CashFlowRE
Sign in Sign up
601 W Jewel St
C+ Composite 64.43
Why this score? — see what drove the C+ 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 +25.9/30.0
  • DSCR +8.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.8/10.0
  • Appreciation +3.8/10.0
  • Condition / age +3.8/5.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.3/10.0

$79,900

601 W Jewel St · Mangum, OK 73554
4 bd · 1.0 ba · 625 sqft · SingleFamily public records · 63 Days on market
Built 2019 Good condition 10,001 sqft lot ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming modern retreat built in 2019, this thoughtfully designed 1-bedroom, 1-bath home offers efficient living with a clean, contemporary feel. The 25x25 footprint maximizes space with an open layout, complemented by durable concrete floors that add both style and low-maintenance appeal. Enjoy year-round comfort with central heating and air conditioning. Situated on nearly an acre, the property provides ample room for outdoor living, expansion, gardening, or simply enjoying the privacy and open space. Whether you're looking for a cozy primary residence, weekend getaway, or investment opportunity, this unique property combines modern construction with land and flexibility rarely found at t

Key facts

  • Central heating
  • Air conditioning
  • Modern retreat

Tags

MODERN RETREATOPEN LAYOUTDURABLE CONCRETE FLOORSCENTRAL HEATINGAIR CONDITIONINGOUTDOOR LIVING

Property features AI

Finance

  • Other: Living area reported as 625 (assessor)
  • Financial info: Loan qualifying allowed; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Home design: Single-family residence; Single-story (one level); Residential property, existing status; Located in the Windburns addition; Homestead exempt
  • Construction: Frame construction; Metal roof; Slab foundation; Built (existing)
  • Exterior features: Outbuildings on the property; Lot described as 'Other'

Interior

  • Bedrooms: 1 bedroom (single-level)
  • 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 4-bed/1.0-bath single-family listed at $80k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $195 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($946 rent vs $80k).
  • Recommended offer: $75k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#144 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, employment F.
  • Mangum (town): math 27% / reading 28% proficiency, ranked #89 of 270 in OK (top 33%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Edison Es (math 47% / reading 32%, grade F, #107 of 845 statewide, top 14%, 239 students, 0% FRL); Mangum Hs (math 15% / reading 24%, grade F, #274 of 447 statewide, top 66%, 175 students, 0% FRL) — zoned schools average 0% FRL vs 56% district-wide (56 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 45 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-2.5%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Greer County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-2.5% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($75k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $75,106 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.18%
Cap rate
9.23%
Cash-on-cash
10.48%
DSCR
1.47
GRM
7.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.5%
Equity multiple
1.06×
Total profit
$1,345
Equity at exit
$13,864
10-year hold
IRR
10.2%
Equity multiple
1.84×
Total profit
$18,852
Equity at exit
$10,306

Cash invested: $22,372 (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 73554

Home prices YoY
-2.7%
Active inventory
45
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$946 medium interval (Pro) →
Mortgage (P&I)
$419
Tax est. 1.5%
$100 /mo · $1,198/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$195

Break-even live

Break-even rent $699
Max offer price $79,900
Occupancy floor 74%

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
$19,975
Closing costs
$2,397
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 16 events

  1. 2026-06-18
    days on market $79,900 Active 63 DOM
  2. 2026-06-17
    days on market $79,900 Active 62 DOM
  3. 2026-06-16
    days on market $79,900 Active 61 DOM
  4. 2026-06-15
    days on market $79,900 Active 60 DOM
  5. 2026-06-13
    days on market $79,900 Active 58 DOM
  6. 2026-06-12
    days on market $79,900 Active 57 DOM
  7. 2026-06-09
    days on market $79,900 Active 54 DOM
  8. 2026-06-08
    days on market $79,900 Active 53 DOM
  9. 2026-06-08
    days on market $79,900 Active 52 DOM
  10. 2026-06-07
    days on market $79,900 Active 51 DOM
  11. 2026-06-04
    days on market $79,900 Active 48 DOM
  12. 2026-06-02
    days on market $79,900 Active 47 DOM
  13. 2026-06-01
    days on market $79,900 Active 46 DOM
  14. 2026-05-31
    days on market $79,900 Active 45 DOM
  15. 2026-05-01
    price $79,900
  16. 2026-04-16
    listed $99,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$11,355
− Mortgage interest
−$4,476
− Property taxes
−$1,198
− Insurance
−$400
− Repairs & maintenance
−$908
− Management
−$908
− Depreciation
−$2,324
Taxable income
$1,141
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$274
After-tax cash flow
$2,071/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.

Condition & rehab AI · 10 photos

Good 75/100 Cosmetic rehab

This 2019-built single-family home offers a modern and efficient living space with minimal repairs needed. It's ready for a new owner to make it their own with some cosmetic updates and smart home features.

Value-add opportunities

  • Resale Paint exterior siding — Enhances curb appeal and property value
  • Both Replace carpet with hardwood or tile flooring — Improves aesthetics and is easier to maintain
  • Both Install smart home features — Attracts tech-savvy buyers and renters

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior siding — Enhances curb appeal and property value
  • Both Replace carpet with hardwood or tile flooring — Improves aesthetics and is easier to maintain
  • Both Install smart home features — Attracts tech-savvy buyers and renters

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Mangum
NCES district ID
4018780
Math proficiency
27% ▼ -18.00%
Reading proficiency
28% ▼ -15.00%
Median HH income
$36,568
Composite
22.85/100
National rank
#8012
State rank
#89 of 270 in OK

Livability — Mangum

Score
65/100
State rank
#144
US rank
#13248

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mangum, OK
Population (ZIP)
3,361

Population outlook (Greer County) Hauer SSP2

Today (2025)
5,904 people
By 2030
5,869 · -0.6%
By 2040
5,790 · -1.9%
By 2050
5,712 · -3.3%
By 2075
5,196 · -12.0%
By 2100
4,326 · -26.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 15% Two or more races 8% Black 3% Native American 1%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Iranian 2% Serbian 2% Slovak 1%
Foreign-born
1% · China, Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Greer

2024 margin
Solid R (+65.7) · D 16.6% · R 82.3% · Other 1.1%
2008→2024 swing
-19.3pp toward R · 2008: -46.5pp · 2024: -65.7pp
All cycles
2024: R+65.7 2020: R+64.7 2016: R+61.1 2012: R+46.7 2008: R+46.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.45%
Current HPI
88.9252
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

-19.3% since first listed
2 events — show timeline
  • 2026-05-01 Price Changed $79,900 MLSOK
  • 2026-04-16 Listed $99,000 MLSOK

Property tax history

+4.3%/yr

Latest (2025): $120 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…