CashFlowRE
Sign in Sign up
1409 Jacy Ln
C- Composite 50.91
Why this score? — see what drove the C- 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 +17.4/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.7/10.0
  • DSCR +5.4/10.0
  • 1% rule +3.8/10.0
  • Livability +3.5/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$191,000

1409 Jacy Ln · Blanchard, OK 73010
3 bd · 2.0 ba · 1,920 sqft · Manufactured public records · 50 Days on market
Built 2001 0.99 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you’ve been searching for a property with space to spread out and make your own, this is it! This mobile home sits on a full acre in Blanchard with no HOA restrictions, giving you freedom and flexibility to use the land how you want. Whether you’ve been dreaming of starting a garden, adding a shop, or just having room for your pets to run, this property offers plenty of possibilities. The home itself needs some love and updates, but that means you can put your own stamp on it and create something that works perfectly for your needs. With a little vision and elbow grease, this could be a great starter home, rental, or investment property. Blanchard offers that small-town feel with the convenience of being close to shopping, dining, and easy access to the metro. If you’re looking for a project with great potential at an affordable price point — and you’re ready to make it your own — this property is worth a look.

Key facts

  • Fully renovated
  • New flooring
  • New gutters

Tags

FULLY RENOVATEDNEW HVAC SYSTEMNEW ELECTRICAL PANELNEW GUTTERSFRESH EXTERIOR SIDINGNEW FLOORING

Property features AI

Finance

  • Other: Property in Meadow View Estate; Directions available from Hwy 76 to Jacy Lane
  • Financial info: Loan qualification possible; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Utilities: No flood insurance required (per listing)
  • Home design: Single-family residence; One-story; Existing property
  • Construction: Mobile construction; Metal roof; Slab foundation; Built on approximately 0.995-acre lot
  • Exterior features: Open deck; Open patio; Rain gutters; Rural lot

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full baths
  • Heating & cooling: Electric heating
  • Interior features: Two living areas; One wood-burning 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/2.0-bath manufactured listed at $191k.

Deal economics

  • At list price, monthly cash flow is $142 ($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 $167k (12.5% below list).
  • Recommended offer: $167k (12.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 2.6% in Blanchard — 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 69/100 on livability (#47 in OK) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Bridge Creek (rural): math 30% / reading 29% proficiency, ranked #53 of 270 in OK (top 20%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Bridge Creek Ies (math 29% / reading 32%, grade F, #247 of 845 statewide, top 30%, 409 students, 0% FRL); Bridge Creek Hs (math 27% / reading 32%, grade F, #96 of 447 statewide, top 26%, 508 students, 0% FRL) — zoned schools average 0% FRL vs 38% district-wide (38 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 516 active listings in the ZIP; solid renter incomes; 224 units permitted in Grady County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $3k appreciation (1.4% local appreciation)).
  • Grady County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (1.4% appreciation + 3.0% rent growth), your $53k cash investment doubles in ~8 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 50 days — a 3% lower offer ($185k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 20y ago; this cycle's ask has dropped $19k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $83k; list at $191k implies a 130% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major 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 $167,137 (12.5% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.88%
Cap rate
7.19%
Cash-on-cash
3.20%
DSCR
1.14
GRM
9.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.0%
Equity multiple
1.31×
Total profit
$16,780
Equity at exit
$69,671
10-year hold
IRR
9.9%
Equity multiple
2.26×
Total profit
$67,175
Equity at exit
$96,144

Cash invested: $53,480 (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 73010

Home prices YoY
0.5%
Active inventory
516
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,671 medium interval (Pro) →
Mortgage (P&I)
$1,002
Tax from tax record
$97 /mo · $1,161/yr
Insurance
$80
HOA
$0
Vacancy / Maint / Mgmt
$351
Net cashflow
$142

Break-even live

Break-even rent $1,491
Max offer price $191,000
Occupancy floor 86%

Sensitivity live

Price -10% $251 -5% $196 +0% $142 +5% $88 +10% $34
Rent -10% $10 -5% $76 +0% $142 +5% $208 +10% $274
Rate -1.0pp $239 -0.5pp $191 base $142 +0.5pp $93 +1.0pp $43

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
$47,750
Closing costs
$5,730
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 37 events

  1. 2026-06-21
    days on market $191,000 Active 50 DOM
  2. 2026-06-18
    days on market $191,000 Active 47 DOM
  3. 2026-06-17
    days on market $191,000 Active 46 DOM
  4. 2026-06-16
    days on market $191,000 Active 45 DOM
  5. 2026-06-15
    days on market $191,000 Active 44 DOM
  6. 2026-06-13
    days on market $191,000 Active 42 DOM
  7. 2026-06-09
    pricedays on market $191,000 Active 38 DOM
  8. 2026-06-08
    days on market $193,900 Active 37 DOM
  9. 2026-06-07
    days on market $193,900 Active 36 DOM
  10. 2026-06-05
    days on market $193,900 Active 33 DOM
  11. 2026-06-03
    days on market $193,900 Active 32 DOM
  12. 2026-06-02
    days on market $193,900 Active 31 DOM
  13. 2026-06-02
    price $193,900 Active 30 DOM
  14. 2026-06-01
    days on market $195,300 Active 30 DOM
  15. 2026-05-31
    days on market $195,300 Active 29 DOM
  16. 2026-05-18
    price $198,300
  17. 2026-05-08
    price $199,900
  18. 2026-05-04
    price $206,900
  19. 2026-05-01
    listed $209,900 Active
  20. 2026-03-04
    soldstatus $83,000
  21. 2026-02-25
    soldstatus $83,000 Closed 963-char remark
    Show marketing remark (963 chars)

    If you’ve been searching for a property with space to spread out and make your own, this is it! This mobile home sits on a full acre in Blanchard with no HOA restrictions, giving you freedom and flexibility to use the land how you want. Whether you’ve been dreaming of starting a garden, adding a shop, or just having room for your pets to run, this property offers plenty of possibilities. The home itself needs some love and updates, but that means you can put your own stamp on it and create something that works perfectly for your needs. With a little vision and elbow grease, this could be a great starter home, rental, or investment property. Blanchard offers that small-town feel with the convenience of being close to shopping, dining, and easy access to the metro. If you’re looking for a project with great potential at an affordable price point — and you’re ready to make it your own — this property is worth a look.

