201 E Main St · Henryetta, OK 74437

$33,000

2 bd · 1.0 ba · 1,126 sqft · SingleFamily public records · 356 Days on market

Built 1930 7,000 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
• Appreciation +10.0/10.0
• ARV discount +7.5/15.0
• Livability +2.7/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +1.2/10.0

Listing remarks

INVESTOR SPECIAL in the heart of Henryetta, just a few blocks west of QT and Hwy 75. 2 bed 1 bath, former rental property. Refrigerator and window AC unit both purchased in 2024. Could be a great rental property again with a good amount of TLC. Has a detached garage space and fenced yard on the west and back sides, with basement space underneath the back. Cash only and sold "as-is", no repairs to be done by seller.

Key facts

• Fenced yard
• Basement space
• 7,000 sq ft lot

Tags

• DETACHED GARAGE SPACE
• FENCED YARD
• BASEMENT SPACE

Property features AI

Exterior

• Parking: Detached garage (1 car)
• Security: No safety shelter
• Utilities: Electricity available; Natural gas available; Public water; Public sewer
• Home design: Single-story; Faces north; Crawlspace foundation
• Construction: Built with wood frame and asbestos materials; Asphalt/fiberglass roof
• Exterior features: Covered porch; Chain link fencing; Stream/creek on lot; Spring on lot; No additional exterior features specified

Interior

• Kitchen: Oven; Range; Stove; Refrigerator
• Flooring: Carpet
• Bathrooms: 1 full bathroom
• Heating & cooling: Gas heating; Window cooling unit(s)
• Interior features: Vinyl windows; Ceiling fan(s); Laminate countertops; Accessible doors; Electric oven and range connections
• Laundry & utility: Electric water heater

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $33k.

Deal economics

• At list price, monthly cash flow is $137 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($977 rent vs $33k).
• Recommended offer: $29k (12.0% below list) — sets the bar for market timing.
• Cap rate 26.8% vs local median 4.0% in Henryetta — 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 54/100 on livability (#589 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
• Henryetta (town): math 11% / reading 19% proficiency, ranked #228 of 270 in OK (top 84%) — 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: 90 active listings in the ZIP; 12 units permitted in Okmulgee County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $4k of equity ($228 loan paydown + $3k appreciation (10.0% local appreciation)).
• Okmulgee County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (10.0% appreciation + 3.0% rent growth), your $9k cash investment doubles in ~2 years — after that, you're playing with house money.
• By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 356 days — a 12% lower offer ($29k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $26k (44%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $20k; list at $33k implies a 65% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe 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 $29,040 (12.0% below list)

Questions for the listing agent

1. It's been on market 356 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
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: 2.96% ✓
• Cap rate: 26.78%
• Cash-on-cash: 73.15%
• DSCR: 4.25
• GRM: 2.8

CMA / ARV

• ARV (on-the-fly): $90,080
• Comps found: 10

Show comp detail 10 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1511 Woodlawn Dr	0.08mi	1/1.0 (-1)	960 (-15%)	2mo	$35,000	$36	65
306 S 9th St	0.67mi	2/2.0	1,107 (-2%)	7mo	$105,000	$95	56
101 E Corporation St	0.36mi	3/2.0 (+1)	1,248 (+11%)	5mo	$132,000	$106	52
310 W Corporation St	0.41mi	3/1.0 (+1)	1,000 (-11%)	6mo	$155,000	$155	52
802 W Gentry Ave	0.65mi	3/1.0 (+1)	1,200 (+7%)	3mo	$107,000	$89	51
304 W Barclay St	0.69mi	3/1.0 (+1)	1,006 (-11%)	6mo	$31,000	$31	40
903 W Broadway St	0.68mi	3/1.0 (+1)	999 (-11%)	11mo	$45,000	$45	35
909 W Moore St	0.73mi	2/1.0	975 (-13%)	10mo	$77,900	$80	35
105 W Madison St	0.74mi	3/1.0 (+1)	1,236 (+10%)	13mo	$45,000	$36	34
909 W Ragan St	0.74mi	3/1.5 (+1)	1,288 (+14%)	3mo	$44,500	$35	32

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 37.8%
• Equity multiple: 3.92×
• Total profit: $26,947
• Equity at exit: $29,729

10-year hold

• IRR: 32.7%
• Equity multiple: 8.90×
• Total profit: $73,032
• Equity at exit: $64,112

