CashFlowRE
Sign in Sign up
17934 Acorn Ln
C+ Composite 64.27
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • Appreciation +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • ARV discount +0.3/15.0

$75,000

17934 Acorn Ln · Dibble, OK 73002
3 bd · 2.0 ba · 1,320 sqft · SingleFamily · 81 Days on market
Built 1984 4.00 ac lot Est $65k · 16% over ↓ 25% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

If you’ve been searching for acreage with a truly solid shop, this one is worth a look. Situated on 4 acres in Alex, with Dibble Schools, this property features a 30x50x10 shop that’s easily the standout — spacious, well-built, and ideal for equipment, projects, storage, parking, and / or a serious hobby setup. There is also a separate loafing shed with room to park as well. The land offers room to spread out, with plenty of space for animals, additional structures, or simply privacy and elbow room. There is a mobile home on the property that will need significant TLC and should be considered a fixer. Because of this, the property is being sold as-is and will require a cas

Key facts

  • 30x50x10 shop
  • 4 acres
  • Loafing shed

Tags

4 ACRES30X50X10 SHOPLOAFING SHEDROOM FOR ANIMALSUSABLE ACREAGE

Property features AI

Finance

  • Other: Homestead: Yes; Livestock allowed; Vacant occupancy; Living area per assessor: 1,320
  • Financial info: Sale offered as-is; Cash only; Court approval may affect sale; Assumable loan: No; Loan qualification: No
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Gravel parking; 3-car garage; Other parking
  • Security: Below-ground/outdoor storm shelter
  • Utilities: Cable available; Electricity available; Propane; Private well available
  • Home design: Mobile construction; Single family residence; One level; Property faces northeast; Residential property; Rural legal addition
  • Construction: Composition roof; Combination foundation; Mobile construction material; Existing property
  • Exterior features: Outbuildings; Storage; Workshop; Combination fencing; Rural lot

Interior

  • Kitchen: Appliances: Water heater
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: In-law plan; Water heater
  • Laundry & utility: Combination foundation (utility/structure detail)

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

Deal economics

  • At list price, monthly cash flow is $367 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $70k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#226 in OK) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Dibble (rural): math 9% / reading 10% proficiency, ranked #249 of 270 in OK (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Dibble Es (math 8% / reading 8%, grade F, #741 of 845 statewide, top 89%, 345 students, 0% FRL); Dibble Hs (math 5% / reading 15%, grade F, #361 of 447 statewide, top 94%, 206 students, 0% FRL) — zoned schools average 0% FRL vs 53% district-wide (53 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 8 active listings in the ZIP; 334 units permitted in McClain County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($519 loan paydown + $2k appreciation (3.0% local appreciation)).
  • McClain County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $25k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $70,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.49%
Cap rate
12.17%
Cash-on-cash
20.97%
DSCR
1.93
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$64,680
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17934 Acorn Ln 0.00mi 3/2.0 1,320 (0%) 0mo $65,000 $49 100

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
27.2%
Equity multiple
2.54×
Total profit
$32,427
Equity at exit
$33,723
10-year hold
IRR
27.9%
Equity multiple
4.94×
Total profit
$82,712
Equity at exit
$51,972

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 73002

Active inventory
8
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,121 medium interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,125/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$367

Break-even live

Break-even rent $656
Max offer price $75,000
Occupancy floor 62%

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 5 events

  1. 2026-05-07
    status Pending
  2. 2026-04-08
    status Active
  3. 2026-04-03
    status Pending
  4. 2026-03-31
    price $75,000
  5. 2026-02-10
    listed $100,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$13,448
− Mortgage interest
−$4,201
− Property taxes
−$1,125
− Insurance
−$375
− Repairs & maintenance
−$1,076
− Management
−$1,076
− Depreciation
−$2,182
Taxable income
$3,413
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$819
After-tax cash flow
$3,585/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
Dibble
NCES district ID
4009870
Math proficiency
9% ▼ -5.00%
Reading proficiency
10% ▼ -12.00%
Median HH income
$43,532
Composite
8.59/100
National rank
#9900
State rank
#249 of 270 in OK

Livability — Dibble

Score
63/100
State rank
#226
US rank
#15813

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
47
Population (ZIP)
1,123

Population outlook (McClain County) Hauer SSP2

Today (2025)
46,053 people
By 2030
50,081 · +8.7%
By 2040
58,231 · +26.4%
By 2050
66,276 · +43.9%
By 2075
86,558 · +88.0%
By 2100
100,421 · +118.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Two or more races 14% Native American 4% Hispanic / Latino 2% Black 1% Asian 1%
Common ancestry
Lithuanian 7% Romanian 2% Portuguese 1%
Foreign-born
2% · China, Canada
Languages at home
98% English-only · Chinese 1% Spanish 1%

Political lean MEDSL · McClain

2024 margin
Solid R (+60.6) · D 18.8% · R 79.5% · Other 1.7%
2008→2024 swing
-8.8pp toward R · 2008: -51.8pp · 2024: -60.6pp
All cycles
2024: R+60.6 2020: R+60.9 2016: R+60.9 2012: R+55.4 2008: R+51.8

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-25.0% since first listed
5 events — show timeline
  • 2026-05-07 Pending MLSOK
  • 2026-04-08 Relisted MLSOK
  • 2026-04-03 Pending MLSOK
  • 2026-03-31 Price Changed $75,000 MLSOK
  • 2026-02-10 Listed $100,000 MLSOK

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…