CashFlowRE
Sign in Sign up
308 N Clayton Ave
D Composite 43.97
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).

  • ARV discount +11.4/15.0
  • Cash flow +9.2/30.0
  • Appreciation +8.9/10.0
  • Livability +3.1/5.0
  • DSCR +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Schools +1.5/10.0

$165,000

308 N Clayton Ave · Wynnewood, OK 73098
3 bd · 2.0 ba · 1,644 sqft · SingleFamily public records · 70 Days on market
Built 1960 1.58 ac lot Est $181k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Alert in Wynnewood – 2,220 SqFt (per Court House Records) on 1.58 Acres! This 4 bed, 2 bath home is packed with character and potential! Nestled on 1.58 tree-shaded acres, it’s the perfect flip, rental, or equity-building opportunity. Inside, you'll find a spacious living area, two skylights, vintage tile counters, wood paneling, and a bold checkered kitchen floor. The layout includes two full baths—one with double sinks—ready for your updates. Outside is where it gets even better: a detached 2-car garage with an extra kitchen setup, perfect for a guest suite, rental, or workshop. A stone walkway links the house to the garage, and the pipe fencing, multiple gates, and storm cellar add function and security. There's also plenty of parking for all your toys and tools. Snag this large home on a big lot and turn it into something amazing! HUD Home, Sold As-Is Case: # 421-504294

Key facts

  • Butcher block top
  • New flooring
  • Gas 5-burner stove

Tags

NEW ROOFNEW FLOORINGFRESH INTERIOR PAINTFRESH EXTERIOR PAINTGAS 5-BURNER STOVEBUTCHER BLOCK TOP

Property features AI

Finance

  • Other: Living area reported as 2,220 (assessor); Occupied by owner; Previous status: Pending, currently Active; Days on market: 41
  • Financial info: Listing accepted: cash, conventional, FHA or VA; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Gravel parking; 2-car garage
  • Utilities: Homestead exempt (yes)
  • Home design: Single family residence; One-level property; Residential property
  • Construction: Frame construction; Composition roof (roof year 2026); Conventional foundation; Existing property
  • Exterior features: Covered porch; Guest quarters; Chain link fencing; Below-ground storm shelter; Interior lot

Interior

  • Kitchen: Free standing gas range/oven; Dishwasher
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: Ceiling fans; Window treatments; Smoke alarm

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/2.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $-123 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $143k (13.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $118k (28.2% below list).
  • Recommended offer: $118k (28.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#253 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Wynnewood (rural): math 13% / reading 22% proficiency, ranked #198 of 270 in OK (top 73%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Central Es (math 17% / reading 27%, grade F, #413 of 845 statewide, top 54%, 277 students, 0% FRL); Wynnewood Hs (math 5% / reading 24%, grade F, #332 of 447 statewide, top 78%, 210 students, 0% FRL) — zoned schools average 0% FRL vs 51% district-wide (51 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 55 active listings in the ZIP; 1 units permitted in Garvin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($1k loan paydown + $13k appreciation (7.9% local appreciation)).
  • Garvin County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 3, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $61k; list at $165k implies a 170% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $118,404 (28.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.72%
Cap rate
5.40%
Cash-on-cash
-3.20%
DSCR
0.86
GRM
11.6

CMA / ARV

ARV (on-the-fly)
$180,840
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1101 E Chickasaw St 0.33mi 3/2.0 1,621 (-1%) 14mo $147,500 $91 71
704 E Seminole St 0.10mi 3/2.0 1,716 (+4%) 22mo $182,500 $106 70
1002 N Carr Ave 0.49mi 4/2.5 (+1) 1,650 (+0%) 8mo $195,000 $118 63
606 S Carr Ave 0.51mi 4/2.0 (+1) 1,659 (+1%) 17mo $183,000 $110 56
1341 Alvera Ln 0.53mi 3/2.0 1,771 (+8%) 10mo $254,000 $143 54
508 N Gardner 0.45mi 3/2.0 1,468 (-11%) 13mo $106,000 $72 50
702 S Severs Ave 0.52mi 3/1.5 1,488 (-10%) 10mo $130,000 $87 50
506 E Schmid St 0.59mi 3/2.0 1,569 (-5%) 21mo $148,000 $94 47
908 E Schmid St 0.56mi 3/2.0 1,885 (+15%) 14mo $209,900 $111 38
506 Eastgate Ave 0.55mi 4/1.0 (+1) 1,422 (-14%) 7mo $163,000 $115 37

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

Projected returns pro-forma

7.9% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.3%
Equity multiple
2.28×
Total profit
$59,032
Equity at exit
$124,223
10-year hold
IRR
16.5%
Equity multiple
4.83×
Total profit
$176,999
Equity at exit
$245,510

Cash invested: $46,200 (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.

