CashFlowRE
Sign in Sign up
1733 W Thompson Ave
C- Composite 50.34
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 +21.6/30.0
  • DSCR +6.9/10.0
  • ARV discount +6.3/15.0
  • 1% rule +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$152,000

1733 W Thompson Ave · Enid, OK 73703
3 bd · 2.0 ba · 1,370 sqft · SingleFamily public records · 25 Days on market
Built 1961 7,200 sqft lot Est $148k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

95% Conventional loan at Tinker Credit Union, 4.875% interest, 30 yrs; 1370 sq ft mol per Court House records. Concessions paid by Seller for Buyer: $2,760 closing costs. Cute 3 bedroom, 1 1/2 bath home with these new updates: New Roof Dec. 2017 Foundation Piering By Powerlift - Dec. 2017 All New interior Paint January 2018 All New Carpet January 2018

Key facts

  • Spacious kitchen
  • Chain link fencing
  • Storage shed

Tags

UPGRADED WINDOWSSPACIOUS KITCHENCERAMIC TILE FLOORINGCHAIN LINK FENCINGSTORAGE SHED

Property features AI

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Faces east
  • Construction: Composition roof
  • Exterior features: Patio; Chain link fencing; Shed(s)

Interior

  • Kitchen: Refrigerator
  • Flooring: Concrete; Ceramic tile; Tile
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating (natural gas); Central air; Ceiling fans
  • Interior features: Entrance foyer; Storm windows

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 $152k.

Deal economics

  • At list price, monthly cash flow is $232 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $152k (0.1% below list).
  • Recommended offer: $150k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 5.0% in Enid — 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 (#212 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, schools D-, crime F.
  • Enid (town): math 19% / reading 22% proficiency, ranked #168 of 270 in OK (top 62%) — 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.
  • Market conditions: Rents rising (+2.4%/yr); 171 active listings in the ZIP; 19 units permitted in Garfield County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Garfield County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y 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 $92k; list at $152k implies a 65% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,720 (1.5% below list)

Questions for the listing agent

  1. Built in 1961 — 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. 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
1.00%
Cap rate
8.13%
Cash-on-cash
6.55%
DSCR
1.29
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$147,960
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2309 Seminole Ave 0.34mi 3/2.0 1,372 (+0%) 10mo $172,900 $126 75
1409 Ponca Ave 0.35mi 3/1.5 1,381 (+1%) 8mo $169,000 $122 74
1606 Chickasaw Dr 0.10mi 3/1.0 1,466 (+7%) 8mo $140,000 $95 73
1910 W Rupe Ave 0.23mi 3/1.5 1,245 (-9%) 2mo $135,000 $108 70
1814 Pawnee St 0.11mi 3/1.5 1,486 (+8%) 10mo $160,000 $108 70
1906 Seneca Ave 0.37mi 2/2.0 (-1) 1,418 (+4%) 5mo $145,000 $102 68
1401 S Johnson St 0.23mi 3/1.0 1,230 (-10%) 1mo $150,000 $122 67
1402 S Hayes St 0.35mi 3/2.0 1,456 (+6%) 9mo $184,000 $126 66
1810 Seneca Ave 0.37mi 2/1.0 (-1) 1,297 (-5%) 3mo $129,000 $99 63
1513 Kaw St 0.37mi 3/2.0 1,500 (+10%) 5mo $177,500 $118 62
2326 Sioux Ave 0.42mi 2/2.0 (-1) 1,453 (+6%) 6mo $120,000 $83 61
2110 Indian Dr 0.63mi 2/1.5 (-1) 1,344 (-2%) 11mo $130,000 $97 51

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 · 2.42% rent growth · sell at horizon

5-year hold
IRR
-6.9%
Equity multiple
0.75×
Total profit
$-10,752
Equity at exit
$22,664
10-year hold
IRR
2.0%
Equity multiple
1.14×
Total profit
$5,992
Equity at exit
$13,142

Cash invested: $42,560 (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 73703

Rents YoY
2.4%
Active inventory
171
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,519 medium interval (Pro) →
Mortgage (P&I)
$797
Tax from tax record
$107 /mo · $1,287/yr
Insurance
$63
HOA
$0
Vacancy / Maint / Mgmt
$319
Net cashflow
$232

Break-even live

Break-even rent $1,225
Max offer price $152,000
Occupancy floor 80%

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
$38,000
Closing costs
$4,560
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 19 events

