CashFlowRE
Sign in Sign up
709 Hickory Ave
B- Composite 66.39
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 +26.4/30.0
  • DSCR +9.0/10.0
  • ARV discount +8.1/15.0
  • 1% rule +7.1/10.0
  • Appreciation +6.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0

$84,900

709 Hickory Ave · Comanche, OK 73529
2 bd · 1.0 ba · 1,194 sqft · SingleFamily public records · 28 Days on market
Built 1940 Est $86k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

REMARKBLE REMODEL! New Paint, Flooring, Bathroom, Pex Water Lines & Water Heater! You've got to see this Refreshed, Move-In Ready home! Great Curb Appeal is just the beginning! The inviting front porch leads you to the front door which opens into a spacious living room. The kitchen/dining area includes gas stove, pantry, refrigerator, microwave & built in hutch. Two bedrooms share the hall bathroom complete w/ tub/shower combo. The Third bedroom incorporates the washer/dryer area & a door leading onto the back porch. The Metal Roof is A big PLUS! Outdoor living includes a 336sf detached garage w/ small work area. Attached to the garage is a separate storage compartment. Th

Key facts

  • New bathroom
  • Inviting front porch
  • New flooring

Tags

NEW PAINTNEW FLOORINGNEW BATHROOMPEX WATER LINESINVITING FRONT PORCHSPACIOUS LIVING ROOM

Property features AI

Finance

  • Financial info: Annual tax information available

Exterior

  • Parking: 1 parking space total; 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Single-story
  • Construction: Frame construction; Metal roof
  • Exterior features: Chain link fencing; Shed(s) on the property; Lot smaller than 1 acre

Interior

  • Kitchen: Electric range; Electric oven; Microwave; Refrigerator; Dishwasher not listed
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Space heater for heating; Window unit(s) for cooling
  • Interior features: Washer and Dryer included; Electric range and oven; Microwave; Refrigerator
  • Laundry & utility: Washer; Dryer

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 $85k.

Deal economics

  • At list price, monthly cash flow is $222 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $84k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#242 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment F.
  • Comanche (rural): math 18% / reading 20% proficiency, ranked #180 of 270 in OK (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Comanche Es (math 22% / reading 22%, grade F, #413 of 845 statewide, top 54%, 427 students, 0% FRL) — zoned schools average 0% FRL vs 49% district-wide (49 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 24 active listings in the ZIP; 17 units permitted in Stephens County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($587 loan paydown + $2k appreciation (2.3% local appreciation)).
  • At projected returns (2.3% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $26k; list at $85k implies a 220% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $83,626 (1.5% below list)

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.21%
Cap rate
9.43%
Cash-on-cash
11.22%
DSCR
1.50
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$85,968
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
303 Walnut Ave 0.34mi 3/1.0 (+1) 1,144 (-4%) 9mo $72,500 $63 65
202 Walnut Ave 0.40mi 2/1.0 1,234 (+3%) 17mo $89,000 $72 61
504 Wilson Ave 0.56mi 3/1.0 (+1) 1,120 (-6%) 8mo $65,000 $58 51
104 Chickasaw 0.52mi 3/1.5 (+1) 1,135 (-5%) 11mo $102,500 $90 51
506 Wilson Ave 0.56mi 2/2.0 1,200 (+0%) 23mo $39,900 $33 50
712 S 9th St 0.17mi 2/1.0 1,020 (-15%) 22mo $32,000 $31 49
620 Clark Ave 0.71mi 2/1.0 1,062 (-11%) 2mo $109,000 $103 47
116 Seminole 0.62mi 3/1.5 (+1) 1,250 (+5%) 12mo $96,000 $77 46
607 N 7th 0.69mi 2/1.0 1,032 (-14%) 6mo $84,700 $82 40
621 Grimes Ave 0.69mi 2/1.0 1,071 (-10%) 18mo $45,000 $42 35
613 Grimes Ave 0.69mi 3/2.0 (+1) 1,115 (-7%) 24mo $110,000 $99 28

