CashFlowRE
Sign in Sign up
323 W 6th St
C+ Composite 63.76
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 +18.0/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +5.6/10.0
  • 1% rule +3.9/10.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$125,000

323 W 6th St · Chandler, OK 74834
3 bd · 2.0 ba · 1,288 sqft · SingleFamily public records · 65 Days on market
Built 1950 0.32 ac lot Est $162k · 23% under

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

Listing remarks

Solid home with 20 X 30 metal shop with concrete floor and electric. House has a metal roof, new HVAC system installed in 2021, and a new hot water heater in 2023. House sits on a corner on 4 city lots and has a fenced yard. Just needs your TLC and a little remodeling to make this a wonderful home. Selling in "As Is" condition. Seller will consider ALL offers!

Key facts

  • Metal shop
  • Metal roof
  • New hot water heater

Tags

METAL SHOPCONCRETE FLOORELECTRICMETAL ROOFNEW HVAC SYSTEMNEW HOT WATER HEATER

Property features AI

Finance

  • Other: Lot dimensions approximately 100 x 140
  • Financial info: Listing offered as-is; cash or conventional financing accepted; Loan qualification available; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Utilities: Public utilities
  • Home design: Single family residence; One story; Property faces north; Residential, existing property
  • Construction: Vinyl siding; Metal roof; Conventional foundation; Built as existing structure
  • Exterior features: Covered patio; Outbuildings; Workshop; Chain link fencing; Corner lot; Homestead eligible

Interior

  • Bedrooms: 3 bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Interior features: Laminate flooring; No fireplace; One living area; One dining area

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 $125k.

Deal economics

  • At list price, monthly cash flow is $108 ($1k/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 $112k (10.8% below list).
  • Recommended offer: $112k (10.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 2.8% in Chandler — 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 64/100 on livability (#171 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D, employment D, amenities F.
  • Chandler (town): math 35% / reading 35% proficiency, ranked #36 of 270 in OK (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Park Road Es (math 38% / reading 36%, grade F, #132 of 845 statewide, top 19%, 313 students, 0% FRL); Chandler Hs (math 47% / reading 52%, grade D, #9 of 447 statewide, top 2%, 335 students, 0% FRL) — zoned schools average 0% FRL vs 42% district-wide (42 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 122 active listings in the ZIP; 19 units permitted in Lincoln County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $13k of equity ($864 loan paydown + $12k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $55k; list at $125k implies a 127% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major 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 $111,534 (10.8% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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 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?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.89%
Cap rate
7.33%
Cash-on-cash
3.69%
DSCR
1.16
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$162,288
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
414 S Price Ave 0.13mi 2/2.0 (-1) 1,278 (-1%) 5mo $164,000 $128 83
223 E 9th St 0.40mi 3/2.0 1,260 (-2%) 2mo $159,000 $126 76
323 W 9th St 0.22mi 3/1.5 1,240 (-4%) 10mo $180,000 $145 74
520 Steele Ave 0.15mi 2/1.5 (-1) 1,169 (-9%) 10mo $95,000 $81 62
407 Manvel Ave 0.23mi 2/1.0 (-1) 1,167 (-9%) 4mo $35,000 $30 61
315 S Price Ave 0.19mi 3/3.0 1,470 (+14%) 5mo $78,000 $53 60
614 S Price Ave 0.03mi 2/1.5 (-1) 1,116 (-13%) 12mo $113,500 $102 59
919 Tilghman Dr 0.46mi 3/2.0 1,390 (+8%) 8mo $226,000 $163 58
211 N Dewey Ave 0.72mi 3/2.0 1,315 (+2%) 7mo $150,000 $114 57
909 W Hoyt St 0.46mi 4/1.0 (+1) 1,302 (+1%) 13mo $170,000 $131 57
922 Woods Ter 0.52mi 3/2.0 1,435 (+11%) 13mo $215,000 $150 46
215 Bennett Blvd 0.67mi 3/1.0 1,425 (+11%) 2mo $157,900 $111 45

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
26.9%
Equity multiple
3.14×
Total profit
$74,899
Equity at exit
$112,610
10-year hold
IRR
23.6%
Equity multiple
7.15×
Total profit
$215,094
Equity at exit
$242,848

Cash invested: $35,000 (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 74834

