CashFlowRE
Sign in Sign up
505 Mars St
B Composite 71.13
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
  • ARV discount +10.4/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$52,500

505 Mars St · Altus, OK 73521
3 bd · 1.0 ba · 748 sqft · SingleFamily public records · 49 Days on market
Built 1962 8,621 sqft lot Est $56k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great starter home or investment opportunity! This super cute brick home has 3 bedrooms, 1 bathroom and an attached 1 car garage. The interior has recently been painted a light grey, and the bathroom has been updated with a tile shower/tub surround. Refrigerator, washer & dryer included! Backyard is fully fenced & has a mature tree. Come see!

Key facts

  • 8,621 sq ft lot
  • Garage
  • Built 1962

Property features AI

Finance

  • Other: Homestead not claimed; No storm shelter; Located in the Star addition; Directions: From Main St east on Ridgecrest, south on Jupiter and east on Mars
  • Financial info: Listing terms: Cash, Conventional; Loan qualification: Buyers may qualify; Property is REO / Bank Owned
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 1-car garage
  • Utilities: Assessor-provided living area: 748 sq ft
  • Home design: Single family residence; One level; Faces south; Residential property
  • Construction: Masonry veneer exterior; Composition roof; Slab foundation; Existing property (not new)
  • Exterior features: Covered porch; Chain link fence; Interior lot

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom
  • Interior features: One living area; No fireplace

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/1.0-bath single-family listed at $52k.

Deal economics

  • At list price, monthly cash flow is $398 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($954 rent vs $52k).
  • Recommended offer: $51k (3.0% below list) — sets the bar for market timing.
  • Cap rate 15.4% vs local median 3.7% in Altus — 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 65/100 on livability (#151 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Altus (town): math 31% / reading 28% proficiency, ranked #69 of 270 in OK (top 26%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Altus Es (math 27% / reading 17%, grade F, #413 of 845 statewide, top 54%, 408 students, 0% FRL); Altus Hs (math 21% / reading 26%, grade F, #218 of 447 statewide, top 49%, 921 students, 0% FRL) — zoned schools average 0% FRL vs 55% district-wide (55 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 165 active listings in the ZIP; 8 units permitted in Jackson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $363 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Jackson County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($51k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y ago; this cycle's ask has dropped $10k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $50,925 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.82%
Cap rate
15.39%
Cash-on-cash
32.47%
DSCR
2.44
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$56,100
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
900 E Katy Dr 0.52mi 2/1.0 (-1) 739 (-1%) 9mo $55,500 $75 62
925 E Katy Dr 0.62mi 2/1.0 (-1) 744 (-0%) 9mo $65,000 $87 58
929 E Katy Dr 0.63mi 2/1.0 (-1) 772 (+3%) 17mo $12,000 $16 46

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
27.6%
Equity multiple
2.15×
Total profit
$16,838
Equity at exit
$7,828
10-year hold
IRR
35.1%
Equity multiple
4.22×
Total profit
$47,328
Equity at exit
$4,539

Cash invested: $14,700 (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 73521

Home prices YoY
-18.4%
Active inventory
165
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$954 medium interval (Pro) →
Mortgage (P&I)
$275
Tax from tax record
$59 /mo · $707/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$200
Net cashflow
$398

Break-even live

Break-even rent $451
Max offer price $52,500
Occupancy floor 53%

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
$13,125
Closing costs
$1,575
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 15 events

  1. 2026-06-07
    statusdays on market $52,500 Pending 49 DOM
  2. 2026-06-04
    pricedays on market $52,500 Active 47 DOM
  3. 2026-06-02
    days on market $62,000 Active 46 DOM
  4. 2026-06-01
    days on market $62,000 Active 45 DOM
  5. 2026-05-31
    days on market $62,000 Active 44 DOM
  6. 2026-04-17
    listed $62,000 Active
  7. 2022-08-22
    soldstatus $65,000
  8. 2022-08-19
    soldstatus $65,000 Sold 352-char remark
    Show marketing remark (352 chars)

    Great starter home or investment opportunity! This super cute brick home has 3 bedrooms, 1 bathroom and an attached 1 car garage. The interior has recently been painted a light grey, and the bathroom has been updated with a tile shower/tub surround. Refrigerator, washer & dryer included! Backyard is fully fenced & has a mature tree. Come see!

