CashFlowRE
Sign in Sign up
1809 S 14th St
B- Composite 67.1
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 +27.3/30.0
  • ARV discount +13.2/15.0
  • DSCR +9.5/10.0
  • 1% rule +6.6/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$114,000

1809 S 14th St · Chickasha, OK 73018
3 bd · 2.0 ba · 1,166 sqft · SingleFamily public records · 10 Days on market
Built 1928 8,233 sqft lot Est $131k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Super cute and extremely charming home! This one has been completely remodeled on the inside from top to bottom. Updates include paint, carpet, fixtures, kitchen and bath flooring, roof, windows, CH/A, and many more.....Three large bedrooms and a large living/dining room. The homes kitchen and living areas paired with the large backyard makes this home a great space for a family that likes to entertain. Come take a look because this one will not last long!!!

Key facts

  • Covered front porch
  • Fenced backyard
  • Detached garage

Tags

COVERED FRONT PORCHOPEN LIVING AND DINING AREAFENCED BACKYARDDETACHED GARAGE

Property features AI

Finance

  • Other: Homestead not indicated; No storm shelter; Property level and details based on assessor; Directions: From 4th and Grand, head west on Grand to 14th Street. Turn right. Destination will be on the right in 0.2 miles.
  • Financial info: Assumable loan: No; Current price listed (per listing): $114,000
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 1-car garage
  • Home design: Single family residence; One story; Faces west
  • Construction: Frame and other construction materials; Composition roof; Conventional foundation; Existing property
  • Exterior features: Interior lot

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Electric heating
  • Interior features: One living area; Covered 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 3-bed/2.0-bath single-family listed at $114k.

Deal economics

  • At list price, monthly cash flow is $330 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $114k).
  • Cap rate 9.8% vs local median 4.8% in Chickasha — 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 66/100 on livability (#117 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Chickasha (town): math 23% / reading 27% proficiency, ranked #115 of 270 in OK (top 43%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Bill Wallace Ec Ctr (460 students, 0% FRL); Chickasha Hs (math 12% / reading 27%, grade F, #296 of 447 statewide, top 67%, 749 students, 0% FRL) — zoned schools average 0% FRL vs 64% district-wide (64 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 203 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 224 units permitted in Grady County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $788 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Grady County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 22y ago 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 $60k; list at $114k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $114,000

Questions for the listing agent

  1. Built in 1928 — 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
1.16%
Cap rate
9.77%
Cash-on-cash
12.42%
DSCR
1.55
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$130,592
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1012 Grand Ter 0.33mi 3/1.0 1,138 (-2%) 1mo $70,000 $62 76
112 Taft Dr 0.40mi 3/2.0 1,201 (+3%) 3mo $170,000 $142 74
709 W Alabama Ave 0.49mi 3/2.0 1,118 (-4%) 1mo $125,000 $112 69
108 S 9th Street Cir 0.54mi 3/1.5 1,195 (+2%) 3mo $155,000 $130 66
1127 S 10th St 0.57mi 2/1.5 (-1) 1,162 (-0%) 2mo $105,000 $90 64
1605 W Louisiana Ave 0.64mi 3/2.0 1,224 (+5%) 4mo $170,000 $139 59
1909 W Louisiana Ave 0.75mi 3/2.0 1,211 (+4%) 0mo $199,000 $164 58
926 S 9th St 0.71mi 3/1.5 1,122 (-4%) 4mo $115,000 $102 56
1005 W Washington Ave 0.65mi 3/1.0 1,244 (+7%) 3mo $50,000 $40 52
1020 S 14th St 0.56mi 2/1.0 (-1) 1,063 (-9%) 0mo $96,000 $90 50
1715 Arizona Ave 0.49mi 2/1.0 (-1) 1,030 (-12%) 3mo $128,000 $124 46
2418 S 16th St 0.47mi 2/1.0 (-1) 1,012 (-13%) 2mo $75,000 $74 45

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
2.1%
Equity multiple
1.08×
Total profit
$2,547
Equity at exit
$16,998
10-year hold
IRR
11.7%
Equity multiple
1.92×
Total profit
$29,221
Equity at exit
$9,857

Cash invested: $31,920 (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 73018

Home prices YoY
-21.1%
Active inventory
203
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,327 high interval (Pro) →
Mortgage (P&I)
$598
Tax from tax record
$73 /mo · $873/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$330

