636 N Bell · Shawnee, OK 74801

$30,000

3 bd · 1.0 ba · 1,265 sqft · SingleFamily public records · 5 Days on market

Built 1927 4,190 sqft lot

---

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
• Rent growth +3.2/5.0
• Livability +3.2/5.0
• Appreciation +2.7/10.0
• Condition / age +2.5/5.0
• Schools +1.1/10.0

Listing remarks MLS

Fixer Upper! 3 Bedroom, 1 Bath home located in Shawnee. Country Kitchen. Storage Building! Buyer to verify Elementary school district.

Key facts

• Convenient location
• Sizable lot
• 4,190 sq ft lot

Tags

• SIZABLE LOT
• CONVENIENT LOCATION
• STRONG VALUE-ADD POTENTIAL

Property features AI

Finance

• Other: Homestead recorded; Vacant and unoccupied; Living area reported as 1,265 (assessor)
• Financial info: Assumable loan: No; Current price listed: $30,000
• HOA & community: No mandatory association dues

Exterior

• Parking: No parking details listed
• Security: No security features listed
• Utilities: No utility details listed
• Home design: Single-family residence; One level; East-facing
• Construction: Frame construction; Composition roof; Conventional foundation; Existing property
• Exterior features: No exterior features listed; Interior lot

Interior

• Kitchen: No appliances listed
• Bedrooms: 3 bedrooms
• Flooring: No flooring details listed
• Bathrooms: 1 full bathroom; 1 half bathroom
• Heating & cooling: No heating; No cooling
• Interior features: No fireplace; No formal study; In-law plan not indicated
• Laundry & utility: No laundry or utility details listed

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $30k.

Deal economics

• At list price, monthly cash flow is $652 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $30k).
• Cap rate 32.4% vs local median 3.9% in Shawnee — 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 63/100 on livability (#217 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
• Shawnee (town): math 11% / reading 17% proficiency, ranked #238 of 270 in OK (top 88%) — 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.
• Zoned schools: Shawnee Hs (math 16% / reading 35%, grade F, #142 of 447 statewide, top 32%, 987 students, 0% FRL) — zoned schools average 0% FRL vs 70% district-wide (70 pts lower); this property's tenant base skews higher-income than the district average.
• Market conditions: Rents rising (+2.8%/yr); 192 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 183 units permitted in Pottawatomie County in 2024 (16 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $207 of loan paydown is wiped out by about $900 of value loss. Plan a longer hold.
• Pottawatomie County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (-3.0% appreciation + 2.8% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
• 2 sale attempts since 5y 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 $25k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $30,000

Questions for the listing agent

1. Built in 1927 — 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 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?
4. 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?
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: 3.58% ✓
• Cap rate: 32.35%
• Cash-on-cash: 93.07%
• DSCR: 5.14
• GRM: 2.3

CMA / ARV

• ARV (on-the-fly): $117,645
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
706 N Louisa Ave	0.42mi	2/1.0 (-1)	1,229 (-3%)	3mo	$43,500	$35	68
542 W Wood St	0.59mi	3/1.0	1,288 (+2%)	4mo	$125,000	$97	66
508 E Wallace St	0.31mi	3/1.5	1,145 (-10%)	3mo	$107,000	$93	65
607 W Dewey St	0.64mi	3/1.0	1,306 (+3%)	3mo	$129,000	$99	62
1028 E Chandler St	0.67mi	3/1.5	1,180 (-7%)	2mo	$129,000	$109	54
220 N Aydelotte Ave	0.71mi	3/1.5	1,186 (-6%)	3mo	$43,500	$37	52
619 N Chapman Ave	0.59mi	2/2.0 (-1)	1,182 (-7%)	3mo	$81,500	$69	50
1207 N Beard Ave	0.59mi	3/1.5	1,428 (+13%)	3mo	$110,000	$77	47
515 W 10th St	0.66mi	3/2.0	1,131 (-11%)	3mo	$43,500	$38	45
1416 N Mckinley Ave	0.63mi	3/1.0	1,076 (-15%)	4mo	$134,900	$125	43
907 N Mckinley Ave	0.49mi	2/2.0 (-1)	1,086 (-14%)	4mo	$99,000	$91	42
635 W Ford St	0.73mi	3/1.0	1,088 (-14%)	2mo	$140,000	$129	41

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 · 2.82% rent growth · sell at horizon

5-year hold

• IRR: 93.7%
• Equity multiple: 5.34×
• Total profit: $36,450
• Equity at exit: $4,473

