CashFlowRE
Sign in Sign up
1313 W Texas Ave 🔨 Auction
C+ Composite 61.21
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 +26.8/30.0
  • DSCR +9.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.2/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$19,000

1313 W Texas Ave · Chickasha, OK 73018
2 bd · 1.0 ba · 832 sqft · SingleFamily public records · 30 Days on market
Built 1940 7,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

1 bedroom 1 bathroom home located in the Heart of Chickasha!! Home is being sold on online auction, see your agent for details. Home is being sold as-is with no interior access.

Key facts

  • 7,000 sq ft lot
  • Built 1940
  • Listed 30 days

Property features AI

Finance

  • Other: REO / Bank Owned; Living area reported as 832 (assessor)
  • Financial info: Sold as-is; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Home design: Single-family residence; One level; Residential property; Existing property
  • Construction: Frame construction; Composition roof; Built on conventional foundation
  • Exterior features: Front porch; Interior lot

Interior

  • Bedrooms: 1 bedroom
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: One living area; No fireplace; Conventional foundation

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $19,000 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $99,840 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $19k.

Deal economics

  • At list price, monthly cash flow is $275 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $19k).
  • Recommended offer: $19k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 4.8% in Chickasha — 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 66/100 on livability (#117 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Chickasha (town): math 23% / reading 27% proficiency, ranked #115 of 270 in OK (top 43%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Chickasha Hs (math 12% / reading 27%, grade F, #296 of 447 statewide, top 67%, 749 students, 0% FRL) — zoned schools average 0% FRL vs 64% district-wide (64 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 203 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 224 units permitted in Grady County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $690 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Grady County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($19k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 7.9% of price; built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $18,715 (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. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.22%
Cap rate
9.59%
Cash-on-cash
11.79%
DSCR
1.52
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$99,840
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
622 S 16th St 0.28mi 2/1.0 840 (+1%) 7mo $133,000 $158 79
1328 S 12th St 0.36mi 2/1.0 860 (+3%) 1mo $127,000 $148 77
823 W Minnesota Ave 0.46mi 2/1.0 832 (0%) 9mo $95,000 $114 71
624 S 16th St 0.27mi 2/1.0 744 (-11%) 2mo $130,000 $175 68
1005 S 19th St 0.42mi 2/1.0 806 (-3%) 10mo $53,000 $66 67
815 S 10th St 0.27mi 1/1.0 (-1) 792 (-5%) 14mo $23,000 $29 63
1223 W Colorado Ave 0.46mi 2/2.0 864 (+4%) 14mo $154,900 $179 56
1506 S 8th St 0.59mi 2/1.0 792 (-5%) 14mo $91,000 $115 53
1407 S 9th St 0.51mi 2/1.0 925 (+11%) 9mo $50,000 $54 50
515 W Georgia Ave 0.71mi 2/1.0 770 (-8%) 10mo $95,000 $123 46
1007 W Colorado Ave 0.51mi 2/2.0 938 (+13%) 6mo $113,000 $120 46
1603 S 7th St 0.72mi 2/1.0 950 (+14%) 3mo $95,000 $100 40

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.2%
Equity multiple
1.05×
Total profit
$1,328
Equity at exit
$14,886
10-year hold
IRR
10.9%
Equity multiple
1.85×
Total profit
$23,749
Equity at exit
$8,632

Cash invested: $27,955 (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 73018

Home prices YoY
-21.1%
Active inventory
203
Price-to-rent
1.3×

Monthly cashflow live

Estimated rent
$1,221 high interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,498/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$275

