CashFlowRE
Sign in Sign up
1701 Tower Dr
B+ Composite 78.59
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
  • Rent growth +4.3/5.0
  • Schools +3.8/10.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$84,900

1701 Tower Dr · Ardmore, OK 73401
3 bd · 1.0 ba · 1,144 sqft · SingleFamily public records · 5 Days on market
Built 1955 9,148 sqft lot Est $132k · 35% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investors or flippers - this one is for you! The location of this house is great, right in the middle of Ardmore and close to everything. It's on a large corner lot with 2 sheds. A little TLC would go a long way toward having this house ready for a rental, or put in a little more work and have it ready for a new owner! Hardwoods need refinishing in the living areas, and are also probably under the carpet in the bedrooms. Roof looks fairly new.

Key facts

  • Large corner lot
  • Two sheds
  • 9,148 sq ft lot

Tags

LARGE CORNER LOTTWO SHEDSROOF LOOKS FAIRLY NEW

Property features AI

Exterior

  • Parking: Concrete driveway
  • Security: No safety shelter
  • Utilities: Cable available; Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story home; Faces south; Crawlspace foundation
  • Construction: Built with vinyl siding and wood frame; Asphalt/fiberglass roof
  • Exterior features: Concrete driveway; Deck; Porch; Shed(s); Privacy fencing; Corner lot

Interior

  • Kitchen: Range; Stove
  • Flooring: Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (gas); Central air conditioning; Electric range connection
  • Interior features: Hardwood flooring; Laminate counters; Wood frame windows
  • Laundry & utility: Washer hookup; Gas dryer hookup; Gas 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 3-bed/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $586 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Cap rate 14.6% vs local median 4.6% in Ardmore — 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 58/100 on livability (#447 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Plainview (rural): math 42% / reading 45% proficiency, ranked #6 of 270 in OK (top 2%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.4%/yr); 379 active listings in the ZIP; 73 units permitted in Carter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $587 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Carter County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 7.4% rent growth), your $24k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $52k; list at $85k implies a 62% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,900

Questions for the listing agent

  1. Built in 1955 — 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 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?
  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
1.66%
Cap rate
14.57%
Cash-on-cash
29.56%
DSCR
2.32
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$131,560
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1626 Tower Dr 0.06mi 3/1.0 1,144 (0%) 2mo $131,000 $115 96
1602 8th NW 0.15mi 3/1.5 1,104 (-4%) 3mo $100,000 $91 83
1604 9th Ave NW 0.21mi 3/2.0 1,133 (-1%) 10mo $161,500 $143 76
1412 8th Ave NW 0.22mi 3/2.0 1,260 (+10%) 1mo $130,000 $103 68
811 P NW 0.22mi 3/2.0 1,250 (+9%) 11mo $149,500 $120 61
1112 H NW 0.66mi 3/1.0 1,147 (+0%) 12mo $120,000 $105 58
21 M St SW 0.45mi 3/1.0 1,025 (-10%) 7mo $142,500 $139 56
16 Q St SW 0.39mi 3/2.0 1,045 (-9%) 11mo $155,000 $148 54
1319 Bixby St 0.65mi 3/1.0 1,210 (+6%) 9mo $114,900 $95 53
1408 11th NW 0.36mi 3/1.5 1,296 (+13%) 10mo $144,000 $111 51
810 2nd Ave NW 0.71mi 2/2.0 (-1) 1,172 (+2%) 10mo $75,000 $64 45
2506 Westwood Ct 0.72mi 3/2.0 1,313 (+15%) 1mo $218,000 $166 37

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 · 7.38% rent growth · sell at horizon

5-year hold
IRR
28.7%
Equity multiple
2.26×
Total profit
$29,991
Equity at exit
$12,659
10-year hold
IRR
38.4%
Equity multiple
5.34×
Total profit
$103,126
Equity at exit
$7,341

Cash invested: $23,772 (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 73401

Home prices YoY
-21.7%
Rents YoY
7.4%
Active inventory
379
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,405 medium interval (Pro) →
Mortgage (P&I)
$445
Tax from tax record
$44 /mo · $529/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$586

Break-even live

Break-even rent $664
Max offer price $84,900
Occupancy floor 53%

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
$21,225
Closing costs
$2,547
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 6 events

  1. 2026-06-19
    days on market $84,900 Active 5 DOM
  2. 2026-06-18
    days on market $84,900 Active 4 DOM
  3. 2026-06-17
    days on market $84,900 Active 3 DOM
  4. 2026-06-16
    days on market $84,900 Active 2 DOM
  5. 2026-06-15
    remarks 449-char remark
  6. 2026-06-15
    listed $84,900 Active 1 DOM

ⓘ 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
$529 · $44/mo
Projected year-2 tax
$764 · $64/mo
Expected delta
+$235/yr (+$20/mo · 44.4%)

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$16,865
− Mortgage interest
−$4,756
− Property taxes
−$529
− Insurance
−$424
− Repairs & maintenance
−$1,349
− Management
−$1,349
− Depreciation
−$2,470
Taxable income
$5,988
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,437
After-tax cash flow
$5,590/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
Plainview
NCES district ID
4024240
Math proficiency
42% ▼ -8.00%
Reading proficiency
45% ▼ -9.00%
Median HH income
$60,801
Composite
38.42/100
National rank
#4202
State rank
#6 of 270 in OK

Livability — Ardmore

Score
58/100
State rank
#447
US rank
#21387

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ardmore, OK
County
Carter County · 36,833 people
City population
36,833
Metro
Ardmore, OK
Population (ZIP)
36,833
Household income
$61,989
Rent vs Own
36.8% rent · 63.2% own
Severe rent burden
1026.0

Population outlook (Carter County) Hauer SSP2

Today (2025)
50,892 people
By 2030
51,913 · +2.0%
By 2040
53,857 · +5.8%
By 2050
55,604 · +9.3%
By 2075
60,670 · +19.2%
By 2100
62,366 · +22.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 65% Two or more races 14% Hispanic / Latino 9% Native American 8% Black 7% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 5%

Political lean MEDSL · Carter

2024 margin
Solid R (+54.7) · D 21.9% · R 76.7% · Other 1.4%
2008→2024 swing
-14.2pp toward R · 2008: -40.5pp · 2024: -54.7pp
All cycles
2024: R+54.7 2020: R+52.5 2016: R+52.6 2012: R+42.7 2008: R+40.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -74.93%
Current HPI
269.7381
Rent YoY
▲ 7.38%
Metro
Ardmore, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+93.0% since first listed
5 events — show timeline
  • 2026-06-14 Listed $84,900 MLS Technology, Inc.
  • 2018-07-23 Sold (Public Records) $52,500 Public Records
  • 2006-01-27 Sold (Public Records) $72,000 Public Records
  • 2005-04-25 Sold (Public Records) $55,500 Public Records
  • 2003-01-07 Sold (Public Records) $44,000 Public Records

Property tax history

+1.3%/yr

Latest (2025): $529 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…