CashFlowRE
Sign in Sign up
23007 Us Highway 70
C Composite 55.06
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 +24.5/30.0
  • DSCR +7.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.3/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$87,500

23007 Us Highway 70 · Blue, OK 74701
2 bd · 2.0 ba · 840 sqft · Manufactured public records · 35 Days on market
Built 1990 0.30 ac lot ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come and see the brand new look for the property located at 23007 HWY 70!! The home is located across the street from the Rock Creek Elementary School in Blue. It also includes mature trees, a covered front porch, rear deck, new chain link fence and a storage shed. Great for a first time home buyer , investment buyer or someone wanting the country life but close to Durant/Bokchito. Additional new features are a new color for the exterior of the home, new chain link fencing, updated front porch, and the option for the furniture and decorations to remain in the home.

Key facts

  • Covered front porch
  • Storage shed
  • New chain link fence

Tags

COVERED FRONT PORCHREAR DECKNEW CHAIN LINK FENCESTORAGE SHEDMATURE TREESUPDATED FRONT PORCH

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 manufactured listed at $88k.

Deal economics

  • At list price, monthly cash flow is $113 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($992 rent vs $88k).
  • Recommended offer: $85k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 52/100 on livability (#627 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment C-, schools F, crime F.
  • Rock Creek (rural): math 17% / reading 13% proficiency, ranked #225 of 270 in OK (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-0.1%/yr); 309 active listings in the ZIP; 176 units permitted in Bryan County in 2024 (80 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $605 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Bryan County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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.
  • Current owner paid $55k; list at $88k implies a 59% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; moderate wind risk, 26% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,875 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. Crime grade is F 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?
  6. 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.
  7. 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.
  8. 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
1.13%
Cap rate
8.75%
Cash-on-cash
8.77%
DSCR
1.39
GRM
7.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-11.5%
Equity multiple
0.60×
Total profit
$-9,863
Equity at exit
$13,047
10-year hold
IRR
-7.9%
Equity multiple
0.58×
Total profit
$-10,368
Equity at exit
$7,565

Cash invested: $24,500 (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 74701

Home prices YoY
-11.3%
Rents YoY
-0.1%
Active inventory
309
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$992 medium interval (Pro) →
Mortgage (P&I)
$459
Tax est. 1.5%
$109 /mo · $1,312/yr
Insurance
$36
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$113

Break-even live

Break-even rent $850
Max offer price $87,500
Occupancy floor 84%

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
$21,875
Closing costs
$2,625
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 29 events

  1. 2026-06-19
    days on market $87,500 Active 35 DOM
  2. 2026-06-18
    days on market $87,500 Active 34 DOM
  3. 2026-06-17
    days on market $87,500 Active 33 DOM
  4. 2026-06-16
    days on market $87,500 Active 32 DOM
  5. 2026-06-15
    days on market $87,500 Active 31 DOM
  6. 2026-06-14
    days on market $87,500 Active 29 DOM
  7. 2026-06-12
    days on market $87,500 Active 28 DOM
  8. 2026-06-09
    days on market $87,500 Active 25 DOM
  9. 2026-06-08
    days on market $87,500 Active 24 DOM
  10. 2026-06-07
    days on market $87,500 Active 23 DOM
  11. 2026-06-05
    days on market $87,500 Active 21 DOM
  12. 2026-06-02
    days on market $87,500 Active 18 DOM
  13. 2026-06-01
    days on market $87,500 Active 17 DOM
  14. 2026-05-31
    days on market $87,500 Active 16 DOM
  15. 2026-05-30
    days on market $87,500 Active 15 DOM
  16. 2026-05-13
    listed $87,500 Active 571-char remark
    Show marketing remark (571 chars)

    Come and see the brand new look for the property located at 23007 HWY 70!! The home is located across the street from the Rock Creek Elementary School in Blue. It also includes mature trees, a covered front porch, rear deck, new chain link fence and a storage shed. Great for a first time home buyer , investment buyer or someone wanting the country life but close to Durant/Bokchito. Additional new features are a new color for the exterior of the home, new chain link fencing, updated front porch, and the option for the furniture and decorations to remain in the home.