Break-even live

Break-even rent $873
Max offer price $99,840
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
$24,960
Closing costs
$2,995
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1223 W Colorado Ave Chickasha, OK 2.0 2.0 864 $1,275 $1.48 1d 1 0.45mi
509 W Oregon Ave Chickasha, OK 2.0 2.0 900 $1,200 $1.33 1d 1 0.65mi
519 W Minnesota Ave Chickasha, OK 2.0 2.0 1100 $1,250 $1.14 1d 1 0.70mi
816 S 2nd St Chickasha, OK 3.0 2.0 1047 $1,100 $1.05 1d 1 0.89mi
810 W Illinois Ave Chickasha, OK 2.0 2.0 1100 $1,250 $1.14 23d 1 0.98mi
810 W Illinois Ave Chickasha, OK 2.0 2.0 1100 $1,250 $1.14 3d 1 0.98mi
2220 W Utah Ave Unit 2220 Chickasha, OK 2.0 1.0 910 $1,055 $1.16 1d 1 1.04mi
2226 W Utah Ave Chickasha, OK 2.0 1.0 1000 $1,055 $1.05 14d 1 1.06mi
1315 S Sheppard St Chickasha, OK 2.0 2.0 864 $1,250 $1.45 3d 1 1.13mi

Listing history 13 events

  1. 2026-06-18
    days on market $19,000 Active 30 DOM
  2. 2026-06-17
    days on market $19,000 Active 29 DOM
  3. 2026-06-16
    days on market $19,000 Active 28 DOM
  4. 2026-06-15
    days on market $19,000 Active 27 DOM
  5. 2026-06-09
    days on market $19,000 Active 22 DOM
  6. 2026-06-08
    days on market $19,000 Active 21 DOM
  7. 2026-06-07
    days on market $19,000 Active 20 DOM
  8. 2026-06-05
    days on market $19,000 Active 17 DOM
  9. 2026-06-03
    days on market $19,000 Active 16 DOM
  10. 2026-06-02
    days on market $19,000 Active 15 DOM
  11. 2026-06-01
    days on market $19,000 Active 14 DOM
  12. 2026-05-31
    days on market $19,000 Active 13 DOM
  13. 2026-05-18
    listed $19,000 Active

ⓘ 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
$119 · $10/mo
Projected year-2 tax
$171 · $14/mo
Expected delta
+$52/yr (+$4/mo · 43.7%)

ⓘ 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) · 24% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$14,651
− Mortgage interest
−$5,593
− Property taxes
−$1,498
− Insurance
−$499
− Repairs & maintenance
−$1,172
− Management
−$1,172
− Depreciation
−$2,904
Taxable income
$1,813
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$435
After-tax cash flow
$2,860/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
Chickasha
NCES district ID
4007560
Math proficiency
23% ▼ -11.00%
Reading proficiency
27% ▼ -8.00%
Median HH income
$38,561
Composite
20.95/100
National rank
#8476
State rank
#115 of 270 in OK

Livability — Chickasha

Score
66/100
State rank
#117
US rank
#11902

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chickasha, OK
County
Grady County · 20,505 people
City population
20,505
Metro
Oklahoma City, OK
Population (ZIP)
20,505
Household income
$56,484
Rent vs Own
40.3% rent · 59.7% own
Severe rent burden
685.0

Population outlook (Grady County) Hauer SSP2

Today (2025)
59,962 people
By 2030
62,513 · +4.3%
By 2040
67,338 · +12.3%
By 2050
71,719 · +19.6%
By 2075
82,684 · +37.9%
By 2100
89,387 · +49.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 11% Hispanic / Latino 9% Black 5% Native American 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Iranian 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Grady

2024 margin
Solid R (+62.7) · D 17.9% · R 80.6% · Other 1.5%
2008→2024 swing
-16.0pp toward R · 2008: -46.7pp · 2024: -62.7pp
All cycles
2024: R+62.7 2020: R+62.3 2016: R+60.3 2012: R+51.2 2008: R+46.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.82%
Current HPI
249.6051
Rent YoY
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

1 event — show timeline
  • 2026-05-18 Listed $19,000 MLSOK

Property tax history

+14.7%/yr

Latest (2025): $119 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…