CashFlowRE
Sign in Sign up
315 W 8th St
B+ Composite 78.69
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$59,900

315 W 8th St · Chandler, OK 74834
3 bd · 2.0 ba · 1,730 sqft · SingleFamily public records · 115 Days on market
Built 1900 7,000 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

NEED 4 BEDROOMS? Built in 1900 this 2 Story home has character! The Spacious dining room is just off the kitchen and has room for a formal dining room table or could be used as a small dining area and a den. Electric panel appears to have been updated over the years. Central heat and air is not believed to work. Det Garage, nice size backyard.

Key facts

  • Fenced backyard
  • 7,000 sq ft lot
  • Built 1900

Tags

FENCED BACKYARD

Property features AI

Finance

  • Other: REO / Bank-owned; Vacant and not occupied; Historic designation
  • Financial info: Not assumable; Loan qualification possible
  • HOA & community: No mandatory association dues

Exterior

  • Utilities: No flood insurance requirement indicated
  • Home design: Two-story single family residence facing north; Residential property
  • Construction: Vinyl siding; Composition roof; Conventional foundation; Built as existing property
  • Exterior features: Covered porch; Porch; Interior lot

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Other heating
  • Interior features: No fireplace; No in-law plan

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 $60k.

Deal economics

  • At list price, monthly cash flow is $541 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $55k (9.0% below list) — sets the bar for market timing.
  • Cap rate 17.1% vs local median 2.8% in Chandler — 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 64/100 on livability (#171 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D, employment D, amenities F.
  • Chandler (town): math 35% / reading 35% proficiency, ranked #36 of 270 in OK (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Park Road Es (math 38% / reading 36%, grade F, #132 of 845 statewide, top 19%, 313 students, 0% FRL); Chandler Hs (math 47% / reading 52%, grade D, #9 of 447 statewide, top 2%, 335 students, 0% FRL) — zoned schools average 0% FRL vs 42% district-wide (42 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 122 active listings in the ZIP; 19 units permitted in Lincoln County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($414 loan paydown + $6k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 115 days — a 9% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major 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 $54,509 (9.0% below list)

Questions for the listing agent

  1. It's been on market 115 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D 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?
  7. 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.
  8. 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.
  9. 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
2.03%
Cap rate
17.13%
Cash-on-cash
38.72%
DSCR
2.72
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$200,680
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
310 W 8th St 0.03mi 3/2.0 1,724 (-0%) 10mo $168,800 $98 90
214 S Flynn Ave 0.42mi 3/2.0 1,746 (+1%) 4mo $180,000 $103 76
217 W 8th St 0.06mi 4/3.0 (+1) 1,814 (+5%) 12mo $230,000 $127 70
420 E 12th St 0.52mi 3/1.5 1,647 (-5%) 8mo $85,000 $52 59
709 S Dewey Ave 0.53mi 3/2.0 1,596 (-8%) 8mo $149,900 $94 56
138 Lee Ann Ln 0.60mi 3/2.0 1,632 (-6%) 10mo $238,000 $146 55
209 Marshall Dr 0.51mi 3/2.0 1,880 (+9%) 10mo $130,000 $69 54
116 Sunny Pl 0.67mi 3/2.5 1,803 (+4%) 8mo $210,000 $116 53
315 S Price Ave 0.33mi 3/3.0 1,470 (-15%) 5mo $78,000 $53 52
1108 Kimberly Dr 0.63mi 3/2.0 1,583 (-8%) 9mo $195,000 $123 49
702 E 6th St 0.66mi 3/2.0 1,550 (-10%) 5mo $235,000 $152 48
1108 S Rozell Ln 0.54mi 3/2.0 1,520 (-12%) 11mo $255,000 $168 45

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
54.2%
Equity multiple
5.00×
Total profit
$67,112
Equity at exit
$53,963
10-year hold
IRR
47.7%
Equity multiple
11.17×
Total profit
$170,570
Equity at exit
$116,373

Cash invested: $16,772 (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 74834

Home prices YoY
19.9%
Active inventory
122
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,215 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$79 /mo · $952/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$541

Break-even live

Break-even rent $530
Max offer price $59,900
Occupancy floor 50%

Sensitivity live

Price -10% $575 -5% $558 +0% $541 +5% $524 +10% $507
Rent -10% $445 -5% $493 +0% $541 +5% $589 +10% $637
Rate -1.0pp $571 -0.5pp $556 base $541 +0.5pp $526 +1.0pp $510

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
$14,975
Closing costs
$1,797
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 9 events

  1. 2026-05-12
    status Pending
  2. 2026-04-25
    price $59,900
  3. 2026-03-30
    price $69,900
  4. 2026-01-29
    status Active
  5. 2025-11-29
    status Pending
  6. 2025-11-14
    listed $79,900 Active
  7. 2003-11-07
    soldstatus $68,000
  8. 1998-12-31
    soldstatus $71,500
  9. 1997-07-09
    soldstatus $32,500

ⓘ 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
$952 · $79/mo
Projected year-2 tax
$952 · $79/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ 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 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$14,576
− Mortgage interest
−$3,355
− Property taxes
−$952
− Insurance
−$300
− Repairs & maintenance
−$1,166
− Management
−$1,166
− Depreciation
−$1,743
Taxable income
$5,894
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,415
After-tax cash flow
$5,079/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
Chandler
NCES district ID
4007290
Math proficiency
35% ▲ 1.00%
Reading proficiency
35% ▬ 0.00%
Median HH income
$45,229
Composite
29.9/100
National rank
#6392
State rank
#36 of 270 in OK

Livability — Chandler

Score
64/100
State rank
#171
US rank
#13840

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chandler, OK
City population
7,551
Population (ZIP)
7,551

Population outlook (Lincoln County) Hauer SSP2

Today (2025)
36,104 people
By 2030
36,435 · +0.9%
By 2040
36,696 · +1.6%
By 2050
36,216 · +0.3%
By 2075
35,057 · -2.9%
By 2100
31,333 · -13.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Two or more races 12% Hispanic / Latino 3% Black 3% Native American 3%
Common ancestry
Lithuanian 4% Slovak 2% Scottish 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Lincoln

2024 margin
Solid R (+63.3) · D 17.5% · R 80.8% · Other 1.7%
2008→2024 swing
-13.4pp toward R · 2008: -49.8pp · 2024: -63.3pp
All cycles
2024: R+63.3 2020: R+63.2 2016: R+60.1 2012: R+49.0 2008: R+49.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 52.43%
Current HPI
315.8775
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

+84.3% since first listed
9 events — show timeline
  • 2026-05-12 Pending MLSOK
  • 2026-04-25 Price Changed $59,900 MLSOK
  • 2026-03-30 Price Changed $69,900 MLSOK
  • 2026-01-29 Relisted MLSOK
  • 2025-11-29 Pending MLSOK
  • 2025-11-14 Listed $79,900 MLSOK
  • 2003-11-07 Sold (Public Records) $68,000 Public Records
  • 1998-12-31 Sold (Public Records) $71,500 Public Records
  • 1997-07-09 Sold (Public Records) $32,500 Public Records

Property tax history

+3.8%/yr

Latest (2025): $952 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…