CashFlowRE
Sign in Sign up
718 Ideal St
A- Composite 84.7
Why this score? — see what drove the A- 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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0

$69,900

718 Ideal St · Seminole, OK 74868
3 bd · 1.0 ba · 1,976 sqft · SingleFamily public records · 18 Days on market
Built 1940 0.84 ac lot Est $136k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Country living in city limits. If you want all the conveniences of town, but the feel of country, this home is for you. 3 bed/2 bath, 2 living ares, large eat in kitchen, large laundry, formal dining, attached over-sized garage, storm cellar plus much more. Huge yard fenced, new interior paint and the carpets were just cleaned. This house is very clean and "move in ready"!!

Key facts

  • City utilities
  • City limits
  • Storm shelter

Tags

STORM SHELTERDETACHED GARAGECITY LIMITSCITY UTILITIES

Property features AI

Finance

  • Other: Below‑ground storm shelter; Vacant and available; Living area approximately 1,976 (assessor)
  • Financial info: Cash or conventional financing accepted; REO / Bank owned
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 2‑car garage; Other parking available
  • Utilities: Natural gas available; Public utilities
  • Home design: Single family residence; One level; Faces west; Residential property
  • Construction: Brick construction; Composition roof; Conventional foundation; Built (existing)
  • Exterior features: Covered porch; Wood fencing; Interior lot

Interior

  • Kitchen: Free‑standing gas range and oven; Refrigerator; Warming drawer
  • Bedrooms: 3 bedrooms
  • Flooring: Concrete; Vinyl; Wood
  • Bathrooms: 2 full bathrooms
  • Interior features: Ceiling fans; Window treatments

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 $70k.

Deal economics

  • At list price, monthly cash flow is $516 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.2% vs local median 4.8% in Seminole — 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 (#222 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime D+, amenities F, commute F.
  • Seminole (town): math 17% / reading 21% proficiency, ranked #193 of 270 in OK (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Seminole Hs (math 17% / reading 27%, grade F, #222 of 447 statewide, top 52%, 451 students, 0% FRL) — zoned schools average 0% FRL vs 63% district-wide (63 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 136 active listings in the ZIP; 93 units permitted in Seminole County in 2024 (43 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($483 loan paydown + $7k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 12y 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.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,851 (1.5% below list)

Questions for the listing agent

  1. Built in 1940 — 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 D 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
1.76%
Cap rate
15.15%
Cash-on-cash
31.65%
DSCR
2.41
GRM
4.7

CMA / ARV

ARV (on-the-fly)
$136,344
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
800 Roosevelt St 0.37mi 3/2.0 2,013 (+2%) 10mo $148,000 $74 68
928 Van Dr 0.69mi 3/2.0 1,986 (+0%) 2mo $130,000 $65 62
1714 Oakridge Dr 0.17mi 3/1.5 1,742 (-12%) 12mo $97,000 $56 60
1309 Coolidge St 0.64mi 3/2.0 1,956 (-1%) 24mo $134,900 $69 44
1224 Coolidge St 0.60mi 3/2.0 1,772 (-10%) 18mo $147,500 $83 36

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
48.4%
Equity multiple
4.62×
Total profit
$70,946
Equity at exit
$62,971
10-year hold
IRR
42.2%
Equity multiple
10.35×
Total profit
$183,076
Equity at exit
$135,800

Cash invested: $19,572 (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 74868

Home prices YoY
6.4%
Active inventory
136
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,231 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$60 /mo · $725/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$516

Break-even live

Break-even rent $577
Max offer price $69,900
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
$17,475
Closing costs
$2,097
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 18 events

  1. 2026-04-21
    status Pending
  2. 2026-04-03
    listed $69,900 Active
  3. 2025-11-18
    status Active
  4. 2025-11-17
    historical
  5. 2025-11-02
    status Active
  6. 2025-09-12
    price $84,500
  7. 2025-09-12
    status Active
  8. 2025-08-08
    status Pending
  9. 2025-08-02
    price $85,000
  10. 2025-08-02
    price $89,000
  11. 2025-07-29
    price $91,000
  12. 2025-07-16
    price $94,000
  13. 2025-07-12
    price $99,000
  14. 2025-05-17
    listed $109,000 Active
  15. 2014-08-08
    soldstatus $68,000
  16. 2014-07-31
    soldstatus $68,000 386-char remark
    Show marketing remark (386 chars)

