CashFlowRE
Sign in Sign up
708 NE A St
C- Composite 51.64
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 +22.9/30.0
  • DSCR +7.4/10.0
  • ARV discount +5.7/15.0
  • 1% rule +4.8/10.0
  • Rent growth +4.3/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$145,000

708 NE A St · Ardmore, OK 73401
3 bd · 1.0 ba · 1,316 sqft · SingleFamily public records · 158 Days on market
Built 1950 Est $139k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits with this 3-bedroom, 2-bath home offering solid bones and plenty of potential. Featuring a functional layout with a comfortable living area, spacious kitchen with island, dedicated dining space, and generously sized bedrooms, this property is ready for your vision. The home does need some updates and cosmetic work, but with the right touch it could truly shine. Ideal for buyers looking to personalize their space or investors seeking their next project. Convenient layout, fenced yard, and a great chance to add value—bring your ideas and make this one your own!

Key facts

  • Fenced yard
  • Spacious kitchen
  • Functional layout

Tags

FENCED YARDSPACIOUS KITCHENDEDICATED DINING SPACEFUNCTIONAL LAYOUT

Property features AI

Finance

  • HOA & community: Sidewalks in the community

Exterior

  • Security: No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story; Faces south; Crawlspace foundation
  • Construction: Built using wood frame and asbestos materials; Asphalt/fiberglass roof
  • Exterior features: Covered porch; Partial fencing; Mature trees

Interior

  • Kitchen: Gas range/oven; Stove; Refrigerator
  • Flooring: Laminate; Vinyl; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Laminate counters; Gas oven connection; No additional interior safety features listed
  • Laundry & utility: Gas water heater

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 $145k.

Deal economics

  • At list price, monthly cash flow is $256 ($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 $141k (2.5% below list).
  • Recommended offer: $128k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 4.6% in Ardmore — 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 58/100 on livability (#447 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Ardmore (town): math 12% / reading 15% proficiency, ranked #241 of 270 in OK (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+7.4%/yr); 379 active listings in the ZIP; 73 units permitted in Carter 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 $4k of value loss. Plan a longer hold.
  • Carter County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 7.4% rent growth), your $41k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 158 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $35k; list at $145k implies a 314% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $127,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 158 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.98%
Cap rate
8.41%
Cash-on-cash
7.56%
DSCR
1.34
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$139,496
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19 NE 7th Ave 0.06mi 2/1.5 (-1) 1,313 (-0%) 2mo $16,450 $13 88
801 B St NW 0.31mi 2/1.0 (-1) 1,320 (+0%) 4mo $127,500 $97 77
602 B St NW 0.29mi 3/1.0 1,440 (+9%) 4mo $49,500 $34 68
915 Martin Luther King Dr 0.55mi 3/1.0 1,223 (-7%) 3mo $41,000 $34 60
408 NW 11th St 0.56mi 2/1.0 (-1) 1,194 (-9%) 1mo $140,000 $117 52
518 3rd Ave NW 0.64mi 2/1.0 (-1) 1,244 (-6%) 5mo $89,000 $72 51
1005 E NW 0.62mi 3/2.0 1,255 (-5%) 12mo $169,000 $135 49
903 D NW 0.52mi 3/1.0 1,478 (+12%) 7mo $105,000 $71 49
504 5th NW 0.57mi 2/1.0 (-1) 1,162 (-12%) 3mo $138,000 $119 47
700 D St NW 0.45mi 3/2.0 1,494 (+14%) 10mo $164,400 $110 44
1220 Hargrove 0.73mi 3/1.0 1,182 (-10%) 7mo $155,000 $131 43
16 NW 15th Ave 0.63mi 3/2.0 1,188 (-10%) 12mo $126,000 $106 40

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 · 7.38% rent growth · sell at horizon

5-year hold
IRR
-0.5%
Equity multiple
0.98×
Total profit
$-758
Equity at exit
$21,620
10-year hold
IRR
12.9%
Equity multiple
2.21×
Total profit
$49,291
Equity at exit
$12,537

