CashFlowRE
Sign in Sign up
627 Cranton Dr
B Composite 73.25
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 +29.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • 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

$115,000

627 Cranton Dr · Chickasha, OK 73018
3 bd · 2.0 ba · 1,505 sqft · SingleFamily public records · 95 Days on market
Built 1960 2.33 ac lot Est $229k · 50% under

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

Listing remarks MLS

Fixer Upper on 2.33 acres in Chickasha. To be sold As-Is

Key facts

  • Spacious tract
  • Completed shop
  • Brick home

Tags

SPACIOUS TRACTBRICK HOMECOMPLETED SHOPRV HOOKUP

Property features AI

Finance

  • Other: Taxes listed (amount provided in data)
  • Financial info: Not assumable; Loan qualification unknown
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 2-car garage
  • Home design: Single family residence; One-level property; Property faces north; Residential property
  • Construction: Brick and frame construction; Composition roof; Slab foundation; Existing property
  • Exterior features: Covered porch; Outbuildings; Below-ground storm shelter; Lot described as 'Other'; Approximately 2.33 acres

Interior

  • Bedrooms: 2 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: No fireplace; No in-law plan

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 $115k.

Deal economics

  • At list price, monthly cash flow is $423 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $105k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% 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: 205 active listings in the ZIP; 5 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).
  • This rent runs 32% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 95 days — a 9% lower offer ($105k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 9y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $47k; list at $115k implies a 145% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $104,650 (9.0% below list)

Questions for the listing agent

  1. It's been on market 95 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 1960 — 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. 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.
  7. 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.
  8. 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
1.30%
Cap rate
10.71%
Cash-on-cash
15.77%
DSCR
1.70
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$228,760
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
909 Hazy Brook Cir 0.41mi 3/2.0 1,502 (-0%) 6mo $236,795 $158 75
913 Hazy Brook Cir 0.41mi 3/2.0 1,458 (-3%) 5mo $229,259 $157 72
912 Shady Meadow Way 0.41mi 3/2.0 1,394 (-7%) 2mo $225,000 $161 67
902 Brookhollow Dr 0.61mi 3/2.0 1,556 (+3%) 0mo $235,000 $151 66
920 Shady Meadow Way 0.42mi 4/2.0 (+1) 1,600 (+6%) 2mo $247,000 $154 64
912 Hazy Brook Cir 0.42mi 3/2.0 1,394 (-7%) 6mo $224,990 $161 64
1002 Tarry Town Dr 0.43mi 3/2.0 1,347 (-10%) 4mo $193,000 $143 59
916 Hazy Brook Cir 0.42mi 4/2.0 (+1) 1,600 (+6%) 7mo $242,500 $152 59
3811 S Hickory Stick Dr 0.60mi 3/2.5 1,598 (+6%) 3mo $196,100 $123 57
3805 Stoneybrook Dr 0.63mi 3/2.0 1,598 (+6%) 6mo $187,000 $117 56
3011 Heatherwood Dr 0.57mi 3/2.0 1,372 (-9%) 7mo $205,000 $149 53
104 S 9th Street Cir 0.73mi 3/2.0 1,321 (-12%) 6mo $178,000 $135 40

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
6.6%
Equity multiple
1.26×
Total profit
$8,314
Equity at exit
$17,147
10-year hold
IRR
16.0%
Equity multiple
2.30×
Total profit
$41,945
Equity at exit
$9,943

Cash invested: $32,200 (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 73018

Home prices YoY
-21.1%
Active inventory
205
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,498 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$110 /mo · $1,314/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$423

Break-even live

Break-even rent $963
Max offer price $115,000
Occupancy floor 67%

Sensitivity live

Price -10% $488 -5% $456 +0% $423 +5% $391 +10% $358
Rent -10% $305 -5% $364 +0% $423 +5% $482 +10% $541
Rate -1.0pp $481 -0.5pp $452 base $423 +0.5pp $393 +1.0pp $363

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
$28,750
Closing costs
$3,450
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2730 Valley View Cir Chickasha, OK 2.0–3.0 2.0 1087 $1,495 $1.37 3d 3 0.71mi
3507 W Mississippi Ave Chickasha, OK 4.0 2.0 1240 $1,474 $1.19 3d 1 0.73mi
2716 Valley View Dr Chickasha, OK 3.0 2.0 1242 $1,350 $1.09 3d 1 0.75mi
607 W Wisconsin Ave Chickasha, OK 3.0 2.0 1270 $1,395 $1.10 11d 1 0.98mi
2024 Taylor St Chickasha, OK 3.0 2.0 1355 $1,525 $1.13 3d 1 1.22mi