    Country living in city limits. If you want all the conveniences of town, but the feel of country, this home is for you. 3 bed/2 bath, 2 living ares, large eat in kitchen, large laundry, formal dining, attached over-sized garage, storm cellar plus much more. Huge yard fenced, new interior paint and the carpets were just cleaned. This house is very clean and "move in ready"!!

  17. 2014-02-26
    listed $79,900 386-char remark
    Show marketing remark (386 chars)

    Country living in city limits. If you want all the conveniences of town, but the feel of country, this home is for you. 3 bed/2 bath, 2 living ares, large eat in kitchen, large laundry, formal dining, attached over-sized garage, storm cellar plus much more. Huge yard fenced, new interior paint and the carpets were just cleaned. This house is very clean and "move in ready"!!

  18. 2005-01-31
    soldstatus $55,000

ⓘ 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
$725 · $60/mo
Projected year-2 tax
$725 · $60/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 10/10 Extreme
  • 🌡 Heat 5/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% 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
$14,769
− Mortgage interest
−$3,915
− Property taxes
−$725
− Insurance
−$350
− Repairs & maintenance
−$1,181
− Management
−$1,181
− Depreciation
−$2,033
Taxable income
$5,382
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,292
After-tax cash flow
$4,902/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
Seminole
NCES district ID
4027300
Math proficiency
17% ▼ -10.00%
Reading proficiency
21% ▼ -5.00%
Median HH income
$33,661
Composite
15.51/100
National rank
#9304
State rank
#193 of 270 in OK

Livability — Seminole

Score
63/100
State rank
#222
US rank
#15706

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seminole, OK
Population (ZIP)
12,451

Population outlook (Seminole County) Hauer SSP2

Today (2025)
25,628 people
By 2030
25,617 · +-0.0%
By 2040
25,619 · +-0.0%
By 2050
25,726 · +0.4%
By 2075
26,261 · +2.5%
By 2100
25,844 · +0.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 65% Native American 19% Two or more races 10% Hispanic / Latino 5% Black 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Iranian 1% Italian 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Seminole

2024 margin
Solid R (+49.7) · D 24.2% · R 74.0% · Other 1.8%
2008→2024 swing
-19.1pp toward R · 2008: -30.6pp · 2024: -49.7pp
All cycles
2024: R+49.7 2020: R+46.3 2016: R+44.1 2012: R+30.3 2008: R+30.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 15.39%
Current HPI
255.6657
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

+27.1% since first listed
18 events — show timeline
  • 2026-04-21 Pending MLSOK
  • 2026-04-03 Listed $69,900 MLSOK
  • 2025-11-18 Relisted MLSOK
  • 2025-11-17 Listing Removed MLSOK
  • 2025-11-02 Relisted MLSOK
  • 2025-09-12 Price Changed $84,500 MLSOK
  • 2025-09-12 Relisted MLSOK
  • 2025-08-08 Pending MLSOK
  • 2025-08-02 Price Changed $85,000 MLSOK
  • 2025-08-02 Price Changed $89,000 MLSOK
  • 2025-07-29 Price Changed $91,000 MLSOK
  • 2025-07-16 Price Changed $94,000 MLSOK
  • 2025-07-12 Price Changed $99,000 MLSOK
  • 2025-05-17 Listed $109,000 MLSOK
  • 2014-08-08 Sold (Public Records) $68,000 Public Records
  • 2014-07-31 Sold (MLS) $68,000 MLSOK
  • 2014-02-26 Listed $79,900 MLSOK
  • 2005-01-31 Sold (Public Records) $55,000 Public Records

Property tax history

+6.6%/yr

Latest (2021): $725 · -2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…