CashFlowRE
Sign in Sign up
1325 W Idaho Ave
D+ Composite 47.73
Why this score? — see what drove the D+ 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 +18.1/30.0
  • ARV discount +9.1/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.4/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$145,000

1325 W Idaho Ave · Chickasha, OK 73018
3 bd · 1.0 ba · 1,617 sqft · SingleFamily public records · 101 Days on market
Built 1940 6,970 sqft lot Est $150k · at est. ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't judge a book by its cover, when you walk into this Beautiful 4-bedroom 2 bath home with a lot of character you will find granite countertops, spacious laundry room, covered patio, shed, detached garage and a double carport. House roof was replaced less then 5 years ago.

Key facts

  • 2 car carport
  • Utility room
  • Relaxing back yard

Tags

GRANITE COUNTER TOPSUTILITY ROOMDETACHED SINGLE CAR GARAGE2 CAR CARPORTCOVERED PATIORELAXING BACK YARD

Property features AI

Finance

  • Other: Homestead exemption indicated; Located in Chickasha OT addition; Occupied; No storm shelter
  • Financial info: Loan qualifying is available; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 2-car garage; Additional parking in backyard with concrete surface
  • Home design: Single-family residence; One-level entry; Property faces north; Residential property
  • Construction: Brick and frame construction; Frame elements; Composition roof; Conventional foundation; Built (existing)
  • Exterior features: Covered patio; Outbuildings with storage and workshop; Chain link fencing; Interior lot

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Zoned heating; Window unit cooling
  • Interior features: Two living areas; Gas log fireplace

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 $145k.

Deal economics

  • At list price, monthly cash flow is $129 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $136k (6.1% below list).
  • Recommended offer: $132k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 4.8% in Chickasha — 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 66/100 on livability (#117 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Chickasha (town): math 23% / reading 27% proficiency, ranked #115 of 270 in OK (top 43%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Grand Avenue Es (math 40% / reading 31%, grade F, #165 of 845 statewide, top 20%, 490 students, 0% FRL); Chickasha Hs (math 12% / reading 27%, grade F, #296 of 447 statewide, top 67%, 749 students, 0% FRL) — zoned schools average 0% FRL vs 64% district-wide (64 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 203 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 224 units permitted in Grady County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Grady County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 101 days — a 9% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago 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 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,950 (9.0% below list)

Questions for the listing agent

  1. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — 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 D-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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.94%
Cap rate
7.36%
Cash-on-cash
3.80%
DSCR
1.17
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$150,381
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1310 W Minnesota Ave 0.20mi 3/2.0 1,639 (+1%) 7mo $40,000 $24 79
628 S 12th St 0.12mi 3/2.0 1,470 (-9%) 6mo $172,000 $117 70
808 W Idaho Ave Ave 0.40mi 3/2.0 1,520 (-6%) 1mo $177,300 $117 66
1402 S 14th St 0.50mi 3/2.0 1,563 (-3%) 6mo $145,000 $93 62
1124 S 19th St 0.52mi 3/2.0 1,544 (-4%) 5mo $129,000 $84 60
802 S 20th St 0.50mi 3/2.0 1,735 (+7%) 1mo $135,000 $78 59
1123 W Kansas Ave 0.43mi 3/2.0 1,471 (-9%) 2mo $121,536 $83 59
706 S 19th St 0.42mi 4/2.0 (+1) 1,772 (+10%) 2mo $190,000 $107 54
316 S 6th St 0.65mi 3/2.0 1,532 (-5%) 7mo $50,000 $33 51
1127 S 19th St 0.49mi 3/2.0 1,772 (+10%) 7mo $203,500 $115 51
1008 W Colorado St 0.44mi 2/1.0 (-1) 1,403 (-13%) 7mo $47,500 $34 47
120 N 17th St 0.59mi 4/2.0 (+1) 1,402 (-13%) 3mo $145,000 $103 39

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.4%
Equity multiple
0.62×
Total profit
$-15,324
Equity at exit
$21,620
10-year hold
IRR
-1.0%
Equity multiple
0.93×
Total profit
$-2,857
Equity at exit
$12,537

Cash invested: $40,600 (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 73018

Home prices YoY
-21.1%
Active inventory
203
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,362 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$126 /mo · $1,515/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$129

Break-even live

Break-even rent $1,199
Max offer price $145,000
Occupancy floor 86%

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
$36,250
Closing costs
$4,350
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.

Rent comps 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1008 S 14th St Chickasha, OK 3.0 2.0 1485 $1,395 $0.94 1d 1 0.23mi
1024 S 13th St Chickasha, OK 2.0 2.0 1265 $925 $0.73 10d 1 0.25mi
519 W Minnesota Ave Chickasha, OK 2.0 2.0 1100 $1,250 $1.14 1d 1 0.66mi
810 W Illinois Ave Chickasha, OK 2.0 2.0 1100 $1,250 $1.14 3d 1 0.86mi
810 W Illinois Ave Chickasha, OK 2.0 2.0 1100 $1,250 $1.14 23d 1 0.86mi
607 W Wisconsin Ave Chickasha, OK 3.0 2.0 1270 $1,395 $1.10 10d 1 1.04mi
3507 W Mississippi Ave Chickasha, OK 4.0 2.0 1240 $1,474 $1.19 1d 1 1.36mi
641 Marlin Ct Chickasha, OK 2.0–3.0 2.0 1300 $1,595 $1.23 1d 3 1.49mi

