CashFlowRE
Sign in Sign up
814 N Oklahoma Ave
B- Composite 66.31
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 +27.9/30.0
  • DSCR +9.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Appreciation +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$75,000

814 N Oklahoma Ave · Mangum, OK 73554
2 bd · 2.0 ba · 988 sqft · SingleFamily public records · 20 Days on market
Built 1981 5,998 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

If you are looking for an affordable brick home on a corner lot with a metal roof and central heat and air, here it is!!! This home just needs some updates and some minor repairs, and this could make a great investment !!! REFRIGERATOR AND WASHER AND DRYER INCLUDED!!! * * Seller is selling AS IS at this price but willing to do some repairs to meet lender requirements if needed with a negotiated offer. * *

Key facts

  • Metal roof
  • Central heat and air
  • Brick home

Tags

BRICK HOMECORNER LOTMETAL ROOFCENTRAL HEAT AND AIRREFRIGERATOR INCLUDEDWASHER AND DRYER INCLUDED

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/2.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $231 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($878 rent vs $75k).
  • Recommended offer: $74k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 7.8% in Mangum — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 65/100 on livability (#144 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, employment F.
  • Mangum (town): math 27% / reading 28% proficiency, ranked #89 of 270 in OK (top 33%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Edison Es (math 47% / reading 32%, grade F, #107 of 845 statewide, top 14%, 239 students, 0% FRL); Mangum Hs (math 15% / reading 24%, grade F, #274 of 447 statewide, top 66%, 175 students, 0% FRL) — zoned schools average 0% FRL vs 56% district-wide (56 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 45 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-2.5%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Greer County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-2.5% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $43k; list at $75k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $73,875 (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. 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.
  3. 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.
  4. 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
1.17%
Cap rate
10.00%
Cash-on-cash
13.22%
DSCR
1.59
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$48,412
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
703 N Georgia Ave 0.24mi 2/1.0 948 (-4%) 15mo $12,000 $13 66
602 N Louis Tittle Ave 0.23mi 2/1.0 910 (-8%) 8mo $65,000 $71 66
1605 N Oregon Ave 0.43mi 2/1.0 1,050 (+6%) 11mo $39,500 $38 57
315 W Filmore St 0.45mi 2/1.0 1,042 (+6%) 12mo $75,000 $72 56
1800 N Okla Ave 0.52mi 2/1.0 960 (-3%) 12mo $12,000 $13 56
313 N Colorado Ave 0.54mi 2/1.0 1,054 (+7%) 8mo $16,000 $15 53
413 W Van Buren St 0.27mi 2/1.0 864 (-13%) 11mo $12,500 $14 53
310 N Dakota Ave 0.61mi 2/1.0 912 (-8%) 3mo $10,000 $11 52
300 Gary St 0.55mi 2/1.0 911 (-8%) 7mo $67,093 $74 52
101 Memorial Dr 0.65mi 2/1.0 876 (-11%) 2mo $110,000 $126 45
413 W Taylor St 0.39mi 2/1.0 1,134 (+15%) 10mo $55,000 $49 44
507 E Cleveland St 0.61mi 3/2.0 (+1) 1,116 (+13%) 12mo $149,250 $134 35

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-2.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.1%
Equity multiple
1.20×
Total profit
$4,284
Equity at exit
$13,014
10-year hold
IRR
13.6%
Equity multiple
2.15×
Total profit
$24,119
Equity at exit
$9,674

Cash invested: $21,000 (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 73554

Home prices YoY
-2.7%
Active inventory
45
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$878 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$37 /mo · $448/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$184
Net cashflow
$231

Break-even live

Break-even rent $585
Max offer price $75,000
Occupancy floor 69%

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
$18,750
Closing costs
$2,250
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 3 events

  1. 2026-02-15
    status Pending
  2. 2026-01-26
    listed $75,000 Active
  3. 2003-06-06
    soldstatus $43,000

ⓘ 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
$448 · $37/mo
Projected year-2 tax
$675 · $56/mo
Expected delta
+$227/yr (+$19/mo · 50.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$10,531
− Mortgage interest
−$4,201
− Property taxes
−$448
− Insurance
−$375
− Repairs & maintenance
−$842
− Management
−$842
− Depreciation
−$2,182
Taxable income
$1,640
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$394
After-tax cash flow
$2,383/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
Mangum
NCES district ID
4018780
Math proficiency
27% ▼ -18.00%
Reading proficiency
28% ▼ -15.00%
Median HH income
$36,568
Composite
22.85/100
National rank
#8012
State rank
#89 of 270 in OK

Livability — Mangum

Score
65/100
State rank
#144
US rank
#13248

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mangum, OK
Population (ZIP)
3,361

Population outlook (Greer County) Hauer SSP2

Today (2025)
5,904 people
By 2030
5,869 · -0.6%
By 2040
5,790 · -1.9%
By 2050
5,712 · -3.3%
By 2075
5,196 · -12.0%
By 2100
4,326 · -26.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 15% Two or more races 8% Black 3% Native American 1%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Iranian 2% Serbian 2% Slovak 1%
Foreign-born
1% · China, Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Greer

2024 margin
Solid R (+65.7) · D 16.6% · R 82.3% · Other 1.1%
2008→2024 swing
-19.3pp toward R · 2008: -46.5pp · 2024: -65.7pp
All cycles
2024: R+65.7 2020: R+64.7 2016: R+61.1 2012: R+46.7 2008: R+46.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.45%
Current HPI
88.9252
Rent YoY
Metro
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+74.4% since first listed
3 events — show timeline
  • 2026-02-15 Pending MLSOK
  • 2026-01-26 Listed $75,000 MLSOK
  • 2003-06-06 Sold (Public Records) $43,000 Public Records

Property tax history

+4.7%/yr

Latest (2025): $448 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…