CashFlowRE
Sign in Sign up
207 S Park Rd
C- Composite 52.42
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 +19.4/30.0
  • Appreciation +10.0/10.0
  • DSCR +6.1/10.0
  • 1% rule +4.1/10.0
  • ARV discount +3.0/15.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$145,000

207 S Park Rd · Hobart, OK 73651
3 bd · 2.0 ba · 1,999 sqft · SingleFamily public records · 16 Days on market
Built 1935 0.33 ac lot Est $132k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming 3-bedroom, 2-bath home offering 1,999 sq ft of character and comfort. Renovated bathrooms, freshly stained original hardwood floors, and gorgeous mature trees create a timeless, inviting atmosphere. Enjoy multiple outdoor and indoor living spaces including a covered porch, covered patio, and a bright sunroom perfect for year-round relaxation. This home is filled with personality, natural warmth, and thoughtful updates throughout. Located in a highly desirable, well-established neighborhood, it’s the perfect blend of classic charm and modern convenience.

Key facts

  • Covered porch
  • Renovated bathrooms
  • Covered patio

Tags

RENOVATED BATHROOMSORIGINAL HARDWOOD FLOORSCOVERED PORCHCOVERED PATIOBRIGHT SUNROOMWELL-ESTABLISHED NEIGHBORHOOD

Property features AI

Finance

  • Other: Located in Dunlaps addition; No storm shelter; Directions: Head south on Park Rd
  • Financial info: Loan qualification allowed; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 1-car garage
  • Utilities: No flood insurance required
  • Home design: Single-family residence; One story; Residential property; Existing construction
  • Construction: Frame construction; Composition roof; Built on a slab
  • Exterior features: Covered patio; Covered porch; Lot features listed as Other; Homestead eligible

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: In-law plan; Living area listed as 1,999 (assessor); Slab foundation

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 $145k.

Deal economics

  • At list price, monthly cash flow is $161 ($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 $132k (9.0% below list).
  • Recommended offer: $132k (9.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 53/100 on livability (#627 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: crime D+, amenities F, commute F.
  • Hobart (town): math 23% / reading 28% proficiency, ranked #110 of 270 in OK (top 41%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hobart Es (math 32% / reading 27%, grade F, #255 of 845 statewide, top 35%, 366 students, 0% FRL); Hobart Hs (math 5% / reading 24%, grade F, #332 of 447 statewide, top 78%, 197 students, 0% FRL) — zoned schools average 0% FRL vs 63% district-wide (63 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 52 active listings in the ZIP.

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $14k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($143k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $51k; list at $145k implies a 184% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,935 (9.0% below list)

Questions for the listing agent

  1. Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.91%
Cap rate
7.63%
Cash-on-cash
4.77%
DSCR
1.21
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$131,934
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
127 S Randlett St 0.37mi 4/3.0 (+1) 1,888 (-6%) 1mo $85,000 $45 64
505 N Hitchcock St 0.53mi 4/2.0 (+1) 1,923 (-4%) 12mo $165,000 $86 54
305 N Broadway St 0.59mi 4/1.0 (+1) 1,960 (-2%) 13mo $50,000 $26 50
505 N Hill St 0.64mi 3/2.0 1,782 (-11%) 8mo $118,000 $66 45
201 N Randlett St 0.42mi 4/2.0 (+1) 1,786 (-11%) 20mo $30,666 $17 41
526 N Hill St 0.70mi 3/2.0 1,814 (-9%) 14mo $90,000 $50 41
904 S Ohio 0.60mi 4/3.0 (+1) 1,752 (-12%) 13mo $129,000 $74 32
1001 S Ohio St 0.67mi 3/2.0 1,765 (-12%) 21mo $165,000 $93 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
27.7%
Equity multiple
3.20×
Total profit
$89,195
Equity at exit
$130,627
10-year hold
IRR
24.2%
Equity multiple
7.27×
Total profit
$254,474
Equity at exit
$281,703

Cash invested: $40,600 (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 73651

Home prices YoY
8.0%
Active inventory
52
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,319 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$60 /mo · $721/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$277
Net cashflow
$161

Break-even live

Break-even rent $1,115
Max offer price $145,000
Occupancy floor 83%

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
$36,250
Closing costs
$4,350
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 12 events

  1. 2026-06-18
    days on market $145,000 Active 16 DOM
  2. 2026-06-17
    days on market $145,000 Active 15 DOM
  3. 2026-06-16
    days on market $145,000 Active 14 DOM
  4. 2026-06-15
    days on market $145,000 Active 13 DOM
  5. 2026-06-13
    days on market $145,000 Active 11 DOM
  6. 2026-06-12
    days on market $145,000 Active 10 DOM
  7. 2026-06-09
    days on market $145,000 Active 7 DOM
  8. 2026-06-08
    days on market $145,000 Active 6 DOM
  9. 2026-06-08
    days on market $145,000 Active 5 DOM
  10. 2026-06-05
    days on market $145,000 Active 3 DOM
  11. 2026-06-03
    remarks 568-char remark
  12. 2026-06-03
    listed $145,000 Active 1 DOM

ⓘ 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
$721 · $60/mo
Projected year-2 tax
$1,305 · $109/mo
Expected delta
+$584/yr (+$49/mo · 81.0%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 6/10 Major

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,832
− Mortgage interest
−$8,122
− Property taxes
−$721
− Insurance
−$725
− Repairs & maintenance
−$1,267
− Management
−$1,267
− Depreciation
−$4,218
Taxable loss
−$487
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$117
After-tax cash flow
$2,054/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
Hobart
NCES district ID
4014700
Math proficiency
23% ▼ -6.00%
Reading proficiency
28% ▼ -8.00%
Median HH income
$36,779
Composite
21.2/100
National rank
#8417
State rank
#110 of 270 in OK

Livability — Hobart

Score
53/100
State rank
#627
US rank
#24677

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hobart, OK
City population
4,070
Population (ZIP)
4,070

Population outlook (Kiowa County) Hauer SSP2

Today (2025)
8,842 people
By 2030
8,733 · -1.2%
By 2040
8,641 · -2.3%
By 2050
8,758 · -1.0%
By 2075
9,894 · +11.9%
By 2100
11,194 · +26.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 15% Two or more races 10% Black 4% Native American 2%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Iranian 8% Italian 2% Slovak 1%
Foreign-born
1% · Canada
Languages at home
90% English-only · Spanish 10%

Political lean MEDSL · Kiowa

2024 margin
Solid R (+58.3) · D 20.1% · R 78.4% · Other 1.6%
2008→2024 swing
-23.5pp toward R · 2008: -34.8pp · 2024: -58.3pp
All cycles
2024: R+58.3 2020: R+57.6 2016: R+52.4 2012: R+35.4 2008: R+34.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.68%
Current HPI
158.6311
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

+184.3% since first listed
2 events — show timeline
  • 2026-06-01 Listed $145,000 MLSOK
  • 1996-06-03 Sold (Public Records) $51,000 Public Records

Property tax history

+5.5%/yr

Latest (2025): $721 · -2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…