ZIP-level market 73098

Home prices YoY
2.9%
Active inventory
55
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$1,184 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$124 /mo · $1,494/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$-123

Break-even live

Break-even rent $1,340
Max offer price $143,247
Occupancy floor

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
$41,250
Closing costs
$4,950
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 29 events

  1. 2026-06-18
    days on market $165,000 Active 70 DOM
  2. 2026-06-17
    days on market $165,000 Active 69 DOM
  3. 2026-06-16
    days on market $165,000 Active 68 DOM
  4. 2026-06-15
    days on market $165,000 Active 67 DOM
  5. 2026-06-13
    days on market $165,000 Active 65 DOM
  6. 2026-06-12
    days on market $165,000 Active 64 DOM
  7. 2026-06-09
    days on market $165,000 Active 61 DOM
  8. 2026-06-08
    days on market $165,000 Active 60 DOM
  9. 2026-06-08
    pricedays on market $165,000 Active 59 DOM
  10. 2026-06-07
    days on market $170,000 Active 58 DOM
  11. 2026-06-04
    days on market $170,000 Active 55 DOM
  12. 2026-06-02
    days on market $170,000 Active 54 DOM
  13. 2026-06-01
    days on market $170,000 Active 53 DOM
  14. 2026-05-31
    price $170,000 Active 52 DOM
  15. 2026-05-31
    days on market $174,500 Active 52 DOM
  16. 2026-05-14
    price $177,000
  17. 2026-05-06
    status Active
  18. 2026-04-28
    status Pending
  19. 2026-04-01
    listed $180,000 Active
  20. 2025-09-19
    soldstatus $61,000 Closed 927-char remark
    Show marketing remark (927 chars)

    Investor Alert in Wynnewood – 2,220 SqFt (per Court House Records) on 1.58 Acres! This 4 bed, 2 bath home is packed with character and potential! Nestled on 1.58 tree-shaded acres, it’s the perfect flip, rental, or equity-building opportunity. Inside, you'll find a spacious living area, two skylights, vintage tile counters, wood paneling, and a bold checkered kitchen floor. The layout includes two full baths—one with double sinks—ready for your updates. Outside is where it gets even better: a detached 2-car garage with an extra kitchen setup, perfect for a guest suite, rental, or workshop. A stone walkway links the house to the garage, and the pipe fencing, multiple gates, and storm cellar add function and security. There's also plenty of parking for all your toys and tools. Snag this large home on a big lot and turn it into something amazing! HUD Home, Sold As-Is Case: # 421-504294

  21. 2025-07-28
    status Pending 927-char remark
    Show marketing remark (927 chars)

    Investor Alert in Wynnewood – 2,220 SqFt (per Court House Records) on 1.58 Acres! This 4 bed, 2 bath home is packed with character and potential! Nestled on 1.58 tree-shaded acres, it’s the perfect flip, rental, or equity-building opportunity. Inside, you'll find a spacious living area, two skylights, vintage tile counters, wood paneling, and a bold checkered kitchen floor. The layout includes two full baths—one with double sinks—ready for your updates. Outside is where it gets even better: a detached 2-car garage with an extra kitchen setup, perfect for a guest suite, rental, or workshop. A stone walkway links the house to the garage, and the pipe fencing, multiple gates, and storm cellar add function and security. There's also plenty of parking for all your toys and tools. Snag this large home on a big lot and turn it into something amazing! HUD Home, Sold As-Is Case: # 421-504294

  22. 2025-07-20
    status Active 927-char remark
    Show marketing remark (927 chars)

