CashFlowRE
Sign in Sign up
340903 E Hwy 62 Hwy
B+ Composite 75.21
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 +30.0/30.0
  • DSCR +10.0/10.0
  • Appreciation +9.0/10.0
  • 1% rule +8.8/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +2.1/10.0

$87,500

340903 E Hwy 62 Hwy · Meeker, OK 74855
3 bd · 1.5 ba · 1,296 sqft · Other · 5 Days on market
Built 1930 Fair condition 3.24 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This 3 bed, 1.5 bath cozy home is ready for your customizations! Sitting on 3.24 beautifully maintained acres, around the corner from Meeker Lake, with a shop to park your cars, outdoor equipment, recreational vehicles and more! Wildlife frequents the property coming right up to the back windows. The spacious living room and kitchen are waiting for personal touches to be made yours. Two generous sized spare bedrooms come off of the living room with a full bath in-between. The master bedroom is on the opposite side of the house offering ultimate privacy with its own half bath. A covered porch leads from the driveway for ultimate entertainment opportunities. There is a screened in porch as we

Key facts

  • Covered porch
  • Screened in porch
  • Shop to park cars

Tags

BEAUTIFULLY MAINTAINED ACRESSHOP TO PARK CARSWILDLIFE FREQUENTS PROPERTYCOVERED PORCHSCREENED IN PORCHUPDATED PEX PLUMBING

Property features AI

Finance

  • Other: Homestead exempt; Vacant and not occupied
  • Financial info: Sold/Offered as-is
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Detached or attached 2-car garage
  • Utilities: Electricity available; Natural gas available; Private well available; Septic tank
  • Home design: Single family residence; One level; North-facing; Residential property; Existing property
  • Construction: Metal roof; Other construction materials; Built on slab
  • Exterior features: Rural lot; Covered porch

Interior

  • Kitchen: Range (gas/electric code 3E)
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: No cooling listed
  • Interior features: Covered porch; No fireplace; No central cooling
  • Laundry & utility: Slab foundation (utility access at slab)

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/1.5-bath other listed at $88k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $422 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $88k).

Location & tenants

  • Location reads 63/100 on livability (#210 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, crime B+; Watch: amenities F, commute F, employment D-.
  • Meeker (rural): math 19% / reading 28% proficiency, ranked #123 of 270 in OK (top 46%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Meeker Es (math 22% / reading 27%, grade F, #354 of 845 statewide, top 47%, 342 students, 0% FRL); Meeker Hs (math 22% / reading 27%, grade F, #150 of 447 statewide, top 48%, 209 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; 19 units permitted in Lincoln County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($605 loan paydown + $7k appreciation (8.0% local appreciation)).
  • At projected returns (8.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe 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 $87,500

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.38%
Cap rate
12.09%
Cash-on-cash
20.69%
DSCR
1.92
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

7.97% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
36.2%
Equity multiple
3.56×
Total profit
$62,753
Equity at exit
$66,299
10-year hold
IRR
32.3%
Equity multiple
7.61×
Total profit
$162,017
Equity at exit
$131,435

Cash invested: $24,500 (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 74855

Home prices YoY
2.7%
Active inventory
55
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,204 medium interval (Pro) →
Mortgage (P&I)
$459
Tax from tax record
$33 /mo · $401/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$422

Break-even live

Break-even rent $669
Max offer price $87,500
Occupancy floor 60%

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
$21,875
Closing costs
$2,625
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 2 events

  1. 2026-05-09
    status Pending
  2. 2026-05-03
    listed $87,500 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
$401 · $33/mo
Projected year-2 tax
$787 · $66/mo
Expected delta
+$386/yr (+$32/mo · 96.4%)

ⓘ 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 8/10 Severe
  • 🌡 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
$14,448
− Mortgage interest
−$4,901
− Property taxes
−$401
− Insurance
−$438
− Repairs & maintenance
−$1,156
− Management
−$1,156
− Depreciation
−$2,545
Taxable income
$3,851
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$924
After-tax cash flow
$4,145/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This property requires moderate renovations to improve its condition and value. Focus on painting, flooring, and cleaning to enhance its appeal.

Repairs flagged

  • Moderate Kitchen cabinets — Worn condition
  • Major Bathroom tiles — Stained and dirty
  • Moderate Exterior siding — Weathered appearance
  • Major Carpeted flooring — Worn and dirty
  • Major Painted walls — Peeling paint

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace carpeted flooring — New flooring improves comfort and appearance
  • Resale Clean and maintain kitchen countertops — Clean countertops present a more appealing kitchen
  • Resale Deep clean bathroom tiles — Clean tiles improve the bathroom's appearance and functionality

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Worn condition Moderate $3,000–15,000
Bathroom tiles · Stained and dirty Major $15,000–50,000
Exterior siding · Weathered appearance Moderate $3,000–15,000
Carpeted flooring · Worn and dirty Major $15,000–50,000
Painted walls · Peeling paint Major $15,000–50,000
Total estimated repair cost · 5 items $51,000–180,000

Value-add ROI direction

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace carpeted flooring — New flooring improves comfort and appearance
  • Resale Clean and maintain kitchen countertops — Clean countertops present a more appealing kitchen
  • Resale Deep clean bathroom tiles — Clean tiles improve the bathroom's appearance and functionality

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Meeker
NCES district ID
4019680
Math proficiency
19% ▼ -24.00%
Reading proficiency
28% ▼ -10.00%
Median HH income
$48,708
Composite
20.66/100
National rank
#8537
State rank
#123 of 270 in OK

Livability — Meeker

Score
63/100
State rank
#210
US rank
#15435

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,292

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 (75%)
Race & ethnicity
White 75% Two or more races 13% Native American 6% Hispanic / Latino 5% Black 2% Asian 1%
Common ancestry
Slovak 2% Italian 1% American 1%
Foreign-born
2% · Canada
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
▲ 7.97%
Current HPI
303.8343
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

2 events — show timeline
  • 2026-05-09 Pending MLSOK
  • 2026-05-03 Listed $87,500 MLSOK

Property tax history

+8.7%/yr

Latest (2025): $401 · +8.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…