    Show marketing remark (288 chars)

    3 bed 1 and 1/2 bath home with lots of bonus space! This home has lots of updates from new flooring, new lighting, and new bath fixtures! Home has 2 large bonus rooms. Large kitchen with lots of cabinets. Inside laundry room and fenced in backyard. Home is being sold “as is”.

  21. 2023-06-23
    soldstatus $175,000 Closed 288-char remark
    Show marketing remark (288 chars)

    3 bed 1 and 1/2 bath home with lots of bonus space! This home has lots of updates from new flooring, new lighting, and new bath fixtures! Home has 2 large bonus rooms. Large kitchen with lots of cabinets. Inside laundry room and fenced in backyard. Home is being sold “as is”.

  22. 2023-06-23
    soldstatus $175,000 Closed 288-char remark
    Show marketing remark (288 chars)

    3 bed 1 and 1/2 bath home with lots of bonus space! This home has lots of updates from new flooring, new lighting, and new bath fixtures! Home has 2 large bonus rooms. Large kitchen with lots of cabinets. Inside laundry room and fenced in backyard. Home is being sold “as is”.

  23. 2023-06-16
    soldstatus $175,000
  24. 2023-05-05
    status Pending 288-char remark
    Show marketing remark (288 chars)

    3 bed 1 and 1/2 bath home with lots of bonus space! This home has lots of updates from new flooring, new lighting, and new bath fixtures! Home has 2 large bonus rooms. Large kitchen with lots of cabinets. Inside laundry room and fenced in backyard. Home is being sold “as is”.

  25. 2023-03-23
    price $169,500 288-char remark
    Show marketing remark (288 chars)

    3 bed 1 and 1/2 bath home with lots of bonus space! This home has lots of updates from new flooring, new lighting, and new bath fixtures! Home has 2 large bonus rooms. Large kitchen with lots of cabinets. Inside laundry room and fenced in backyard. Home is being sold “as is”.

  26. 2023-02-27
    price $175,000 288-char remark
    Show marketing remark (288 chars)

    3 bed 1 and 1/2 bath home with lots of bonus space! This home has lots of updates from new flooring, new lighting, and new bath fixtures! Home has 2 large bonus rooms. Large kitchen with lots of cabinets. Inside laundry room and fenced in backyard. Home is being sold “as is”.

  27. 2023-02-17
    listed $189,000 Active 288-char remark
    Show marketing remark (288 chars)

    3 bed 1 and 1/2 bath home with lots of bonus space! This home has lots of updates from new flooring, new lighting, and new bath fixtures! Home has 2 large bonus rooms. Large kitchen with lots of cabinets. Inside laundry room and fenced in backyard. Home is being sold “as is”.

  28. 2018-07-09
    soldstatus $49,500
  29. 2018-07-03
    soldstatus $49,500 Sold
  30. 2018-05-21
    status Pending
  31. 2018-05-03
    price $67,900
  32. 2018-04-05
    price $73,900
  33. 2018-02-27
    listed $78,900 Active
  34. 2006-04-04
    soldstatus $95,000
  35. 2006-03-31
    soldstatus $94,760
  36. 2006-02-10
    listed $96,900
  37. 1992-06-08
    soldstatus $53,000

ⓘ 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
$2,424 · $202/mo
Projected year-2 tax
$2,424 · $202/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 3/10 Moderate
  • 🌡 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 · 2 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
$20,095
− Mortgage interest
−$10,587
− Property taxes
−$2,424
− Insurance
−$945
− Repairs & maintenance
−$1,608
− Management
−$1,608
− Depreciation
−$5,498
Taxable loss
−$2,574
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$618
After-tax cash flow
$1,230/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
El Reno
NCES district ID
4010650
Math proficiency
12% ▼ -15.00%
Reading proficiency
15% ▼ -9.00%
Median HH income
$44,689
Composite
12.01/100
National rank
#9664
State rank
#232 of 270 in OK

Livability — El Reno

Score
67/100
State rank
#95
US rank
#10933

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
El Reno, OK
County
Canadian County · 154,341 people
City population
21,387
Metro
Oklahoma City, OK
Population (ZIP)
21,387
Household income
$59,915
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
580.0

Population outlook (Canadian County) Hauer SSP2

Today (2025)
174,062 people
By 2030
195,170 · +12.1%
By 2040
239,293 · +37.5%
By 2050
285,457 · +64.0%
By 2075
403,766 · +132.0%
By 2100
498,766 · +186.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Hispanic / Latino 17% Two or more races 8% Native American 8% Black 6%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Slovak 2% Serbian 2% Romanian 1%
Foreign-born
5% · Canada
Languages at home
89% English-only · Spanish 10%

Political lean MEDSL · Canadian

2024 margin
Solid R (+40.4) · D 28.8% · R 69.2% · Other 2.0%
2008→2024 swing
+11.9pp toward D · 2008: -52.2pp · 2024: -40.4pp
All cycles
2024: R+40.4 2020: R+43.3 2016: R+51.2 2012: R+54.4 2008: R+52.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -11.37%
Current HPI
334.5896
Rent YoY
▲ 4.19%
Metro
Oklahoma City, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+256.6% since first listed
23 events — show timeline
  • 2026-04-10 Price Changed $189,000 MLSOK
  • 2026-03-03 Price Changed $198,000 MLSOK
  • 2026-02-09 Listed $200,000 MLSOK
  • 2024-11-27 Listing Removed MLSOK
  • 2024-09-29 Listed $220,000 MLSOK
  • 2023-06-23 Pending MLSOK
  • 2023-06-23 Sold (MLS) $175,000 MLSOK
  • 2023-06-23 Sold (MLS) $175,000 MLSOK
  • 2023-06-16 Sold (Public Records) $175,000 Public Records
  • 2023-05-05 Pending MLSOK
  • 2023-03-23 Price Changed $169,500 MLSOK
  • 2023-02-27 Price Changed $175,000 MLSOK
  • 2023-02-17 Listed $189,000 MLSOK
  • 2018-07-09 Sold (Public Records) $49,500 Public Records
  • 2018-07-03 Sold (MLS) $49,500 MLSOK
  • 2018-05-21 Pending MLSOK
  • 2018-05-03 Price Changed $67,900 MLSOK
  • 2018-04-05 Price Changed $73,900 MLSOK
  • 2018-02-27 Listed $78,900 MLSOK
  • 2006-04-04 Sold (Public Records) $95,000 Public Records
  • 2006-03-31 Sold (MLS) $94,760 MLSOK
  • 2006-02-10 Listed $96,900 MLSOK
  • 1992-06-08 Sold (Public Records) $53,000 Public Records

Property tax history

+5.2%/yr

Latest (2025): $2,424 · -4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…