629 E Broadway · Ardmore, OK 73401

$90,000

3 bd · 1.0 ba · 1,089 sqft · SingleFamily public records · 271 Days on market

Built 1932 0.30 ac lot Est $88k · at est. ↓ 28% since listing

---

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 +6.6/15.0
• 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

Listing remarks

Introducing a charming 3-bedroom, 1-bath home nestled on a corner lot. This well-maintained property features a roof that’s just two years old, ensuring durability and peace of mind for years to come. Enjoy the comfort of a new gas hot water tank, providing efficient and reliable service. The home also boasts brand-new windows, enhancing energy efficiency and allowing natural light to flood the living spaces. With a spacious layout, this house is perfect for families or anyone looking for a cozy retreat. Don’t miss the opportunity to make this lovely home yours!

Key facts

• Brand-new windows
• Corner lot
• 0.3 acre lot

Tags

• CORNER LOT
• NEW GAS HOT WATER TANK
• BRAND-NEW WINDOWS

Property features AI

Exterior

• Parking: 2-car garage; Carport
• Security: No safety shelter
• Utilities: Electricity available; Natural gas available; Public water; Public sewer
• Home design: Single-story; Faces south; Crawlspace foundation
• Construction: Block and HardiPlank-type exterior; Asphalt/fiberglass roof; Built (year per public records)
• Exterior features: Corner lot; Satellite dish; No additional exterior features listed

Interior

• Flooring: Vinyl flooring
• Bathrooms: 1 full bathroom
• Heating & cooling: Floor furnace (gas); Window cooling unit(s)
• Interior features: Laminate counters; Cable TV ready; Ceiling fan(s); Vinyl windows, insulated and storm
• Laundry & utility: Gas water heater

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $90k.

Deal economics

• At list price, monthly cash flow is $512 ($6k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $90k).
• Recommended offer: $79k (12.0% below list) — sets the bar for market timing.
• Cap rate 13.1% 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 $622 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

• It's been on market 271 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1932 — 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 $79,200 (12.0% below list)

Questions for the listing agent

1. It's been on market 271 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 1932 — 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: 1.54% ✓
• Cap rate: 13.12%
• Cash-on-cash: 24.40%
• DSCR: 2.09
• GRM: 5.4

CMA / ARV

• ARV (on-the-fly): $88,209
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
41 G SE	0.23mi	3/1.0	1,156 (+6%)	1mo	$50,000	$43	78
1212 Martin Luther King Blvd	0.53mi	2/1.0 (-1)	1,104 (+1%)	3mo	$30,000	$27	65
915 Martin Luther King Dr	0.37mi	3/1.0	1,223 (+12%)	3mo	$41,000	$34	60
306 G St SE	0.50mi	3/2.0	1,032 (-5%)	9mo	$129,000	$125	57
20 8th NW	0.69mi	3/1.0	1,109 (+2%)	10mo	$80,000	$72	56
206 I St NE	0.23mi	2/1.0 (-1)	936 (-14%)	10mo	$98,000	$105	52
426 E St SE	0.67mi	2/1.0 (-1)	1,044 (-4%)	6mo	$85,000	$81	52
1003 NE 8th Ave	0.54mi	3/1.5	997 (-8%)	12mo	$19,500	$20	49
441 Carter St SE	0.74mi	2/1.0 (-1)	1,025 (-6%)	3mo	$92,000	$90	48
402 E St NW	0.61mi	2/1.0 (-1)	996 (-8%)	5mo	$102,000	$102	48
701 4th Ave SE	0.57mi	3/1.0	1,235 (+13%)	10mo	$35,000	$28	43
113 10th Ave NE	0.69mi	2/1.0 (-1)	938 (-14%)	3mo	$83,000	$88	37

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: 22.4%
• Equity multiple: 1.97×
• Total profit: $24,426
• Equity at exit: $13,419

10-year hold

• IRR: 33.1%
• Equity multiple: 4.65×
• Total profit: $91,941
• Equity at exit: $7,782

Cash invested: $25,200 (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.

Methodology + full state rankings →

ZIP-level market 73401

• Home prices YoY: -21.7%
• Rents YoY: 7.4%
• Active inventory: 379
• Price-to-rent: 5.4×

Monthly cashflow live

• Estimated rent: $1,387 medium
• Mortgage (P&I): −$472
• Tax from tax record: −$74 /mo · $884/yr
• Insurance: −$38
• HOA: −$0
• Vacancy / Maint / Mgmt: −$291
• Net cashflow: $512

Break-even live

Break-even rent $738

Max offer price $90,000

Occupancy floor 58%

Sensitivity live

Price	-10% $563	-5% $538	+0% $512	+5% $487	+10% $461
Rent	-10% $403	-5% $458	+0% $512	+5% $567	+10% $622
Rate	-1.0pp $558	-0.5pp $535	base $512	+0.5pp $489	+1.0pp $465

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: $22,500
• Closing costs: $2,700
• Reserves months: —
• Total cash needed: —

Listing history 20 events

1. 2026-06-19
   days on market $90,000 Active 271 DOM
2. 2026-06-18
   days on market $90,000 Active 270 DOM
3. 2026-06-17
   days on market $90,000 Active 269 DOM
4. 2026-06-16
   days on market $90,000 Active 268 DOM
5. 2026-06-15
   days on market $90,000 Active 267 DOM
6. 2026-06-14
   days on market $90,000 Active 265 DOM
7. 2026-06-12
   days on market $90,000 Active 264 DOM
8. 2026-06-09
   days on market $90,000 Active 261 DOM
9. 2026-06-08
   days on market $90,000 Active 260 DOM
10. 2026-06-07
    days on market $90,000 Active 259 DOM
11. 2026-06-05
    days on market $90,000 Active 256 DOM
12. 2026-06-03
    days on market $90,000 Active 255 DOM
13. 2026-06-02
    days on market $90,000 Active 254 DOM
14. 2026-06-01
    days on market $90,000 Active 253 DOM
15. 2026-05-31
    days on market $90,000 Active 252 DOM
16. 2026-05-30
    days on market $90,000 Active 251 DOM
17. 2026-05-19
    price $90,000
18. 2026-01-26
    price $100,000
19. 2025-11-23
    price $115,000
20. 2025-09-21
    listed $125,000 Active

ⓘ 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: $884 · $74/mo
• Projected year-2 tax: $884 · $74/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 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

Taxation est. · year 1

• Rental income: $16,640
• − Mortgage interest: −$5,041
• − Property taxes: −$884
• − Insurance: −$450
• − Repairs & maintenance: −$1,331
• − Management: −$1,331
• − Depreciation: −$2,618
• Taxable income: $4,984
• Est. tax owed @ 24.0%: −$1,196
• After-tax cash flow: $4,952/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
▸Energy	3	$48B

Price history

-28.0% since first listed

4 events — show timeline

• 2026-05-19 Price Changed $90,000 MLS Technology, Inc.
• 2026-01-26 Price Changed $100,000 MLS Technology, Inc.
• 2025-11-23 Price Changed $115,000 MLS Technology, Inc.
• 2025-09-21 Listed $125,000 MLS Technology, Inc.

Property tax history

+8.1%/yr

Latest (2025): $884 · +9.8% YoY. Source: county tax records.