  17. 2026-03-30
    soldstatus $55,000
  18. 2026-03-27
    soldstatus $55,000 Closed 1832-char remark
    Show marketing remark (1832 chars)

    Welcome to 23007 US Hwy. 70, Bokchito, OK — a charming 2-bedroom, 1-bathroom singlewide manufactured home nestled on a beautiful tree-shaded lot directly across from Rock Creek School. Whether you're looking for your first home, downsizing, or seeking an investment opportunity, this peaceful property offers comfort, convenience, and character. Set on a well-maintained lot adorned with mature trees, this home provides plenty of natural shade and a sense of privacy, all while being conveniently located along Highway 70. You’ll love spending your mornings on the large covered front porch — perfect for relaxing with a cup of coffee while enjoying the peaceful, country setting. Out back, a covered rear deck creates a quiet space for evening unwinding, family gatherings, or entertaining guests. Inside, the home features an efficient layout with a cozy living area, a bright kitchen with plenty of cabinet space, and two well-sized bedrooms. The full bathroom is conveniently located between the bedrooms and offers practical space for daily living. A standout feature is the metal storage building, ideal for tools, lawn equipment, or additional storage needs. With easy access to local amenities and just steps from the school, this location is both practical and desirable for families or those who want to be close to community happenings. This property is a wonderful combination of charm and utility. The mature trees and peaceful surroundings make it feel like a retreat, while the close proximity to Rock Creek School and Highway 70 ensures you're never far from where you need to be. Don’t miss your chance to own a slice of small-town Oklahoma living. Whether you're buying to live, rent, or invest, 23007 US Hwy. 70 is a versatile property with potential. Schedule your private showing today!

  19. 2026-03-11
    status Pending 1832-char remark
    Show marketing remark (1832 chars)

    Welcome to 23007 US Hwy. 70, Bokchito, OK — a charming 2-bedroom, 1-bathroom singlewide manufactured home nestled on a beautiful tree-shaded lot directly across from Rock Creek School. Whether you're looking for your first home, downsizing, or seeking an investment opportunity, this peaceful property offers comfort, convenience, and character. Set on a well-maintained lot adorned with mature trees, this home provides plenty of natural shade and a sense of privacy, all while being conveniently located along Highway 70. You’ll love spending your mornings on the large covered front porch — perfect for relaxing with a cup of coffee while enjoying the peaceful, country setting. Out back, a covered rear deck creates a quiet space for evening unwinding, family gatherings, or entertaining guests. Inside, the home features an efficient layout with a cozy living area, a bright kitchen with plenty of cabinet space, and two well-sized bedrooms. The full bathroom is conveniently located between the bedrooms and offers practical space for daily living. A standout feature is the metal storage building, ideal for tools, lawn equipment, or additional storage needs. With easy access to local amenities and just steps from the school, this location is both practical and desirable for families or those who want to be close to community happenings. This property is a wonderful combination of charm and utility. The mature trees and peaceful surroundings make it feel like a retreat, while the close proximity to Rock Creek School and Highway 70 ensures you're never far from where you need to be. Don’t miss your chance to own a slice of small-town Oklahoma living. Whether you're buying to live, rent, or invest, 23007 US Hwy. 70 is a versatile property with potential. Schedule your private showing today!

  20. 2026-01-16
    listed $65,000 Active 1832-char remark
    Show marketing remark (1832 chars)

