409 Olive Blvd · Lindsay, OK 73052

$140,000

3 bd · 2.0 ba · 1,488 sqft · SingleFamily public records · 227 Days on market

Built 1974 9,448 sqft lot Est $128k · 9% over

---

Why this score? — see what drove the D- 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 +11.7/30.0
• Appreciation +8.6/10.0
• DSCR +3.5/10.0
• ARV discount +3.3/15.0
• Livability +3.0/5.0
• 1% rule +2.8/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.0/10.0

Listing remarks

Sellers offering $5,000 in closing costs. Welcome to this 3-bedroom, 2-bath home offering plenty of space and potential! Inside, you’ll find two living areas, including a converted garage that now serves as a spacious second living room complete with a wood-burning fireplace . The kitchen and dining area flow nicely into the main living space, creating a functional layout ready for your personal touch. The laundry area is conveniently located in the covered back patio attached to the rear of the home. Outside, the property features an in-ground storm shelter, an outbuilding used as a storage shed, and a generous backyard with room to enjoy. The roof was replaced in 2024 with Class III

Key facts

• Laundry area
• Converted garage
• Storage shed

Tags

• CONVERTED GARAGE
• WOOD BURNING FIREPLACE
• LAUNDRY AREA
• COVERED BACK PATIO
• IN GROUND STORM SHELTER
• STORAGE SHED

Property features AI

Finance

• Other: Homestead exemption: Yes
• Financial info: Assumable: Unknown; Loan qualification: Unknown
• HOA & community: No mandatory association dues

Exterior

• Security: Below-ground storm shelter (outdoors access)
• Home design: Single-family residence; One-level home; Residential property; Located in the Crown Heights addition
• Construction: Brick and frame construction; Shingle roof (replaced/updated 2023); Conventional foundation
• Exterior features: Open patio; Outbuildings; Interior lot

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms
• Interior features: Two living areas; One wood-burning fireplace

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $140k.

Deal economics

• At list price, monthly cash flow is $-40 ($-484/yr) — negative.
• To cash-flow at today's rent, offer at most $133k (5.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $109k (21.8% below list).
• Recommended offer: $109k (21.8% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 59/100 on livability (#380 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime C-, employment C-, amenities F.
• Lindsay (town): math 21% / reading 24% proficiency, ranked #141 of 270 in OK (top 52%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Zoned schools: Lindsay Es (math 25% / reading 24%, grade F, #354 of 845 statewide, top 47%, 606 students, 0% FRL); Lindsay Ms (math 20% / reading 23%, grade F, #146 of 345 statewide, top 43%, 234 students, 0% FRL); Lindsay Hs (math 12% / reading 22%, grade F, #314 of 447 statewide, top 72%, 324 students, 0% FRL) — zoned schools average 0% FRL vs 46% district-wide (46 pts lower); this property's tenant base skews higher-income than the district average.
• Market conditions: 46 active listings in the ZIP; 1 units permitted in Garvin County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $11k of equity ($968 loan paydown + $10k appreciation (7.2% local appreciation)).
• Garvin County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (7.2% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~4 years — after that, you're playing with house money.
• By year 4, 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 227 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.

Recommended offer $109,444 (21.8% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 227 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
3. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
8. 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.
9. 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.
10. 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: 0.78% ✗
• Cap rate: 5.95%
• Cash-on-cash: -1.23%
• DSCR: 0.95
• GRM: 10.7

CMA / ARV

• ARV (on-the-fly): $127,968
• Comps found: 6

Show comp detail 6 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
711 Cinmac St	0.35mi	3/1.5	1,428 (-4%)	1mo	$120,000	$84	75
317 Oakwood Dr	0.17mi	3/2.0	1,404 (-6%)	17mo	$170,000	$121	68
804 NW 7th St	0.35mi	3/2.0	1,424 (-4%)	14mo	$183,000	$129	65
1007 NW 7th St	0.24mi	3/1.5	1,650 (+11%)	5mo	$142,575	$86	65
712 Cinmac St	0.30mi	4/1.5 (+1)	1,696 (+14%)	7mo	$110,000	$65	50
201 George Brown Ave	0.75mi	3/2.0	1,312 (-12%)	22mo	$105,000	$80	27

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

Projected returns pro-forma

7.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 17.1%
• Equity multiple: 2.22×
• Total profit: $47,762
• Equity at exit: $98,574

10-year hold

• IRR: 16.6%
• Equity multiple: 4.59×
• Total profit: $140,569
• Equity at exit: $188,673

Cash invested: $39,200 (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.