    Investor Alert in Wynnewood – 2,220 SqFt (per Court House Records) on 1.58 Acres! This 4 bed, 2 bath home is packed with character and potential! Nestled on 1.58 tree-shaded acres, it’s the perfect flip, rental, or equity-building opportunity. Inside, you'll find a spacious living area, two skylights, vintage tile counters, wood paneling, and a bold checkered kitchen floor. The layout includes two full baths—one with double sinks—ready for your updates. Outside is where it gets even better: a detached 2-car garage with an extra kitchen setup, perfect for a guest suite, rental, or workshop. A stone walkway links the house to the garage, and the pipe fencing, multiple gates, and storm cellar add function and security. There's also plenty of parking for all your toys and tools. Snag this large home on a big lot and turn it into something amazing! HUD Home, Sold As-Is Case: # 421-504294

  23. 2025-05-16
    status Pending 927-char remark
    Show marketing remark (927 chars)

    Investor Alert in Wynnewood – 2,220 SqFt (per Court House Records) on 1.58 Acres! This 4 bed, 2 bath home is packed with character and potential! Nestled on 1.58 tree-shaded acres, it’s the perfect flip, rental, or equity-building opportunity. Inside, you'll find a spacious living area, two skylights, vintage tile counters, wood paneling, and a bold checkered kitchen floor. The layout includes two full baths—one with double sinks—ready for your updates. Outside is where it gets even better: a detached 2-car garage with an extra kitchen setup, perfect for a guest suite, rental, or workshop. A stone walkway links the house to the garage, and the pipe fencing, multiple gates, and storm cellar add function and security. There's also plenty of parking for all your toys and tools. Snag this large home on a big lot and turn it into something amazing! HUD Home, Sold As-Is Case: # 421-504294

  24. 2025-05-15
    status Active 927-char remark
    Show marketing remark (927 chars)

    Investor Alert in Wynnewood – 2,220 SqFt (per Court House Records) on 1.58 Acres! This 4 bed, 2 bath home is packed with character and potential! Nestled on 1.58 tree-shaded acres, it’s the perfect flip, rental, or equity-building opportunity. Inside, you'll find a spacious living area, two skylights, vintage tile counters, wood paneling, and a bold checkered kitchen floor. The layout includes two full baths—one with double sinks—ready for your updates. Outside is where it gets even better: a detached 2-car garage with an extra kitchen setup, perfect for a guest suite, rental, or workshop. A stone walkway links the house to the garage, and the pipe fencing, multiple gates, and storm cellar add function and security. There's also plenty of parking for all your toys and tools. Snag this large home on a big lot and turn it into something amazing! HUD Home, Sold As-Is Case: # 421-504294

  25. 2025-04-22
    status Pending 927-char remark
    Show marketing remark (927 chars)

    Investor Alert in Wynnewood – 2,220 SqFt (per Court House Records) on 1.58 Acres! This 4 bed, 2 bath home is packed with character and potential! Nestled on 1.58 tree-shaded acres, it’s the perfect flip, rental, or equity-building opportunity. Inside, you'll find a spacious living area, two skylights, vintage tile counters, wood paneling, and a bold checkered kitchen floor. The layout includes two full baths—one with double sinks—ready for your updates. Outside is where it gets even better: a detached 2-car garage with an extra kitchen setup, perfect for a guest suite, rental, or workshop. A stone walkway links the house to the garage, and the pipe fencing, multiple gates, and storm cellar add function and security. There's also plenty of parking for all your toys and tools. Snag this large home on a big lot and turn it into something amazing! HUD Home, Sold As-Is Case: # 421-504294

  26. 2025-04-18
    status Active 927-char remark
    Show marketing remark (927 chars)

    Investor Alert in Wynnewood – 2,220 SqFt (per Court House Records) on 1.58 Acres! This 4 bed, 2 bath home is packed with character and potential! Nestled on 1.58 tree-shaded acres, it’s the perfect flip, rental, or equity-building opportunity. Inside, you'll find a spacious living area, two skylights, vintage tile counters, wood paneling, and a bold checkered kitchen floor. The layout includes two full baths—one with double sinks—ready for your updates. Outside is where it gets even better: a detached 2-car garage with an extra kitchen setup, perfect for a guest suite, rental, or workshop. A stone walkway links the house to the garage, and the pipe fencing, multiple gates, and storm cellar add function and security. There's also plenty of parking for all your toys and tools. Snag this large home on a big lot and turn it into something amazing! HUD Home, Sold As-Is Case: # 421-504294

  27. 2025-04-11
    status Pending 927-char remark
    Show marketing remark (927 chars)