    Welcome to 23007 US Hwy. 70, Bokchito, OK — a charming 2-bedroom, 1-bathroom singlewide manufactured home nestled on a beautiful tree-shaded lot directly across from Rock Creek School. Whether you're looking for your first home, downsizing, or seeking an investment opportunity, this peaceful property offers comfort, convenience, and character. Set on a well-maintained lot adorned with mature trees, this home provides plenty of natural shade and a sense of privacy, all while being conveniently located along Highway 70. You’ll love spending your mornings on the large covered front porch — perfect for relaxing with a cup of coffee while enjoying the peaceful, country setting. Out back, a covered rear deck creates a quiet space for evening unwinding, family gatherings, or entertaining guests. Inside, the home features an efficient layout with a cozy living area, a bright kitchen with plenty of cabinet space, and two well-sized bedrooms. The full bathroom is conveniently located between the bedrooms and offers practical space for daily living. A standout feature is the metal storage building, ideal for tools, lawn equipment, or additional storage needs. With easy access to local amenities and just steps from the school, this location is both practical and desirable for families or those who want to be close to community happenings. This property is a wonderful combination of charm and utility. The mature trees and peaceful surroundings make it feel like a retreat, while the close proximity to Rock Creek School and Highway 70 ensures you're never far from where you need to be. Don’t miss your chance to own a slice of small-town Oklahoma living. Whether you're buying to live, rent, or invest, 23007 US Hwy. 70 is a versatile property with potential. Schedule your private showing today!

  21. 2026-01-12
    historical
  22. 2026-01-07
    price $65,000
  23. 2025-11-21
    status Active
  24. 2025-11-02
    status Pending
  25. 2025-10-02
    price $80,000
  26. 2025-09-12
    price $85,000
  27. 2025-08-26
    price $90,000
  28. 2025-08-14
    price $95,000
  29. 2025-07-19
    listed $99,900 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 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥112°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$11,904
− Mortgage interest
−$4,901
− Property taxes
−$1,312
− Insurance
−$1,235
− Repairs & maintenance
−$952
− Management
−$952
− Depreciation
−$2,545
Taxable income
$5
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1
After-tax cash flow
$1,349/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
Rock Creek
NCES district ID
4033601
Math proficiency
17% ▼ -9.00%
Reading proficiency
13% ▼ -9.00%
Median HH income
$39,039
Composite
12.74/100
National rank
#9602
State rank
#225 of 270 in OK

Livability — Blue

Score
52/100
State rank
#627
US rank
#24548

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Blue, OK
County
Bryan County · 27,497 people
Metro
Durant, OK
Population (ZIP)
27,497
Household income
$58,036
Rent vs Own
43.3% rent · 56.7% own
Severe rent burden
759.0

Population outlook (Bryan County) Hauer SSP2

Today (2025)
50,265 people
By 2030
52,866 · +5.2%
By 2040
58,018 · +15.4%
By 2050
63,073 · +25.5%
By 2075
74,439 · +48.1%
By 2100
81,743 · +62.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 65% Native American 14% Two or more races 13% Hispanic / Latino 9% Black 3%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 1% Slovak 1% Serbian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 5% Other Indo-European 1%

Political lean MEDSL · Bryan

2024 margin
Solid R (+58.5) · D 20.0% · R 78.6% · Other 1.4%
2008→2024 swing
-23.0pp toward R · 2008: -35.5pp · 2024: -58.5pp
All cycles
2024: R+58.5 2020: R+56.5 2016: R+55.6 2012: R+44.5 2008: R+35.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.66%
Current HPI
303.3877
Rent YoY
▼ -0.13%
Metro
Durant, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

-12.4% since first listed
14 events — show timeline
  • 2026-05-13 Listed $87,500 MLS Technology, Inc.
  • 2026-03-30 Sold (Public Records) $55,000 Public Records
  • 2026-03-27 Sold (MLS) $55,000 MLS Technology, Inc.
  • 2026-03-11 Pending MLS Technology, Inc.
  • 2026-01-16 Listed $65,000 MLS Technology, Inc.
  • 2026-01-12 Listing Removed MLS Technology, Inc.
  • 2026-01-07 Price Changed $65,000 MLS Technology, Inc.
  • 2025-11-21 Relisted MLS Technology, Inc.
  • 2025-11-02 Pending MLS Technology, Inc.
  • 2025-10-02 Price Changed $80,000 MLS Technology, Inc.
  • 2025-09-12 Price Changed $85,000 MLS Technology, Inc.
  • 2025-08-26 Price Changed $90,000 MLS Technology, Inc.
  • 2025-08-14 Price Changed $95,000 MLS Technology, Inc.
  • 2025-07-19 Listed $99,900 MLS Technology, Inc.

Property tax history

-7.3%/yr

Latest (2025): $71 · +10.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…