Cash invested: $40,600 (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 73401

Home prices YoY
-21.7%
Rents YoY
7.4%
Active inventory
379
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,414 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$40 /mo · $486/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$256

Break-even live

Break-even rent $1,090
Max offer price $145,000
Occupancy floor 77%

Sensitivity live

Price -10% $338 -5% $297 +0% $256 +5% $215 +10% $174
Rent -10% $144 -5% $200 +0% $256 +5% $312 +10% $368
Rate -1.0pp $329 -0.5pp $293 base $256 +0.5pp $218 +1.0pp $180

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
$36,250
Closing costs
$4,350
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. 2026-06-19
    days on market $145,000 Active 158 DOM
  2. 2026-06-18
    days on market $145,000 Active 157 DOM
  3. 2026-06-17
    days on market $145,000 Active 156 DOM
  4. 2026-06-16
    days on market $145,000 Active 155 DOM
  5. 2026-06-15
    days on market $145,000 Active 154 DOM
  6. 2026-06-14
    days on market $145,000 Active 152 DOM
  7. 2026-06-12
    days on market $145,000 Active 151 DOM
  8. 2026-06-09
    days on market $145,000 Active 148 DOM
  9. 2026-06-08
    days on market $145,000 Active 147 DOM
  10. 2026-06-07
    days on market $145,000 Active 146 DOM
  11. 2026-06-05
    days on market $145,000 Active 143 DOM
  12. 2026-06-03
    days on market $145,000 Active 142 DOM
  13. 2026-06-02
    days on market $145,000 Active 141 DOM
  14. 2026-06-01
    days on market $145,000 Active 140 DOM
  15. 2026-05-31
    days on market $145,000 Active 139 DOM
  16. 2026-05-30
    days on market $145,000 Active 138 DOM
  17. 2026-01-12
    listed $145,000 Active
  18. 2004-11-08
    soldstatus $35,000

ⓘ 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
$486 · $40/mo
Projected year-2 tax
$1,305 · $109/mo
Expected delta
+$819/yr (+$68/mo · 168.5%)

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥112°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$16,970
− Mortgage interest
−$8,122
− Property taxes
−$486
− Insurance
−$725
− Repairs & maintenance
−$1,358
− Management
−$1,358
− Depreciation
−$4,218
Taxable income
$703
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$169
After-tax cash flow
$2,902/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
Ardmore
NCES district ID
4003180
Math proficiency
12% ▼ -7.00%
Reading proficiency
15% ▼ -6.00%
Median HH income
$35,194
Composite
11.1/100
National rank
#9733
State rank
#241 of 270 in OK

Livability — Ardmore

Score
58/100
State rank
#447
US rank
#21387

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ardmore, OK
County
Carter County · 36,833 people
City population
36,833
Metro
Ardmore, OK
Population (ZIP)
36,833
Household income
$61,989
Rent vs Own
36.8% rent · 63.2% own
Severe rent burden
1026.0

Population outlook (Carter County) Hauer SSP2

Today (2025)
50,892 people
By 2030
51,913 · +2.0%
By 2040
53,857 · +5.8%
By 2050
55,604 · +9.3%
By 2075
60,670 · +19.2%
By 2100
62,366 · +22.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 65% Two or more races 14% Hispanic / Latino 9% Native American 8% Black 7% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 5%

Political lean MEDSL · Carter

2024 margin
Solid R (+54.7) · D 21.9% · R 76.7% · Other 1.4%
2008→2024 swing
-14.2pp toward R · 2008: -40.5pp · 2024: -54.7pp
All cycles
2024: R+54.7 2020: R+52.5 2016: R+52.6 2012: R+42.7 2008: R+40.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -74.93%
Current HPI
269.7381
Rent YoY
▲ 7.38%
Metro
Ardmore, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+314.3% since first listed
2 events — show timeline
  • 2026-01-12 Listed $145,000 MLS Technology, Inc.
  • 2004-11-08 Sold (Public Records) $35,000 Public Records

Property tax history

+5.4%/yr

Latest (2025): $486 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…