CashFlowRE
Sign in Sign up
283 Highland St
B Composite 74.6
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 +8.4/15.0
  • Appreciation +5.7/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0

$55,000

283 Highland St · Stringtown, OK 74569
3 bd · 1.0 ba · 1,080 sqft · SingleFamily · 133 Days on market
Built 1930 8,000 sqft lot Est $56k · at est. ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Cute Home in Stringtown on corner lot, close to school, 3 bedroom, 1 bath. The home has new plumbing, electric has been rewired throughout, new roof & updated insulated windows. Partially fenced with chain link.

Key facts

  • New plumbing
  • Partially fenced
  • Electric rewired

Tags

CORNER LOTNEW PLUMBINGELECTRIC REWIREDNEW ROOFUPDATED INSULATED WINDOWSPARTIALLY FENCED

Property features AI

Exterior

  • Security: No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story; Faces east; Crawlspace foundation
  • Construction: Wood siding with wood frame construction; Asphalt fiberglass roof; Built per public records
  • Exterior features: Porch; Satellite dish; Partial chain link fencing; Corner lot

Interior

  • Kitchen: Oven; Range; Stove; Gas range connection; Gas oven connection
  • Flooring: Carpet; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas heating with multiple heating units; Window air conditioning units
  • Interior features: High ceilings; Insulated vinyl windows; Gas range and gas oven connections
  • Laundry & utility: Washer hookup; Electric dryer hookup; 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 $55k.

Deal economics

  • At list price, monthly cash flow is $378 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($960 rent vs $55k).
  • Recommended offer: $48k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#252 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, housing A; Watch: employment D+, schools F, amenities F.
  • Stringtown (rural): math 20% / reading 30% proficiency, ranked #344 of 513 in OK (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 7 active listings in the ZIP.

Forward outlook

  • In year one you build about $1k of equity ($380 loan paydown + $727 appreciation (1.3% local appreciation)).
  • Atoka County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.3% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 133 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $48,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 133 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 1930 — 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. 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.
  7. 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.
  8. 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
1.75%
Cap rate
14.55%
Cash-on-cash
29.48%
DSCR
2.31
GRM
4.8

CMA / ARV

ARV (on-the-fly)
$56,160
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
345 E Cumberland Ave 0.42mi 2/1.0 (-1) 936 (-13%) 0mo $49,000 $52 53

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

Projected returns pro-forma

1.32% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
32.4%
Equity multiple
2.69×
Total profit
$26,015
Equity at exit
$19,704
10-year hold
IRR
34.4%
Equity multiple
5.23×
Total profit
$65,162
Equity at exit
$26,919

Cash invested: $15,400 (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 74569

Home prices YoY
0.6%
Active inventory
7
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$960 medium interval (Pro) →
Mortgage (P&I)
$288
Tax est. 1.5%
$69 /mo · $825/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$202
Net cashflow
$378

Break-even live

Break-even rent $481
Max offer price $55,000
Occupancy floor 56%

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
$13,750
Closing costs
$1,650
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. 2026-06-18
    days on market $55,000 Active 133 DOM
  2. 2026-06-17
    days on market $55,000 Active 132 DOM
  3. 2026-06-16
    days on market $55,000 Active 131 DOM
  4. 2026-06-15
    days on market $55,000 Active 130 DOM
  5. 2026-06-13
    days on market $55,000 Active 128 DOM
  6. 2026-06-12
    days on market $55,000 Active 127 DOM
  7. 2026-06-09
    days on market $55,000 Active 124 DOM
  8. 2026-06-08
    days on market $55,000 Active 123 DOM
  9. 2026-06-08
    days on market $55,000 Active 122 DOM
  10. 2026-06-05
    days on market $55,000 Active 120 DOM
  11. 2026-06-04
    days on market $55,000 Active 118 DOM
  12. 2026-06-02
    days on market $55,000 Active 117 DOM
  13. 2026-06-01
    days on market $55,000 Active 116 DOM
  14. 2026-05-31
    days on market $55,000 Active 115 DOM
  15. 2026-02-05
    historical
  16. 2026-02-05
    listed $55,000 Active
  17. 2025-07-01
    price $55,000
  18. 2025-02-05
    listed $60,000 Active

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,521
− Mortgage interest
−$3,081
− Property taxes
−$825
− Insurance
−$275
− Repairs & maintenance
−$922
− Management
−$922
− Depreciation
−$1,600
Taxable income
$3,897
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$935
After-tax cash flow
$3,605/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
Stringtown
NCES district ID
4029010
Math proficiency
20% ▼ -5.00%
Reading proficiency
30% ▼ -5.00%
Median HH income
$39,562
Composite
24.08/100
National rank
#13164
State rank
#344 of 513 in OK

Livability — Stringtown

Score
62/100
State rank
#252
US rank
#16682

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stringtown, OK
Population (ZIP)
610

Population outlook (Atoka County) Hauer SSP2

Today (2025)
13,004 people
By 2030
12,522 · -3.7%
By 2040
11,595 · -10.8%
By 2050
10,709 · -17.6%
By 2075
8,957 · -31.1%
By 2100
7,452 · -42.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 57% Two or more races 18% Black 15% Native American 11%
Common ancestry
Slovak 2% Iranian 1% Scotch-Irish 1%

Political lean MEDSL · Atoka

2024 margin
Solid R (+71.6) · D 13.8% · R 85.3%
2008→2024 swing
-27.7pp toward R · 2008: -43.9pp · 2024: -71.6pp
All cycles
2024: R+71.6 2020: R+70.4 2016: R+65.4 2012: R+48.0 2008: R+43.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.32%
Current HPI
230.1399
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

-8.3% since first listed
4 events — show timeline
  • 2026-02-05 Listed $55,000 MLS Technology, Inc.
  • 2026-02-05 Listing Removed MLS Technology, Inc.
  • 2025-07-01 Price Changed $55,000 MLS Technology, Inc.
  • 2025-02-05 Listed $60,000 MLS Technology, Inc.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…