  1. 2026-06-19
    days on market $152,000 Active 25 DOM
  2. 2026-06-18
    days on market $152,000 Active 24 DOM
  3. 2026-06-17
    days on market $152,000 Active 23 DOM
  4. 2026-06-16
    days on market $152,000 Active 22 DOM
  5. 2026-06-15
    days on market $152,000 Active 21 DOM
  6. 2026-06-14
    days on market $152,000 Active 19 DOM
  7. 2026-06-12
    days on market $152,000 Active 18 DOM
  8. 2026-06-09
    days on market $152,000 Active 15 DOM
  9. 2026-06-08
    days on market $152,000 Active 14 DOM
  10. 2026-06-07
    days on market $152,000 Active 13 DOM
  11. 2026-06-02
    days on market $152,000 Active 8 DOM
  12. 2026-06-01
    days on market $152,000 Active 7 DOM
  13. 2026-05-31
    days on market $152,000 Active 6 DOM
  14. 2026-05-30
    days on market $152,000 Active 5 DOM
  15. 2026-05-25
    listed $152,000 Active
  16. 2025-11-19
    price $148,000
  17. 2018-05-25
    soldstatus $92,000 353-char remark
    Show marketing remark (353 chars)

    95% Conventional loan at Tinker Credit Union, 4.875% interest, 30 yrs; 1370 sq ft mol per Court House records. Concessions paid by Seller for Buyer: $2,760 closing costs. Cute 3 bedroom, 1 1/2 bath home with these new updates: New Roof Dec. 2017 Foundation Piering By Powerlift - Dec. 2017 All New interior Paint January 2018 All New Carpet January 2018

  18. 2018-05-22
    soldstatus $92,000
  19. 2018-01-28
    listed $99,900 353-char remark
    Show marketing remark (353 chars)

    95% Conventional loan at Tinker Credit Union, 4.875% interest, 30 yrs; 1370 sq ft mol per Court House records. Concessions paid by Seller for Buyer: $2,760 closing costs. Cute 3 bedroom, 1 1/2 bath home with these new updates: New Roof Dec. 2017 Foundation Piering By Powerlift - Dec. 2017 All New interior Paint January 2018 All New Carpet January 2018

ⓘ 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
$1,287 · $107/mo
Projected year-2 tax
$1,368 · $114/mo
Expected delta
+$81/yr (+$7/mo · 6.3%)

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$18,226
− Mortgage interest
−$8,514
− Property taxes
−$1,287
− Insurance
−$760
− Repairs & maintenance
−$1,458
− Management
−$1,458
− Depreciation
−$4,422
Taxable income
$327
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$78
After-tax cash flow
$2,708/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
Enid
NCES district ID
4010920
Math proficiency
19% ▼ -11.00%
Reading proficiency
22% ▼ -9.00%
Median HH income
$42,389
Composite
17.59/100
National rank
#9040
State rank
#168 of 270 in OK

Livability — Enid

Score
63/100
State rank
#212
US rank
#15472

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Enid, OK
County
Garfield County · 55,032 people
City population
55,032
Metro
Enid, OK
Population (ZIP)
30,556
Household income
$73,333
Rent vs Own
32.8% rent · 67.2% own
Severe rent burden
702.0

Population outlook (Garfield County) Hauer SSP2

Today (2025)
69,026 people
By 2030
72,171 · +4.6%
By 2040
79,366 · +15.0%
By 2050
87,847 · +27.3%
By 2075
112,714 · +63.3%
By 2100
135,682 · +96.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Hispanic / Latino 10% Two or more races 9% Black 2% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Iranian 2% Slovak 2% Serbian 1%
Foreign-born
4% · Canada, China
Languages at home
92% English-only · Spanish 5% Other Asian/Pacific 2% Chinese 1%

Political lean MEDSL · Garfield

2024 margin
Solid R (+53.8) · D 22.2% · R 76.0% · Other 1.8%
2008→2024 swing
-2.8pp toward R · 2008: -51.0pp · 2024: -53.8pp
All cycles
2024: R+53.8 2020: R+53.7 2016: R+53.5 2012: R+52.5 2008: R+51.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -111.61%
Current HPI
187.8197
Rent YoY
▲ 2.42%
Metro
Enid, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+52.2% since first listed
5 events — show timeline
  • 2026-05-25 Listed $152,000 NWOAR
  • 2025-11-19 Price Changed $148,000 NWOAR
  • 2018-05-25 Sold (MLS) $92,000 NWOAR
  • 2018-05-22 Sold (Public Records) $92,000 Public Records
  • 2018-01-28 Listed $99,900 NWOAR

Property tax history

+4.1%/yr

Latest (2025): $1,287 · +7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…