CashFlowRE
Sign in Sign up
755 Winter Ln
B- Composite 68.92
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
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$100,000

755 Winter Ln · Claremore, OK 74017
4 bd · 2.0 ba · 2,330 sqft · SingleFamily public records · 5 Days on market
Built 1972 1.20 ac lot

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

Listing remarks

Looking for space, privacy, and endless possibilities? This 3-bedroom, 2-bath home offers approx. 2,330 square feet (courthouse) of living space, and sits on 1.19 acres surrounded by beautiful mature trees. The attached garage, spacious deck, and oversized yard create the perfect setting for relaxing evenings, entertaining guests, or simply enjoying the peaceful surroundings. The property may qualify for a 203K renovation loan, making it a great opportunity for buyers looking to personalize their next home. Cash offers welcome! Being sold AS-IS.

Key facts

  • 1.2 acre lot
  • Garage
  • Built 1972

Property features AI

Finance

  • HOA & community: Gutters noted as a community feature

Exterior

  • Parking: Attached garage (1 car)
  • Security: Smoke detector(s); No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Faces east; Crawlspace foundation
  • Construction: Brick veneer and wood frame construction; Asphalt/fiberglass roof
  • Exterior features: Deck; Shed(s); Rain gutters; Tar and gravel driveway; Chain link fencing; Mature trees

Interior

  • Kitchen: Built-in range; Built-in oven; Oven; Range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: First-floor bedrooms (2); Second-floor master bedroom with private bath and walk-in closet
  • Flooring: Carpet; Tile
  • Bathrooms: Two full bathrooms (one hall bath on first floor, one master bath on second floor)
  • Heating & cooling: Central heating; Electric heating; Gas heating; Central air conditioning; Window unit(s)
  • Interior features: Granite counters; Aluminum window frames; Fireplace (1)
  • Laundry & utility: Electric dryer hookup; Utility room located in the garage

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 4-bed/2.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $748 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Cap rate 15.3% vs local median 4.1% in Claremore — 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 73/100 on livability (#20 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools D, amenities F, commute F.
  • Claremore (town): math 24% / reading 25% proficiency, ranked #111 of 270 in OK (top 41%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+2.6%/yr); 181 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 608 units permitted in Rogers County in 2024 (7 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Rogers County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 2.6% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $100,000

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.80%
Cap rate
15.27%
Cash-on-cash
32.05%
DSCR
2.43
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$293,580
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
801 Winter Ln 0.12mi 4/2.5 2,483 (+7%) 20mo $255,000 $103 65
751 Christmas Ln 0.25mi 3/2.5 (-1) 2,067 (-11%) 3mo $260,000 $126 60
511 Glencoe Cir 0.61mi 3/2.0 (-1) 2,220 (-5%) 4mo $220,000 $99 56
2412 S Maywood Dr 0.65mi 3/2.0 (-1) 2,183 (-6%) 3mo $270,000 $124 52
602 Rosewood Ct 0.53mi 5/3.0 (+1) 2,175 (-7%) 5mo $315,000 $145 51
2409 S Maywood Dr 0.60mi 3/2.0 (-1) 2,320 (-0%) 20mo $278,900 $120 50
2601 Westwood Dr 0.73mi 3/2.5 (-1) 2,061 (-12%) 2mo $305,000 $148 38
2005 Holly Rd 0.57mi 3/2.5 (-1) 2,000 (-14%) 10mo $268,000 $134 35
2714 Highwood Dr 0.75mi 3/2.5 (-1) 2,477 (+6%) 16mo $305,000 $123 34
2302 W Driftwood Dr 0.71mi 4/2.0 2,010 (-14%) 12mo $282,525 $141 34
2922 W Berwick St 0.55mi 4/2.5 1,984 (-15%) 24mo $240,000 $121 28
2705 Highwood Dr 0.73mi 3/2.0 (-1) 2,030 (-13%) 22mo $325,000 $160 21

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 · 2.62% rent growth · sell at horizon

5-year hold
IRR
26.6%
Equity multiple
2.10×
Total profit
$30,764
Equity at exit
$14,910
10-year hold
IRR
34.0%
Equity multiple
4.05×
Total profit
$85,404
Equity at exit
$8,646

Cash invested: $28,000 (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 74017

Home prices YoY
-20.1%
Rents YoY
2.6%
Active inventory
181
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,798 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$106 /mo · $1,276/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$748

Break-even live

Break-even rent $851
Max offer price $100,000
Occupancy floor 53%

Sensitivity live

Price -10% $805 -5% $776 +0% $748 +5% $720 +10% $691
Rent -10% $606 -5% $677 +0% $748 +5% $819 +10% $890
Rate -1.0pp $798 -0.5pp $773 base $748 +0.5pp $722 +1.0pp $696

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
$25,000
Closing costs
$3,000
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1307 W Missouri Ave Claremore, OK 4.0 2.0 1853 $1,975 $1.07 24d 1 1.26mi

Listing history 6 events

  1. 2026-06-17
    days on market $100,000 Active 5 DOM
  2. 2026-06-16
    days on market $100,000 Active 4 DOM
  3. 2026-06-15
    remarks 551-char remark
  4. 2026-06-15
    days on market $100,000 Active 3 DOM
  5. 2026-06-13
    remarks 532-char remark
  6. 2026-06-13
    listed $100,000 Active 1 DOM

ⓘ 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
$1,276 · $106/mo
Projected year-2 tax
$1,276 · $106/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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 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 · 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
$21,575
− Mortgage interest
−$5,602
− Property taxes
−$1,276
− Insurance
−$500
− Repairs & maintenance
−$1,726
− Management
−$1,726
− Depreciation
−$2,909
Taxable income
$7,836
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,881
After-tax cash flow
$7,095/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
Claremore
NCES district ID
4007740
Math proficiency
24% ▼ -12.00%
Reading proficiency
25% ▼ -11.00%
Median HH income
$44,946
Composite
21.16/100
National rank
#8426
State rank
#111 of 270 in OK

Livability — Claremore

Score
73/100
State rank
#20
US rank
#5616

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Claremore, OK
County
Rogers County · 50,229 people
City population
50,229
Metro
Tulsa, OK
Population (ZIP)
29,206
Household income
$65,368
Rent vs Own
32.7% rent · 67.3% own
Severe rent burden
603.0

Population outlook (Rogers County) Hauer SSP2

Today (2025)
100,211 people
By 2030
104,381 · +4.2%
By 2040
111,567 · +11.3%
By 2050
116,791 · +16.5%
By 2075
129,134 · +28.9%
By 2100
132,326 · +32.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 67% Native American 15% Two or more races 12% Hispanic / Latino 7% Black 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 2% Lithuanian 1% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · Rogers

2024 margin
Solid R (+55.0) · D 21.6% · R 76.6% · Other 1.7%
2008→2024 swing
-10.9pp toward R · 2008: -44.1pp · 2024: -55.0pp
All cycles
2024: R+55.0 2020: R+54.9 2016: R+56.3 2012: R+50.1 2008: R+44.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -57.22%
Current HPI
227.0657
Rent YoY
▲ 2.62%
Metro
Tulsa, 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
  • 2026-06-12 Listed $100,000 MLS Technology, Inc.

Property tax history

+0.8%/yr

Latest (2025): $1,276 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…