CashFlowRE
Sign in Sign up
206 Green Ave
B Composite 74.97
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
  • Appreciation +7.1/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0

$59,000

206 Green Ave · Poteau, OK 74953
2 bd · 1.0 ba · 1,365 sqft · SingleFamily public records · 452 Days on market
Built 1925 0.49 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* Investor special * 2 bed 2 bath investment property available in Poteau, Ok near the hospital and on a very large lot and with a storage shed. Property is being sold as-is.

Key facts

  • Annex building
  • Storage shed
  • Side parking lot

Tags

ANNEX BUILDINGSIDE PARKING LOTSTORAGE SHED

Property features AI

Exterior

  • Parking: Gravel parking
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available
  • Home design: Single-family house; One-story
  • Construction: Vinyl siding; Asphalt shingle roof
  • Exterior features: Front porch; Partial fencing; Open lot

Interior

  • Kitchen: Oven
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; Window air conditioning units
  • Interior features: Double-pane windows; Electric water heater; Oven
  • Laundry & utility: Electric dryer hookup

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 2-bed/1.0-bath single-family listed at $59k.

Deal economics

  • At list price, monthly cash flow is $676 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $59k).
  • Recommended offer: $52k (12.0% below list) — sets the bar for market timing.
  • Cap rate 20.0% vs local median 3.8% in Poteau — 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 57/100 on livability (#485 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Poteau (town): math 30% / reading 29% proficiency, ranked #68 of 270 in OK (top 25%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Poteau Upper Es (math 45% / reading 36%, grade F, #98 of 845 statewide, top 12%, 471 students, 0% FRL); Poteau Hs (math 22% / reading 32%, grade F, #125 of 447 statewide, top 31%, 636 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 137 active listings in the ZIP; 73 units permitted in Le Flore County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($408 loan paydown + $2k appreciation (4.2% local appreciation)).
  • Le Flore County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.2% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 452 days — a 12% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $4k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1925 — 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 $51,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 452 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 1925 — 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 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?
  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
2.25%
Cap rate
20.04%
Cash-on-cash
49.08%
DSCR
3.18
GRM
3.7

CMA / ARV

ARV (on-the-fly)
$139,230
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
315 College Ave 0.11mi 3/2.0 (+1) 1,521 (+11%) 3mo $140,000 $92 64
309 N Hill St 0.09mi 3/2.0 (+1) 1,200 (-12%) 9mo $115,000 $96 59
405 N Walter 0.43mi 3/1.0 (+1) 1,360 (-0%) 22mo $133,000 $98 56
307 Park St 0.65mi 3/1.5 (+1) 1,255 (-8%) 12mo $128,000 $102 39
301 Mockingbird Ln 0.58mi 3/2.0 (+1) 1,474 (+8%) 16mo $172,900 $117 38
904 S Witte St 0.71mi 3/2.0 (+1) 1,536 (+12%) 1mo $169,900 $111 37
304 Pearl St 0.56mi 3/2.0 (+1) 1,160 (-15%) 12mo $185,000 $159 30
103 Bowlin Dr 0.73mi 3/2.0 (+1) 1,551 (+14%) 11mo $203,000 $131 25
802 Reynolds Ave 0.72mi 3/2.0 (+1) 1,540 (+13%) 18mo $143,500 $93 22

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

Projected returns pro-forma

4.22% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
55.8%
Equity multiple
4.27×
Total profit
$54,048
Equity at exit
$30,684
10-year hold
IRR
54.2%
Equity multiple
8.72×
Total profit
$127,526
Equity at exit
$50,810

Cash invested: $16,520 (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 74953

Home prices YoY
1.7%
Active inventory
137
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,327 medium interval (Pro) →
Mortgage (P&I)
$309
Tax from tax record
$39 /mo · $467/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$676

Break-even live

Break-even rent $472
Max offer price $59,000
Occupancy floor 44%

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
$14,750
Closing costs
$1,770
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 20 events