  9. 2022-07-06
    status Pending 352-char remark
    Show marketing remark (352 chars)

    Great starter home or investment opportunity! This super cute brick home has 3 bedrooms, 1 bathroom and an attached 1 car garage. The interior has recently been painted a light grey, and the bathroom has been updated with a tile shower/tub surround. Refrigerator, washer & dryer included! Backyard is fully fenced & has a mature tree. Come see!

  10. 2022-07-03
    status Active 352-char remark
    Show marketing remark (352 chars)

    Great starter home or investment opportunity! This super cute brick home has 3 bedrooms, 1 bathroom and an attached 1 car garage. The interior has recently been painted a light grey, and the bathroom has been updated with a tile shower/tub surround. Refrigerator, washer & dryer included! Backyard is fully fenced & has a mature tree. Come see!

  11. 2022-06-29
    status Pending 352-char remark
    Show marketing remark (352 chars)

    Great starter home or investment opportunity! This super cute brick home has 3 bedrooms, 1 bathroom and an attached 1 car garage. The interior has recently been painted a light grey, and the bathroom has been updated with a tile shower/tub surround. Refrigerator, washer & dryer included! Backyard is fully fenced & has a mature tree. Come see!

  12. 2022-05-26
    listed $65,000 Active 352-char remark
    Show marketing remark (352 chars)

    Great starter home or investment opportunity! This super cute brick home has 3 bedrooms, 1 bathroom and an attached 1 car garage. The interior has recently been painted a light grey, and the bathroom has been updated with a tile shower/tub surround. Refrigerator, washer & dryer included! Backyard is fully fenced & has a mature tree. Come see!

  13. 2016-08-09
    soldstatus $40,000
  14. 2016-08-05
    soldstatus $40,000 64-char remark
    Show marketing remark (64 chars)

    One owner home in very good condition 3 BR 1 Bath move in ready.

  15. 2015-11-16
    listed $38,000 64-char remark
    Show marketing remark (64 chars)

    One owner home in very good condition 3 BR 1 Bath move in ready.

ⓘ 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
$707 · $59/mo
Projected year-2 tax
$707 · $59/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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$11,452
− Mortgage interest
−$2,941
− Property taxes
−$707
− Insurance
−$262
− Repairs & maintenance
−$916
− Management
−$916
− Depreciation
−$1,527
Taxable income
$4,182
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,004
After-tax cash flow
$3,770/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
Altus
NCES district ID
4002850
Math proficiency
31% ▼ -9.00%
Reading proficiency
28% ▼ -10.00%
Median HH income
$40,607
Composite
24.91/100
National rank
#7574
State rank
#69 of 270 in OK

Livability — Altus

Score
65/100
State rank
#151
US rank
#13386

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Altus, OK
City population
20,574
Population (ZIP)
20,352

Population outlook (Jackson County) Hauer SSP2

Today (2025)
24,084 people
By 2030
23,476 · -2.5%
By 2040
22,731 · -5.6%
By 2050
22,586 · -6.2%
By 2075
25,413 · +5.5%
By 2100
31,069 · +29.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Hispanic / Latino 26% Two or more races 12% Black 7% Native American 2% Asian 2%
Hispanic origin (detail)
Mexican 21% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 1% Iranian 1%
Foreign-born
6% · Canada
Languages at home
83% English-only · Spanish 15% Tagalog/Filipino 1% German/W. Germanic 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+58.3) · D 19.9% · R 78.2% · Other 1.9%
2008→2024 swing
-8.7pp toward R · 2008: -49.6pp · 2024: -58.3pp
All cycles
2024: R+58.3 2020: R+57.7 2016: R+57.6 2012: R+50.7 2008: R+49.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.26%
Current HPI
178.7106
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

+63.2% since first listed
10 events — show timeline
  • 2026-04-17 Listed $62,000 MLSOK
  • 2022-08-22 Sold (Public Records) $65,000 Public Records
  • 2022-08-19 Sold (MLS) $65,000 MLSOK
  • 2022-07-06 Pending MLSOK
  • 2022-07-03 Relisted MLSOK
  • 2022-06-29 Pending MLSOK
  • 2022-05-26 Listed $65,000 MLSOK
  • 2016-08-09 Sold (Public Records) $40,000 Public Records
  • 2016-08-05 Sold (MLS) $40,000 MLSOK
  • 2015-11-16 Listed $38,000 MLSOK

Property tax history

+19.7%/yr

Latest (2025): $707 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…