Listing history 37 events

  1. 2026-06-21
    days on market $115,000 Active 95 DOM
  2. 2026-06-18
    days on market $115,000 Active 92 DOM
  3. 2026-06-17
    days on market $115,000 Active 91 DOM
  4. 2026-06-16
    days on market $115,000 Active 90 DOM
  5. 2026-06-15
    days on market $115,000 Active 89 DOM
  6. 2026-06-13
    days on market $115,000 Active 87 DOM
  7. 2026-06-09
    days on market $115,000 Active 83 DOM
  8. 2026-06-08
    days on market $115,000 Active 82 DOM
  9. 2026-06-07
    days on market $115,000 Active 81 DOM
  10. 2026-06-05
    days on market $115,000 Active 78 DOM
  11. 2026-06-03
    days on market $115,000 Active 77 DOM
  12. 2026-06-02
    days on market $115,000 Active 76 DOM
  13. 2026-06-01
    days on market $115,000 Active 75 DOM
  14. 2026-05-31
    days on market $115,000 Active 74 DOM
  15. 2026-04-30
    price $115,000
  16. 2026-03-18
    listed $125,000 Active
  17. 2021-08-16
    soldstatus $47,000
  18. 2021-08-13
    soldstatus $47,000 Sold 57-char remark
    Show marketing remark (57 chars)

    Fixer Upper on 2.33 acres in Chickasha. To be sold As-Is

  19. 2021-08-02
    historical 57-char remark
    Show marketing remark (57 chars)

    Fixer Upper on 2.33 acres in Chickasha. To be sold As-Is

  20. 2021-07-28
    listed $47,000 57-char remark
    Show marketing remark (57 chars)

    Fixer Upper on 2.33 acres in Chickasha. To be sold As-Is

  21. 2021-03-10
    historical
  22. 2021-03-09
    status Active
  23. 2021-01-20
    status Pending
  24. 2020-12-10
    price $53,500
  25. 2020-12-04
    status Active
  26. 2020-10-30
    status Pending
  27. 2020-10-12
    status Active
  28. 2020-10-03
    status Pending
  29. 2020-09-17
    price $60,000
  30. 2020-08-22
    listed $64,000 Active
  31. 2018-03-13
    soldstatus $39,000 Sold
  32. 2018-02-22
    status Pending
  33. 2018-01-09
    listed $49,900 Active
  34. 2017-12-02
    historical
  35. 2017-11-14
    price $49,900
  36. 2017-10-18
    price $54,900
  37. 2017-09-16
    listed $65,000 Active

ⓘ 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
$1,314 · $110/mo
Projected year-2 tax
$1,314 · $110/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 · 19 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 · 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
$17,979
− Mortgage interest
−$6,442
− Property taxes
−$1,314
− Insurance
−$575
− Repairs & maintenance
−$1,438
− Management
−$1,438
− Depreciation
−$3,345
Taxable income
$3,426
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$822
After-tax cash flow
$4,255/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

+76.9% since first listed
23 events — show timeline
  • 2026-04-30 Price Changed $115,000 MLSOK
  • 2026-03-18 Listed $125,000 MLSOK
  • 2021-08-16 Sold (Public Records) $47,000 Public Records
  • 2021-08-13 Sold (MLS) $47,000 MLSOK
  • 2021-08-02 Listing Removed MLSOK
  • 2021-07-28 Listed $47,000 MLSOK
  • 2021-03-10 Listing Removed MLSOK
  • 2021-03-09 Relisted MLSOK
  • 2021-01-20 Pending MLSOK
  • 2020-12-10 Price Changed $53,500 MLSOK
  • 2020-12-04 Relisted MLSOK
  • 2020-10-30 Pending MLSOK
  • 2020-10-12 Relisted MLSOK
  • 2020-10-03 Pending MLSOK
  • 2020-09-17 Price Changed $60,000 MLSOK
  • 2020-08-22 Listed $64,000 MLSOK
  • 2018-03-13 Sold (MLS) $39,000 MLSOK
  • 2018-02-22 Pending MLSOK
  • 2018-01-09 Listed $49,900 MLSOK
  • 2017-12-02 Listing Removed MLSOK
  • 2017-11-14 Price Changed $49,900 MLSOK
  • 2017-10-18 Price Changed $54,900 MLSOK
  • 2017-09-16 Listed $65,000 MLSOK

Property tax history

+4.8%/yr

Latest (2025): $1,314 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…