  22. 2025-10-27
    status Pending 963-char remark
    Show marketing remark (963 chars)

    If you’ve been searching for a property with space to spread out and make your own, this is it! This mobile home sits on a full acre in Blanchard with no HOA restrictions, giving you freedom and flexibility to use the land how you want. Whether you’ve been dreaming of starting a garden, adding a shop, or just having room for your pets to run, this property offers plenty of possibilities. The home itself needs some love and updates, but that means you can put your own stamp on it and create something that works perfectly for your needs. With a little vision and elbow grease, this could be a great starter home, rental, or investment property. Blanchard offers that small-town feel with the convenience of being close to shopping, dining, and easy access to the metro. If you’re looking for a project with great potential at an affordable price point — and you’re ready to make it your own — this property is worth a look.

  23. 2025-09-15
    listed $99,900 Active 963-char remark
    Show marketing remark (963 chars)

    If you’ve been searching for a property with space to spread out and make your own, this is it! This mobile home sits on a full acre in Blanchard with no HOA restrictions, giving you freedom and flexibility to use the land how you want. Whether you’ve been dreaming of starting a garden, adding a shop, or just having room for your pets to run, this property offers plenty of possibilities. The home itself needs some love and updates, but that means you can put your own stamp on it and create something that works perfectly for your needs. With a little vision and elbow grease, this could be a great starter home, rental, or investment property. Blanchard offers that small-town feel with the convenience of being close to shopping, dining, and easy access to the metro. If you’re looking for a project with great potential at an affordable price point — and you’re ready to make it your own — this property is worth a look.

  24. 2023-06-01
    historical
  25. 2023-05-02
    listed $129,000 Active
  26. 2023-05-01
    historical
  27. 2023-04-15
    listed $129,000 Active
  28. 2023-03-01
    historical
  29. 2022-11-28
    price $159,900
  30. 2022-09-03
    listed $165,000 Active
  31. 2007-11-01
    soldstatus $91,000
  32. 2007-09-27
    historical
  33. 2007-05-14
    listed $84,995
  34. 2006-11-20
    soldstatus $35,000
  35. 2006-06-20
    listed $47,990
  36. 2000-09-27
    soldstatus $89,000
  37. 2000-09-06
    soldstatus $76,000

ⓘ 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
$1,161 · $97/mo
Projected year-2 tax
$1,719 · $143/mo
Expected delta
+$558/yr (+$47/mo · 48.1%)

ⓘ 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 ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$20,056
− Mortgage interest
−$10,699
− Property taxes
−$1,161
− Insurance
−$955
− Repairs & maintenance
−$1,605
− Management
−$1,605
− Depreciation
−$5,556
Taxable loss
−$1,524
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$366
After-tax cash flow
$2,075/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
Bridge Creek
NCES district ID
4005400
Math proficiency
30% ▼ -11.00%
Reading proficiency
29% ▼ -6.00%
Median HH income
$61,994
Composite
26.95/100
National rank
#7078
State rank
#53 of 270 in OK

Livability — Blanchard

Score
69/100
State rank
#47
US rank
#8299

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
McClain County · 33,206 people
City population
21,521
Metro
Oklahoma City, OK
Population (ZIP)
21,521
Household income
$90,110
Rent vs Own
15.2% rent · 84.8% own
Severe rent burden
239.0

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 (81%)
Race & ethnicity
White 81% Two or more races 10% Hispanic / Latino 6% Native American 4%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 2% Lithuanian 2% Slovak 2%
Foreign-born
1% · Canada
Languages at home
97% 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
▲ 1.45%
Current HPI
285.8653
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

+160.9% since first listed
22 events — show timeline
  • 2026-05-18 Price Changed $198,300 MLSOK
  • 2026-05-08 Price Changed $199,900 MLSOK
  • 2026-05-04 Price Changed $206,900 MLSOK
  • 2026-05-01 Listed $209,900 MLSOK
  • 2026-03-04 Sold (Public Records) $83,000 Public Records
  • 2026-02-25 Sold (MLS) $83,000 MLSOK
  • 2025-10-27 Pending MLSOK
  • 2025-09-15 Listed $99,900 MLSOK
  • 2023-06-01 Listing Removed MLSOK
  • 2023-05-02 Listed $129,000 MLSOK
  • 2023-05-01 Listing Removed MLSOK
  • 2023-04-15 Listed $129,000 MLSOK
  • 2023-03-01 Listing Removed MLSOK
  • 2022-11-28 Price Changed $159,900 MLSOK
  • 2022-09-03 Listed $165,000 MLSOK
  • 2007-11-01 Sold (Public Records) $91,000 Public Records
  • 2007-09-27 Listing Removed MLSOK
  • 2007-05-14 Listed $84,995 MLSOK
  • 2006-11-20 Sold (MLS) $35,000 MLSOK
  • 2006-06-20 Listed $47,990 MLSOK
  • 2000-09-27 Sold (Public Records) $89,000 Public Records
  • 2000-09-06 Sold (Public Records) $76,000 Public Records

Property tax history

+1.4%/yr

Latest (2025): $1,161 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…