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

Projected returns pro-forma

2.27% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.3%
Equity multiple
1.89×
Total profit
$21,172
Equity at exit
$34,744
10-year hold
IRR
18.4%
Equity multiple
3.51×
Total profit
$59,701
Equity at exit
$51,016

Cash invested: $23,772 (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 73529

Home prices YoY
0.9%
Active inventory
24
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,024 medium interval (Pro) →
Mortgage (P&I)
$445
Tax est. 1.5%
$106 /mo · $1,274/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$222

Break-even live

Break-even rent $743
Max offer price $84,900
Occupancy floor 73%

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
$21,225
Closing costs
$2,547
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. 2026-06-19
    days on market $84,900 Active 28 DOM
  2. 2026-06-18
    days on market $84,900 Active 27 DOM
  3. 2026-06-17
    days on market $84,900 Active 26 DOM
  4. 2026-06-16
    days on market $84,900 Active 25 DOM
  5. 2026-06-15
    days on market $84,900 Active 24 DOM
  6. 2026-06-14
    days on market $84,900 Active 22 DOM
  7. 2026-06-12
    days on market $84,900 Active 21 DOM
  8. 2026-06-09
    days on market $84,900 Active 18 DOM
  9. 2026-06-08
    days on market $84,900 Active 17 DOM
  10. 2026-06-07
    days on market $84,900 Active 16 DOM
  11. 2026-06-05
    days on market $84,900 Active 14 DOM
  12. 2026-06-03
    days on market $84,900 Active 12 DOM
  13. 2026-06-02
    days on market $84,900 Active 11 DOM
  14. 2026-06-01
    days on market $84,900 Active 10 DOM
  15. 2026-05-31
    days on market $84,900 Active 9 DOM
  16. 2026-05-30
    days on market $84,900 Active 8 DOM
  17. 2026-05-21
    listed $84,900 Active
  18. 2007-05-17
    soldstatus $26,500
  19. 2007-04-12
    soldstatus $17,000
  20. 1992-07-06
    soldstatus $22,000

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$12,288
− Mortgage interest
−$4,756
− Property taxes
−$1,274
− Insurance
−$424
− Repairs & maintenance
−$983
− Management
−$983
− Depreciation
−$2,470
Taxable income
$1,398
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$336
After-tax cash flow
$2,331/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
Comanche
NCES district ID
4008460
Math proficiency
18% ▼ -11.00%
Reading proficiency
20% ▼ -9.00%
Median HH income
$42,087
Composite
16.32/100
National rank
#9210
State rank
#180 of 270 in OK

Livability — Comanche

Score
62/100
State rank
#242
US rank
#16265

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Comanche, OK
Population (ZIP)
4,757

Population outlook (Stephens County) Hauer SSP2

Today (2025)
44,528 people
By 2030
44,300 · -0.5%
By 2040
43,971 · -1.3%
By 2050
43,954 · -1.3%
By 2075
44,982 · +1.0%
By 2100
45,259 · +1.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 11% Hispanic / Latino 5% Native American 4%
Common ancestry
Slovak 3% Lithuanian 2% Iranian 1%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Stephens

2024 margin
Solid R (+63.7) · D 17.4% · R 81.0% · Other 1.6%
2008→2024 swing
-11.6pp toward R · 2008: -52.1pp · 2024: -63.7pp
All cycles
2024: R+63.7 2020: R+65.1 2016: R+62.0 2012: R+53.2 2008: R+52.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.27%
Current HPI
253.0419
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

+285.9% since first listed
4 events — show timeline
  • 2026-05-21 Listed $84,900 DAOR
  • 2007-05-17 Sold (Public Records) $26,500 Public Records
  • 2007-04-12 Sold (Public Records) $17,000 Public Records
  • 1992-07-06 Sold (Public Records) $22,000 Public Records

Property tax history

+5.5%/yr

Latest (2025): $36 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…