Listing history 21 events

  1. 2026-06-18
    days on market $145,000 Active 101 DOM
  2. 2026-06-17
    days on market $145,000 Active 100 DOM
  3. 2026-06-16
    days on market $145,000 Active 99 DOM
  4. 2026-06-15
    days on market $145,000 Active 98 DOM
  5. 2026-06-13
    days on market $145,000 Active 96 DOM
  6. 2026-06-09
    days on market $145,000 Active 92 DOM
  7. 2026-06-08
    days on market $145,000 Active 91 DOM
  8. 2026-06-07
    days on market $145,000 Active 90 DOM
  9. 2026-06-05
    days on market $145,000 Active 87 DOM
  10. 2026-06-03
    days on market $145,000 Active 86 DOM
  11. 2026-06-02
    days on market $145,000 Active 85 DOM
  12. 2026-06-01
    days on market $145,000 Active 84 DOM
  13. 2026-05-31
    days on market $145,000 Active 83 DOM
  14. 2026-03-09
    listed $145,000 Active
  15. 2023-06-05
    soldstatus $135,000 Closed 276-char remark
    Show marketing remark (276 chars)

    Don't judge a book by its cover, when you walk into this Beautiful 4-bedroom 2 bath home with a lot of character you will find granite countertops, spacious laundry room, covered patio, shed, detached garage and a double carport. House roof was replaced less then 5 years ago.

  16. 2023-05-31
    soldstatus $135,000
  17. 2023-04-21
    status Pending 276-char remark
    Show marketing remark (276 chars)

    Don't judge a book by its cover, when you walk into this Beautiful 4-bedroom 2 bath home with a lot of character you will find granite countertops, spacious laundry room, covered patio, shed, detached garage and a double carport. House roof was replaced less then 5 years ago.

  18. 2023-04-20
    price $137,500 276-char remark
    Show marketing remark (276 chars)

    Don't judge a book by its cover, when you walk into this Beautiful 4-bedroom 2 bath home with a lot of character you will find granite countertops, spacious laundry room, covered patio, shed, detached garage and a double carport. House roof was replaced less then 5 years ago.

  19. 2023-04-11
    price $144,000 276-char remark
    Show marketing remark (276 chars)

    Don't judge a book by its cover, when you walk into this Beautiful 4-bedroom 2 bath home with a lot of character you will find granite countertops, spacious laundry room, covered patio, shed, detached garage and a double carport. House roof was replaced less then 5 years ago.

  20. 2023-03-29
    price $149,000 276-char remark
    Show marketing remark (276 chars)

    Don't judge a book by its cover, when you walk into this Beautiful 4-bedroom 2 bath home with a lot of character you will find granite countertops, spacious laundry room, covered patio, shed, detached garage and a double carport. House roof was replaced less then 5 years ago.

  21. 2023-03-20
    listed $159,000 Active 276-char remark
    Show marketing remark (276 chars)

    Don't judge a book by its cover, when you walk into this Beautiful 4-bedroom 2 bath home with a lot of character you will find granite countertops, spacious laundry room, covered patio, shed, detached garage and a double carport. House roof was replaced less then 5 years ago.

ⓘ 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
$1,515 · $126/mo
Projected year-2 tax
$1,515 · $126/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 ≥109°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$16,338
− Mortgage interest
−$8,122
− Property taxes
−$1,515
− Insurance
−$725
− Repairs & maintenance
−$1,307
− Management
−$1,307
− Depreciation
−$4,218
Taxable loss
−$857
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$206
After-tax cash flow
$1,748/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
Chickasha
NCES district ID
4007560
Math proficiency
23% ▼ -11.00%
Reading proficiency
27% ▼ -8.00%
Median HH income
$38,561
Composite
20.95/100
National rank
#8476
State rank
#115 of 270 in OK

Livability — Chickasha

Score
66/100
State rank
#117
US rank
#11902

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chickasha, OK
County
Grady County · 20,505 people
City population
20,505
Metro
Oklahoma City, OK
Population (ZIP)
20,505
Household income
$56,484
Rent vs Own
40.3% rent · 59.7% own
Severe rent burden
685.0

Population outlook (Grady County) Hauer SSP2

Today (2025)
59,962 people
By 2030
62,513 · +4.3%
By 2040
67,338 · +12.3%
By 2050
71,719 · +19.6%
By 2075
82,684 · +37.9%
By 2100
89,387 · +49.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 11% Hispanic / Latino 9% Black 5% Native American 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Iranian 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Grady

2024 margin
Solid R (+62.7) · D 17.9% · R 80.6% · Other 1.5%
2008→2024 swing
-16.0pp toward R · 2008: -46.7pp · 2024: -62.7pp
All cycles
2024: R+62.7 2020: R+62.3 2016: R+60.3 2012: R+51.2 2008: R+46.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.82%
Current HPI
249.6051
Rent YoY
Metro
Oklahoma City, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

-8.8% since first listed
8 events — show timeline
  • 2026-03-09 Listed $145,000 MLSOK
  • 2023-06-05 Sold (MLS) $135,000 MLSOK
  • 2023-05-31 Sold (Public Records) $135,000 Public Records
  • 2023-04-21 Pending MLSOK
  • 2023-04-20 Price Changed $137,500 MLSOK
  • 2023-04-11 Price Changed $144,000 MLSOK
  • 2023-03-29 Price Changed $149,000 MLSOK
  • 2023-03-20 Listed $159,000 MLSOK

Property tax history

+15.0%/yr

Latest (2025): $1,515 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…