  1. 2026-06-18
    days on market $59,000 Active 452 DOM
  2. 2026-06-17
    days on market $59,000 Active 451 DOM
  3. 2026-06-16
    days on market $59,000 Active 450 DOM
  4. 2026-06-15
    days on market $59,000 Active 449 DOM
  5. 2026-06-13
    days on market $59,000 Active 447 DOM
  6. 2026-06-12
    days on market $59,000 Active 446 DOM
  7. 2026-06-09
    days on market $59,000 Active 443 DOM
  8. 2026-06-08
    days on market $59,000 Active 442 DOM
  9. 2026-06-08
    days on market $59,000 Active 441 DOM
  10. 2026-06-07
    days on market $59,000 Active 440 DOM
  11. 2026-06-04
    days on market $59,000 Active 437 DOM
  12. 2026-06-02
    days on market $59,000 Active 436 DOM
  13. 2026-06-01
    days on market $59,000 Active 435 DOM
  14. 2026-05-31
    days on market $59,000 Active 434 DOM
  15. 2025-04-28
    price $59,000
  16. 2025-03-17
    listed $62,500 Active
  17. 2024-05-17
    soldstatus $40,000
  18. 2024-05-15
    soldstatus $40,000 Closed 175-char remark
    Show marketing remark (175 chars)

    * Investor special * 2 bed 2 bath investment property available in Poteau, Ok near the hospital and on a very large lot and with a storage shed. Property is being sold as-is.

  19. 2024-03-08
    status Pending 175-char remark
    Show marketing remark (175 chars)

    * Investor special * 2 bed 2 bath investment property available in Poteau, Ok near the hospital and on a very large lot and with a storage shed. Property is being sold as-is.

  20. 2024-02-27
    listed $53,000 Active 175-char remark
    Show marketing remark (175 chars)

    * Investor special * 2 bed 2 bath investment property available in Poteau, Ok near the hospital and on a very large lot and with a storage shed. Property is being sold as-is.

ⓘ 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
$467 · $39/mo
Projected year-2 tax
$531 · $44/mo
Expected delta
+$64/yr (+$5/mo · 13.7%)

ⓘ 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 7/10 Severe 7 d/yr ≥114°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$15,928
− Mortgage interest
−$3,305
− Property taxes
−$467
− Insurance
−$295
− Repairs & maintenance
−$1,274
− Management
−$1,274
− Depreciation
−$1,716
Taxable income
$7,597
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,823
After-tax cash flow
$6,285/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
Poteau
NCES district ID
4024870
Math proficiency
30% ▼ -4.00%
Reading proficiency
29% ▼ -4.00%
Median HH income
$42,165
Composite
25.05/100
National rank
#7546
State rank
#68 of 270 in OK

Livability — Poteau

Score
57/100
State rank
#485
US rank
#22172

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Poteau, OK
Population (ZIP)
12,284

Population outlook (Le Flore County) Hauer SSP2

Today (2025)
48,504 people
By 2030
47,474 · -2.1%
By 2040
44,914 · -7.4%
By 2050
42,239 · -12.9%
By 2075
35,071 · -27.7%
By 2100
25,949 · -46.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 12% Native American 10% Two or more races 10% Black 1%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Slovak 2% Iranian 2% Serbian 1%
Foreign-born
7% · Canada
Languages at home
90% English-only · Spanish 10%

Political lean MEDSL · Le Flore

2024 margin
Solid R (+64.8) · D 17.0% · R 81.8% · Other 1.3%
2008→2024 swing
-26.1pp toward R · 2008: -38.6pp · 2024: -64.8pp
All cycles
2024: R+64.8 2020: R+63.4 2016: R+58.7 2012: R+41.1 2008: R+38.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.22%
Current HPI
252.3937
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

+11.3% since first listed
6 events — show timeline
  • 2025-04-28 Price Changed $59,000 WRVBOR
  • 2025-03-17 Listed $62,500 WRVBOR
  • 2024-05-17 Sold (Public Records) $40,000 Public Records
  • 2024-05-15 Sold (MLS) $40,000 WRVBOR
  • 2024-03-08 Pending WRVBOR
  • 2024-02-27 Listed $53,000 WRVBOR

Property tax history

+6.0%/yr

Latest (2025): $467 · +23.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…