    Investor Alert in Wynnewood – 2,220 SqFt (per Court House Records) on 1.58 Acres! This 4 bed, 2 bath home is packed with character and potential! Nestled on 1.58 tree-shaded acres, it’s the perfect flip, rental, or equity-building opportunity. Inside, you'll find a spacious living area, two skylights, vintage tile counters, wood paneling, and a bold checkered kitchen floor. The layout includes two full baths—one with double sinks—ready for your updates. Outside is where it gets even better: a detached 2-car garage with an extra kitchen setup, perfect for a guest suite, rental, or workshop. A stone walkway links the house to the garage, and the pipe fencing, multiple gates, and storm cellar add function and security. There's also plenty of parking for all your toys and tools. Snag this large home on a big lot and turn it into something amazing! HUD Home, Sold As-Is Case: # 421-504294

  28. 2025-04-05
    listed $61,000 Active 927-char remark
    Show marketing remark (927 chars)

    Investor Alert in Wynnewood – 2,220 SqFt (per Court House Records) on 1.58 Acres! This 4 bed, 2 bath home is packed with character and potential! Nestled on 1.58 tree-shaded acres, it’s the perfect flip, rental, or equity-building opportunity. Inside, you'll find a spacious living area, two skylights, vintage tile counters, wood paneling, and a bold checkered kitchen floor. The layout includes two full baths—one with double sinks—ready for your updates. Outside is where it gets even better: a detached 2-car garage with an extra kitchen setup, perfect for a guest suite, rental, or workshop. A stone walkway links the house to the garage, and the pipe fencing, multiple gates, and storm cellar add function and security. There's also plenty of parking for all your toys and tools. Snag this large home on a big lot and turn it into something amazing! HUD Home, Sold As-Is Case: # 421-504294

  29. 2011-12-22
    soldstatus $44,666

ⓘ 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
$1,494 · $124/mo
Projected year-2 tax
$1,494 · $124/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 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$14,208
− Mortgage interest
−$9,243
− Property taxes
−$1,494
− Insurance
−$825
− Repairs & maintenance
−$1,137
− Management
−$1,137
− Depreciation
−$4,800
Taxable loss
−$4,426
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,062
After-tax cash flow
$-415/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
Wynnewood
NCES district ID
4033300
Math proficiency
13% ▼ -7.00%
Reading proficiency
22% ▼ -2.00%
Median HH income
$42,075
Composite
15.05/100
National rank
#9352
State rank
#198 of 270 in OK

Livability — Wynnewood

Score
62/100
State rank
#253
US rank
#16754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wynnewood, OK
Population (ZIP)
3,382

Population outlook (Garvin County) Hauer SSP2

Today (2025)
28,277 people
By 2030
28,619 · +1.2%
By 2040
29,478 · +4.2%
By 2050
30,384 · +7.5%
By 2075
34,074 · +20.5%
By 2100
36,099 · +27.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 14% Hispanic / Latino 9% Native American 3% Black 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Slovak 3% European 3% Serbian 2%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Garvin

2024 margin
Solid R (+66.1) · D 16.4% · R 82.5% · Other 1.1%
2008→2024 swing
-22.5pp toward R · 2008: -43.6pp · 2024: -66.1pp
All cycles
2024: R+66.1 2020: R+64.2 2016: R+60.7 2012: R+46.1 2008: R+43.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.90%
Current HPI
280.5166
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

+296.3% since first listed
14 events — show timeline
  • 2026-05-14 Price Changed $177,000 MLSOK
  • 2026-05-06 Relisted MLSOK
  • 2026-04-28 Pending MLSOK
  • 2026-04-01 Listed $180,000 MLSOK
  • 2025-09-19 Sold (MLS) $61,000 MLS Technology, Inc.
  • 2025-07-28 Pending MLS Technology, Inc.
  • 2025-07-20 Relisted MLS Technology, Inc.
  • 2025-05-16 Pending MLS Technology, Inc.
  • 2025-05-15 Relisted MLS Technology, Inc.
  • 2025-04-22 Pending MLS Technology, Inc.
  • 2025-04-18 Relisted MLS Technology, Inc.
  • 2025-04-11 Pending MLS Technology, Inc.
  • 2025-04-05 Listed $61,000 MLS Technology, Inc.
  • 2011-12-22 Sold (Public Records) $44,666 Public Records

Property tax history

+11.0%/yr

Latest (2025): $1,494 · +80.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…