Home prices YoY
19.9%
Active inventory
122
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,115 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$66 /mo · $790/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$108

Break-even live

Break-even rent $979
Max offer price $125,000
Occupancy floor 85%

Sensitivity live

Price -10% $178 -5% $143 +0% $108 +5% $72 +10% $37
Rent -10% $20 -5% $64 +0% $108 +5% $152 +10% $196
Rate -1.0pp $171 -0.5pp $139 base $108 +0.5pp $75 +1.0pp $42

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
$31,250
Closing costs
$3,750
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 23 events

  1. 2026-06-21
    days on market $125,000 Active 65 DOM
  2. 2026-06-21
    days on market $125,000 Active 64 DOM
  3. 2026-06-18
    days on market $125,000 Active 62 DOM
  4. 2026-06-17
    days on market $125,000 Active 61 DOM
  5. 2026-06-16
    days on market $125,000 Active 60 DOM
  6. 2026-06-16
    price $125,000 Active 59 DOM
  7. 2026-06-15
    days on market $139,000 Active 59 DOM
  8. 2026-06-13
    days on market $139,000 Active 57 DOM
  9. 2026-06-12
    days on market $139,000 Active 56 DOM
  10. 2026-06-09
    days on market $139,000 Active 53 DOM
  11. 2026-06-08
    days on market $139,000 Active 52 DOM
  12. 2026-06-08
    days on market $139,000 Active 51 DOM
  13. 2026-06-05
    days on market $139,000 Active 49 DOM
  14. 2026-06-04
    days on market $139,000 Active 47 DOM
  15. 2026-06-02
    days on market $139,000 Active 46 DOM
  16. 2026-06-01
    days on market $139,000 Active 45 DOM
  17. 2026-05-31
    days on market $139,000 Active 44 DOM
  18. 2026-05-09
    price $139,000
  19. 2026-04-15
    listed $149,000 Active
  20. 2025-01-08
    soldstatus $55,000
  21. 2004-12-07
    soldstatus $57,000
  22. 1994-01-05
    soldstatus $37,000
  23. 1990-05-25
    soldstatus $40,500

ⓘ 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
$790 · $66/mo
Projected year-2 tax
$1,125 · $94/mo
Expected delta
+$335/yr (+$28/mo · 42.4%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$13,384
− Mortgage interest
−$7,002
− Property taxes
−$790
− Insurance
−$625
− Repairs & maintenance
−$1,071
− Management
−$1,071
− Depreciation
−$3,636
Taxable loss
−$811
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$195
After-tax cash flow
$1,487/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
Chandler
NCES district ID
4007290
Math proficiency
35% ▲ 1.00%
Reading proficiency
35% ▬ 0.00%
Median HH income
$45,229
Composite
29.9/100
National rank
#6392
State rank
#36 of 270 in OK

Livability — Chandler

Score
64/100
State rank
#171
US rank
#13840

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chandler, OK
City population
7,551
Population (ZIP)
7,551

Population outlook (Lincoln County) Hauer SSP2

Today (2025)
36,104 people
By 2030
36,435 · +0.9%
By 2040
36,696 · +1.6%
By 2050
36,216 · +0.3%
By 2075
35,057 · -2.9%
By 2100
31,333 · -13.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Two or more races 12% Hispanic / Latino 3% Black 3% Native American 3%
Common ancestry
Lithuanian 4% Slovak 2% Scottish 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Lincoln

2024 margin
Solid R (+63.3) · D 17.5% · R 80.8% · Other 1.7%
2008→2024 swing
-13.4pp toward R · 2008: -49.8pp · 2024: -63.3pp
All cycles
2024: R+63.3 2020: R+63.2 2016: R+60.1 2012: R+49.0 2008: R+49.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 52.43%
Current HPI
315.8775
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

+243.2% since first listed
6 events — show timeline
  • 2026-05-09 Price Changed $139,000 MLSOK
  • 2026-04-15 Listed $149,000 MLSOK
  • 2025-01-08 Sold (Public Records) $55,000 Public Records
  • 2004-12-07 Sold (Public Records) $57,000 Public Records
  • 1994-01-05 Sold (Public Records) $37,000 Public Records
  • 1990-05-25 Sold (Public Records) $40,500 Public Records

Property tax history

+2.5%/yr

Latest (2025): $790 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…