10-year hold

• IRR: 96.4%
• Equity multiple: 11.05×
• Total profit: $84,418
• Equity at exit: $2,594

Cash invested: $8,400 (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 74801

• Home prices YoY: -1.7%
• Rents YoY: 2.8%
• Active inventory: 192
• Price-to-rent: 2.3×

Monthly cashflow live

• Estimated rent: $1,074 medium
• Mortgage (P&I): −$157
• Tax from tax record: −$27 /mo · $322/yr
• Insurance: −$12
• HOA: −$0
• Vacancy / Maint / Mgmt: −$225
• Net cashflow: $652

Break-even live

Break-even rent $249

Max offer price $30,000

Occupancy floor 34%

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: $7,500
• Closing costs: $900
• Reserves months: —
• Total cash needed: —

Rent comps 4 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
721 E Wallace St Shawnee, OK	2.0	1.0	1176	$850	$0.72	4d	1	0.49mi
515 W 10th St Shawnee, OK	3.0	1.0	1131	$825	$0.73	20d	1	0.65mi
319 S Center Ave Shawnee, OK	3.0	2.0	1243	$1,245	$1.00	4d	1	0.94mi
315 S Kennedy Ave Shawnee, OK	2.0–3.0	1.0–2.0	979	$898	$0.92	23d	5	1.23mi

Listing history 7 events

1. 2026-06-19
   days on market $30,000 Active 5 DOM
2. 2026-06-18
   days on market $30,000 Active 4 DOM
3. 2026-06-17
   days on market $30,000 Active 3 DOM
4. 2026-06-17
   remarks 512-char remark
5. 2026-06-16
   days on market $30,000 Active 2 DOM
6. 2026-06-15
   remarks 446-char remark
7. 2026-06-15
   listed $30,000 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: $322 · $27/mo
• Projected year-2 tax: $322 · $27/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 5/10 Major 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
• 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $12,884
• − Mortgage interest: −$1,680
• − Property taxes: −$322
• − Insurance: −$150
• − Repairs & maintenance: −$1,031
• − Management: −$1,031
• − Depreciation: −$873
• Taxable income: $7,797
• Est. tax owed @ 24.0%: −$1,871
• After-tax cash flow: $5,947/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: Shawnee
• NCES district ID: 4027570
• Math proficiency: 11% ▼ -10.00%
• Reading proficiency: 17% ▼ -10.00%
• Median HH income: $32,128
• Composite: 11.21/100
• National rank: #9724
• State rank: #238 of 270 in OK

Livability — Shawnee

• Score: 63/100
• State rank: #217
• US rank: #15593

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Shawnee, OK
• County: Pottawatomie County · 45,194 people
• City population: 45,194
• Metro: Shawnee, OK
• Population (ZIP): 21,967
• Household income: $55,077
• Rent vs Own: 37.2% rent · 62.8% own
• Severe rent burden: 594.0

Population outlook (Pottawatomie County) Hauer SSP2

• Today (2025): 76,622 people
• By 2030: 78,816 · +2.9%
• By 2040: 82,766 · +8.0%
• By 2050: 86,031 · +12.3%
• By 2075: 93,316 · +21.8%
• By 2100: 95,820 · +25.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (67%)
• Race & ethnicity: White 67% Native American 15% Two or more races 10% Hispanic / Latino 7% Black 3%
• Hispanic origin (detail): Mexican 6%
• Common ancestry: Lithuanian 1% Slovak 1% Italian 1%
• Foreign-born: 2% · Canada
• Languages at home: 96% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Pottawatomie

• 2024 margin: Solid R (+47.4) · D 25.2% · R 72.7% · Other 2.1%
• 2008→2024 swing: -9.1pp toward R · 2008: -38.4pp · 2024: -47.4pp
• All cycles: 2024: R+47.4 2020: R+46.0 2016: R+46.5 2012: R+38.7 2008: R+38.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -4.66%
• Current HPI: 266.7965
• Rent YoY: ▲ 2.82%
• Metro: Shawnee, OK
• 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

+81.8% since first listed

6 events — show timeline

• 2026-06-14 Listed $30,000 MLSOK
• 2022-03-30 Sold (MLS) $24,900 MLSOK
• 2021-11-15 Pending — MLSOK
• 2021-11-03 Listed $24,900 MLSOK
• 2007-11-05 Sold (Public Records) $22,000 Public Records
• 1998-02-02 Sold (Public Records) $16,500 Public Records

Property tax history

+1.7%/yr

Latest (2025): $322 · +4.2% YoY. Source: county tax records.