Break-even live

Break-even rent $909
Max offer price $114,000
Occupancy floor 70%

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
$28,500
Closing costs
$3,420
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3507 W Mississippi Ave Chickasha, OK 4.0 2.0 1240 $1,474 $1.19 1d 1 0.54mi
607 W Wisconsin Ave Chickasha, OK 3.0 2.0 1270 $1,395 $1.10 10d 1 0.56mi
1024 S 13th St Chickasha, OK 2.0 2.0 1265 $925 $0.73 10d 1 0.58mi
1008 S 14th St Chickasha, OK 3.0 2.0 1485 $1,395 $0.94 1d 1 0.61mi
2220 W Utah Ave Unit 2220 Chickasha, OK 2.0 1.0 910 $1,055 $1.16 1d 1 0.69mi
2226 W Utah Ave Chickasha, OK 2.0 1.0 1000 $1,055 $1.05 14d 1 0.70mi
509 W Oregon Ave Chickasha, OK 2.0 2.0 900 $1,200 $1.33 1d 1 1.00mi
1223 W Colorado Ave Chickasha, OK 2.0 2.0 864 $1,275 $1.48 1d 1 1.14mi
1315 S Sheppard St Chickasha, OK 2.0 2.0 864 $1,250 $1.45 3d 1 1.15mi
816 S 2nd St Chickasha, OK 3.0 2.0 1047 $1,100 $1.05 1d 1 1.15mi
519 W Minnesota Ave Chickasha, OK 2.0 2.0 1100 $1,250 $1.14 1d 1 1.16mi
2024 Taylor St Chickasha, OK 3.0 2.0 1355 $1,525 $1.13 1d 1 1.27mi
2730 Valley View Cir Chickasha, OK 2.0–3.0 2.0 1087 $1,495 $1.37 1d 3 1.47mi

Listing history 7 events

  1. 2026-06-18
    days on market $114,000 Active 10 DOM
  2. 2026-06-17
    days on market $114,000 Active 9 DOM
  3. 2026-06-16
    days on market $114,000 Active 8 DOM
  4. 2026-06-15
    days on market $114,000 Active 7 DOM
  5. 2026-06-13
    days on market $114,000 Active 5 DOM
  6. 2026-06-08
    remarks 699-char remark
  7. 2026-06-08
    listed $114,000 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
$873 · $73/mo
Projected year-2 tax
$1,026 · $86/mo
Expected delta
+$153/yr (+$13/mo · 17.5%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,926
− Mortgage interest
−$6,386
− Property taxes
−$873
− Insurance
−$570
− Repairs & maintenance
−$1,274
− Management
−$1,274
− Depreciation
−$3,316
Taxable income
$2,233
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$536
After-tax cash flow
$3,429/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
Chickasha
NCES district ID
4007560
Math proficiency
23% ▼ -11.00%
Reading proficiency
27% ▼ -8.00%
Median HH income
$38,561
Composite
20.95/100
National rank
#8476
State rank
#115 of 270 in OK

Livability — Chickasha

Score
66/100
State rank
#117
US rank
#11902

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
Chickasha, OK
County
Grady County · 20,505 people
City population
20,505
Metro
Oklahoma City, OK
Population (ZIP)
20,505
Household income
$56,484
Rent vs Own
40.3% rent · 59.7% own
Severe rent burden
685.0

Population outlook (Grady County) Hauer SSP2

Today (2025)
59,962 people
By 2030
62,513 · +4.3%
By 2040
67,338 · +12.3%
By 2050
71,719 · +19.6%
By 2075
82,684 · +37.9%
By 2100
89,387 · +49.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 11% Hispanic / Latino 9% Black 5% Native American 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Iranian 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Grady

2024 margin
Solid R (+62.7) · D 17.9% · R 80.6% · Other 1.5%
2008→2024 swing
-16.0pp toward R · 2008: -46.7pp · 2024: -62.7pp
All cycles
2024: R+62.7 2020: R+62.3 2016: R+60.3 2012: R+51.2 2008: R+46.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.82%
Current HPI
249.6051
Rent YoY
Metro
Oklahoma City, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+215.2% since first listed
12 events — show timeline
  • 2026-06-08 Listed $114,000 MLSOK
  • 2019-10-15 Sold (MLS) $60,000 MLSOK
  • 2019-08-29 Pending MLSOK
  • 2019-06-26 Listed $75,000 MLSOK
  • 2015-01-23 Sold (MLS) $28,500 MLSOK
  • 2014-12-04 Listed $33,500 MLSOK
  • 2005-09-20 Sold (Public Records) $55,000 Public Records
  • 2005-09-20 Sold (MLS) $55,500 MLSOK
  • 2005-05-11 Listed $54,500 MLSOK
  • 2005-03-16 Sold (MLS) $24,500 MLSOK
  • 2004-12-31 Listed $26,800 MLSOK
  • 1997-12-19 Sold (Public Records) $36,166 Public Records

Property tax history

+2.8%/yr

Latest (2025): $873 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…