Methodology + full state rankings →

ZIP-level market 73052

• Home prices YoY: 3.2%
• Active inventory: 46
• Price-to-rent: 10.7×

Monthly cashflow live

• Estimated rent: $1,094 medium
• Mortgage (P&I): −$734
• Tax from tax record: −$112 /mo · $1,349/yr
• Insurance: −$58
• HOA: −$0
• Vacancy / Maint / Mgmt: −$230
• Net cashflow: $-40

Break-even live

Break-even rent $1,145

Max offer price $132,878

Occupancy floor 99%

Sensitivity live

Price	-10% $39	-5% $-1	+0% $-40	+5% $-80	+10% $-120
Rent	-10% $-127	-5% $-84	+0% $-40	+5% $3	+10% $46
Rate	-1.0pp $30	-0.5pp $-5	base $-40	+0.5pp $-77	+1.0pp $-114

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: $35,000
• Closing costs: $4,200
• Reserves months: —
• Total cash needed: —

Listing history 5 events

1. 2026-05-21
   status Pending
2. 2025-12-15
   price $140,000
3. 2025-10-31
   price $145,000
4. 2025-10-04
   listed $155,000 Active
5. 2022-07-29
   soldstatus $128,500

ⓘ 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: $1,349 · $112/mo
• Projected year-2 tax: $1,349 · $112/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

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

Taxation est. · year 1

• Rental income: $13,133
• − Mortgage interest: −$7,842
• − Property taxes: −$1,349
• − Insurance: −$700
• − Repairs & maintenance: −$1,051
• − Management: −$1,051
• − Depreciation: −$4,073
• Taxable loss: −$2,932
• Est. tax savings @ 24.0%: +$704
• After-tax cash flow: $220/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: Lindsay
• NCES district ID: 4017850
• Math proficiency: 21% ▼ -11.00%
• Reading proficiency: 24% ▼ -11.00%
• Median HH income: $45,406
• Composite: 19.54/100
• National rank: #8763
• State rank: #141 of 270 in OK

Livability — Lindsay

• Score: 59/100
• State rank: #380
• US rank: #19934

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: Lindsay, OK
• City population: 6,289
• Population (ZIP): 6,289

Population outlook (Garvin County) Hauer SSP2

• Today (2025): 28,277 people
• By 2030: 28,619 · +1.2%
• By 2040: 29,478 · +4.2%
• By 2050: 30,384 · +7.5%
• By 2075: 34,074 · +20.5%
• By 2100: 36,099 · +27.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (77%)
• Race & ethnicity: White 77% Two or more races 12% Hispanic / Latino 11% Native American 4%
• Hispanic origin (detail): Mexican 9%
• Common ancestry: Lithuanian 2% Iranian 1% Hungarian 1%
• Foreign-born: 4% · Canada
• Languages at home: 93% English-only · Spanish 7%

Political lean MEDSL · Garvin

• 2024 margin: Solid R (+66.1) · D 16.4% · R 82.5% · Other 1.1%
• 2008→2024 swing: -22.5pp toward R · 2008: -43.6pp · 2024: -66.1pp
• All cycles: 2024: R+66.1 2020: R+64.2 2016: R+60.7 2012: R+46.1 2008: R+43.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 7.17%
• Current HPI: 234.17
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.55%
• F500 in state: 6

Industry mix (Fortune 500 HQ in OK)

Industry	F500 HQs	Revenue
▸Energy	3	$48B

Price history

+8.9% since first listed

5 events — show timeline

• 2026-05-21 Pending — MLSOK
• 2025-12-15 Price Changed $140,000 MLSOK
• 2025-10-31 Price Changed $145,000 MLSOK
• 2025-10-04 Listed $155,000 MLSOK
• 2022-07-29 Sold (Public Records) $128,500 Public Records

Property tax history

+17.8%/yr

Latest (2025): $1,349 · +10.8% YoY. Source: county tax records.