CashFlowRE
Sign in Sign up
221 N Barker Ave
B- Composite 66.11
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 +25.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +6.1/10.0
  • 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

$134,900

221 N Barker Ave · El Reno, OK 73036
3 bd · 1.0 ba · 2,279 sqft · SingleFamily public records · 1 Days on market
Built 1920 4,600 sqft lot Est $196k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Back on market at no fault of the seller! PRICED BELOW RECENT APPRAISAL! You do not want to miss out on a chance to purchase a home and have instant equity! This cute home offers 4 bedrooms, 3 baths, a large corner lot, and a fun and unique floor plan!

Key facts

  • Enclosed carport
  • Extra room
  • Covered back patio

Tags

CRAFTSMAN STYLECORNER LOTENCLOSED CARPORTCOVERED BACK PATIOEXTRA ROOM

Property features AI

Finance

  • Other: Located on the southwest corner of Barker and E. Rogers; Located in El Reno Original Town
  • Financial info: Sold as-is; Not assumable; Court approval may be required for sale
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Backyard parking
  • Home design: Two levels; Single-family residence; Residential property; Existing property
  • Construction: Frame construction; Composition roof; Conventional foundation; Built prior to current listing (existing)
  • Exterior features: Porch; Corner lot

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 3 full bathrooms
  • Interior features: One living area; One dining area; No fireplace

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 $135k.

Deal economics

  • At list price, monthly cash flow is $326 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Cap rate 9.2% 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: Rose Witcher Es (387 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; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 2d 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 30% 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 $933 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 4.2% rent growth), your $38k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 7y ago 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.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $134,900

Questions for the listing agent

  1. Built in 1920 — 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. 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
1.11%
Cap rate
9.19%
Cash-on-cash
10.36%
DSCR
1.46
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$195,994
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
202 S Barker Ave 0.19mi 3/2.5 2,214 (-3%) 13mo $229,000 $103 70
301 S Barker Ave 0.25mi 4/2.0 (+1) 2,254 (-1%) 18mo $220,000 $98 62
312 E Wade St 0.26mi 2/2.0 (-1) 2,004 (-12%) 7mo $172,500 $86 53
620 S Macomb Ave 0.48mi 4/2.0 (+1) 1,982 (-13%) 3mo $130,000 $66 44
111 S Macomb Ave 0.17mi 4/2.0 (+1) 1,940 (-15%) 20mo $117,000 $60 41
610 S Hoff Ave 0.47mi 3/1.5 1,995 (-12%) 23mo $225,000 $113 36
906 S Barker Ave 0.64mi 4/2.0 (+1) 2,032 (-11%) 22mo $165,000 $81 25

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
0.5%
Equity multiple
1.02×
Total profit
$708
Equity at exit
$20,114
10-year hold
IRR
11.2%
Equity multiple
1.92×
Total profit
$34,921
Equity at exit
$11,664

Cash invested: $37,772 (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 73036

Home prices YoY
-3.3%
Rents YoY
4.2%
Active inventory
280
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,501 medium interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$96 /mo · $1,157/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$326

Break-even live

Break-even rent $1,089
Max offer price $134,900
Occupancy floor 73%

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
$33,725
Closing costs
$4,047
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
605 W Clarke St El Reno, OK 3.0 2.0 1768 $1,395 $0.79 1d 1 0.46mi
1031 S Ellison Ave El Reno, OK 3.0 2.0 1601 $1,500 $0.94 1d 1 1.05mi
1109 S Ellison Ave El Reno, OK 2.0 2.0 1595 $1,360 $0.85 1d 1 1.13mi
1802 S Dille Ave El Reno, OK 4.0 2.0 2712 $1,595 $0.59 1d 1 1.32mi

Listing history 2 events

  1. 2026-06-17
    remarks 300-char remark
  2. 2026-06-17
    listed $134,900 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
$1,157 · $96/mo
Projected year-2 tax
$1,214 · $101/mo
Expected delta
+$57/yr (+$5/mo · 4.9%)

ⓘ 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 2% 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
$18,018
− Mortgage interest
−$7,556
− Property taxes
−$1,157
− Insurance
−$674
− Repairs & maintenance
−$1,441
− Management
−$1,441
− Depreciation
−$3,924
Taxable income
$1,823
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$437
After-tax cash flow
$3,476/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

-69.6% since first listed
25 events — show timeline
  • 2026-06-17 Listed $134,900 MLSOK
  • 2023-01-03 Sold (Public Records) $150,000 Public Records
  • 2022-12-23 Sold (MLS) $150,000 MLSOK
  • 2022-11-21 Pending MLSOK
  • 2022-10-17 Relisted MLSOK
  • 2022-09-20 Pending MLSOK
  • 2022-09-09 Pending MLSOK
  • 2022-09-07 Listed $159,000 MLSOK
  • 2022-09-01 Listing Removed MLSOK
  • 2022-08-30 Price Changed $159,000 MLSOK
  • 2022-06-30 Listed $165,000 MLSOK
  • 2022-06-10 Listing Removed MLSOK
  • 2022-03-02 Price Changed $165,000 MLSOK
  • 2022-01-25 Price Changed $170,000 MLSOK
  • 2022-01-12 Listed $180,000 MLSOK
  • 2021-07-03 Listing Removed MLSOK
  • 2021-06-07 Listed $139,500 MLSOK
  • 2020-01-16 Listing Removed MLSOK
  • 2019-12-14 Price Changed $105,000 MLSOK
  • 2019-11-17 Price Changed $110,000 MLSOK
  • 2019-11-11 Price Changed $111,000 MLSOK
  • 2019-09-10 Price Changed $116,000 MLSOK
  • 2019-08-12 Price Changed $119,000 MLSOK
  • 2019-07-15 Listed $122,000 MLSOK
  • 1986-10-01 Sold (Public Records) $444,000 Public Records

Property tax history

+7.8%/yr

Latest (2025): $1,157 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…