411 N Washington · Ardmore, OK 73401

$65,000

3 bd · 2.0 ba · 1,867 sqft · SingleFamily public records · 287 Days on market

Built 1945 7,405 sqft lot

---

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
• 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

Affordable Commercial Opportunity in Ardmore! This duplex is zoned for office use and offers so many options. You can renovate and keep one side for your own office while renting out the other for extra income, or remodel the whole thing into one large office space. One side was used for years as a siding and windows business, while the other side is gutted and ready for a full makeover. Great location on Washington, just minutes from the up-and-coming Ardmore downtown area! Broker/Owner

Key facts

• Zoned for office use
• 2 garage spots
• Built 1945

Tags

• ZONED FOR OFFICE USE
• GREAT LOCATION ON WASHINGTON
• MINUTES FROM ARDMORE DOWNTOWN

Property features AI

Exterior

• Parking: Detached garage; 2-car garage
• Security: No safety shelter
• Utilities: Public water; Public sewer
• Home design: Single-story; Crawlspace foundation; Faces east
• Construction: Built (per public records); Vinyl siding with wood frame construction; Asphalt/fiberglass roof
• Exterior features: East-facing; Lot about 0.17 acres

Interior

• Kitchen: Range
• Bathrooms: 1 full bathroom; 1 half bathroom
• Heating & cooling: Gas heating; Has heating
• Interior features: Other interior features

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $65k.

Deal economics

• At list price, monthly cash flow is $683 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $65k).
• Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
• Cap rate 18.9% 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 $449 of loan paydown is wiped out by about $2k 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 $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

• It's been on market 287 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1945 — 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 $57,200 (12.0% below list)

Questions for the listing agent

1. It's been on market 287 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 1945 — 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: 2.16% ✓
• Cap rate: 18.91%
• Cash-on-cash: 45.05%
• DSCR: 3.00
• GRM: 3.9

CMA / ARV

• ARV (on-the-fly): $177,365
• Comps found: 9

Show comp detail 9 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
405 4th NW	0.33mi	3/3.0	1,926 (+3%)	7mo	$229,000	$119	70
1006 NW C	0.48mi	4/2.0 (+1)	1,830 (-2%)	5mo	$178,000	$97	65
901 Wolverton	0.69mi	3/2.0	1,854 (-1%)	3mo	$110,000	$59	64
415 4th Ave NW	0.35mi	4/3.0 (+1)	1,998 (+7%)	11mo	$200,000	$100	54
802 Burch St NW	0.58mi	3/2.5	1,952 (+5%)	12mo	$225,000	$115	53
627 G St NW	0.68mi	3/2.0	1,818 (-3%)	19mo	$172,900	$95	48
522 G NW	0.57mi	3/3.0	1,754 (-6%)	20mo	$43,210	$25	42
905 Wolverton St	0.70mi	3/1.0	1,586 (-15%)	14mo	$133,000	$84	27
1107 C St NE	0.52mi	4/1.0 (+1)	1,622 (-13%)	22mo	$72,000	$44	26

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: 46.9%
• Equity multiple: 3.17×
• Total profit: $39,457
• Equity at exit: $9,692

10-year hold

• IRR: 54.5%
• Equity multiple: 7.56×
• Total profit: $119,481
• Equity at exit: $5,620

Cash invested: $18,200 (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: 3.9×

Monthly cashflow live

• Estimated rent: $1,406 medium
• Mortgage (P&I): −$341
• Tax from tax record: −$60 /mo · $715/yr
• Insurance: −$27
• HOA: −$0
• Vacancy / Maint / Mgmt: −$295
• Net cashflow: $683

Break-even live

Break-even rent $541

Max offer price $65,000

Occupancy floor 46%

Sensitivity live

Price	-10% $720	-5% $702	+0% $683	+5% $665	+10% $646
Rent	-10% $572	-5% $628	+0% $683	+5% $739	+10% $794
Rate	-1.0pp $716	-0.5pp $700	base $683	+0.5pp $666	+1.0pp $649

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: $16,250
• Closing costs: $1,950
• Reserves months: —
• Total cash needed: —

Listing history 21 events

1. 2026-06-19
   days on market $65,000 Active 287 DOM
2. 2026-06-18
   days on market $65,000 Active 286 DOM
3. 2026-06-17
   price $65,000 Active 285 DOM
4. 2026-06-17
   days on market $70,000 Active 285 DOM
5. 2026-06-16
   days on market $70,000 Active 284 DOM
6. 2026-06-15
   days on market $70,000 Active 283 DOM
7. 2026-06-14
   days on market $70,000 Active 281 DOM
8. 2026-06-12
   days on market $70,000 Active 280 DOM
9. 2026-06-09
   days on market $70,000 Active 277 DOM
10. 2026-06-08
    days on market $70,000 Active 276 DOM
11. 2026-06-07
    pricedays on market $70,000 Active 275 DOM
12. 2026-06-05
    days on market $78,000 Active 272 DOM
13. 2026-06-03
    days on market $78,000 Active 271 DOM
14. 2026-06-02
    days on market $78,000 Active 270 DOM
15. 2026-06-01
    days on market $78,000 Active 269 DOM
16. 2026-05-31
    days on market $78,000 Active 268 DOM
17. 2026-05-30
    days on market $78,000 Active 267 DOM
18. 2026-01-22
    price $78,000
19. 2025-09-05
    listed $100,000 Active
20. 2025-04-25
    soldstatus $57,000
21. 2025-04-25
    soldstatus $57,000

ⓘ 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: $715 · $60/mo
• Projected year-2 tax: $715 · $60/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 10% 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: $16,872
• − Mortgage interest: −$3,641
• − Property taxes: −$715
• − Insurance: −$325
• − Repairs & maintenance: −$1,350
• − Management: −$1,350
• − Depreciation: −$1,891
• Taxable income: $7,600
• Est. tax owed @ 24.0%: −$1,824
• After-tax cash flow: $6,374/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

+36.8% since first listed

4 events — show timeline

• 2026-01-22 Price Changed $78,000 MLS Technology, Inc.
• 2025-09-05 Listed $100,000 MLS Technology, Inc.
• 2025-04-25 Sold (Public Records) $57,000 Public Records
• 2025-04-25 Sold (Public Records) $57,000 Public Records

Property tax history

+7.4%/yr

Latest (2025): $715 · +5.0% YoY. Source: county tax records.