Cash invested: $9,240 (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 74437

• Home prices YoY: 23.4%
• Active inventory: 90
• Price-to-rent: 2.8×

Monthly cashflow live

• Estimated rent: $977 medium
• Mortgage (P&I): −$173
• Tax from tax record: −$22 /mo · $260/yr
• Insurance: −$14
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$205
• Net cashflow: $137

Break-even live

Break-even rent $804

Max offer price $33,000

Occupancy floor 81%

Sensitivity live

Price	-10% $155	-5% $146	+0% $137	+5% $127	+10% $118
Rent	-10% $60	-5% $98	+0% $137	+5% $175	+10% $214
Rate	-1.0pp $153	-0.5pp $145	base $137	+0.5pp $128	+1.0pp $119

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: $8,250
• Closing costs: $990
• Reserves months: —
• Total cash needed: —

Listing history 10 events

1. 2026-03-08
   price $33,000
2. 2026-02-28
   status Active
3. 2026-02-23
   status Pending
4. 2025-10-03
   price $35,500
5. 2025-09-10
   price $39,900
6. 2025-07-26
   price $47,500
7. 2025-06-24
   price $49,900
8. 2025-06-04
   listed $59,000 Active
9. 2024-07-24
   soldstatus $20,000
10. 2009-10-29
    soldstatus $16,000

ⓘ 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: $260 · $22/mo
• Projected year-2 tax: $297 · $25/mo
• Expected delta: +$37/yr (+$3/mo · 14.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 7/10 Severe FEMA zone AE · 96% chance over 30 yrs
• 🔥 Wildfire 8/10 Severe
• 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
• 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $11,723
• − Mortgage interest: −$1,849
• − Property taxes: −$260
• − Insurance: −$5,284
• − Repairs & maintenance: −$938
• − Management: −$938
• − Depreciation: −$960
• Taxable income: $1,495
• Est. tax owed @ 24.0%: −$359
• After-tax cash flow: $1,282/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: Henryetta
• NCES district ID: 4014370
• Math proficiency: 11% ▼ -15.00%
• Reading proficiency: 19% ▼ -7.00%
• Median HH income: $37,050
• Composite: 12.5/100
• National rank: #9624
• State rank: #228 of 270 in OK

Livability — Henryetta

• Score: 54/100
• State rank: #589
• US rank: #24020

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Henryetta, OK
• Population (ZIP): 9,058

Population outlook (Okmulgee County) Hauer SSP2

• Today (2025): 37,543 people
• By 2030: 36,528 · -2.7%
• By 2040: 34,430 · -8.3%
• By 2050: 32,498 · -13.4%
• By 2075: 28,814 · -23.3%
• By 2100: 25,193 · -32.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.60)
• Race & ethnicity: White 63% Native American 18% Two or more races 14% Hispanic / Latino 6% Black 2%
• Hispanic origin (detail): Mexican 5%
• Common ancestry: Lithuanian 2% Slovak 1% Italian 1%
• Foreign-born: 0% · Canada
• Languages at home: 97% English-only · Spanish 1%

Political lean MEDSL · Okmulgee

• 2024 margin: Solid R (+42.7) · D 27.7% · R 70.4% · Other 1.9%
• 2008→2024 swing: -25.7pp toward R · 2008: -17.0pp · 2024: -42.7pp
• All cycles: 2024: R+42.7 2020: R+37.1 2016: R+32.7 2012: R+17.5 2008: R+17.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 52.61%
• Current HPI: 277.6291
• Rent YoY: —
• Metro: —
• 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

+106.2% since first listed

10 events — show timeline

• 2026-03-08 Price Changed $33,000 MLS Technology, Inc.
• 2026-02-28 Relisted — MLS Technology, Inc.
• 2026-02-23 Pending — MLS Technology, Inc.
• 2025-10-03 Price Changed $35,500 MLS Technology, Inc.
• 2025-09-10 Price Changed $39,900 MLS Technology, Inc.
• 2025-07-26 Price Changed $47,500 MLS Technology, Inc.
• 2025-06-24 Price Changed $49,900 MLS Technology, Inc.
• 2025-06-04 Listed $59,000 MLS Technology, Inc.
• 2024-07-24 Sold (Public Records) $20,000 Public Records
• 2009-10-29 Sold (Public Records) $16,000 Public Records

Property tax history

+4.6%/yr

Latest (2025): $260 · -10.7% YoY. Source: county tax records.