CashFlowRE
Sign in Sign up
132 S Flood Ave
D+ Composite 47.9
Why this score? — see what drove the D+ 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 +13.6/30.0
  • ARV discount +13.5/15.0
  • Rent growth +4.4/5.0
  • Livability +4.2/5.0
  • DSCR +4.1/10.0
  • 1% rule +3.0/10.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,900

132 S Flood Ave · Norman, OK 73069
2 bd · 2.0 ba · 1,230 sqft · SingleFamily public records · 3 Days on market
Built 1930 6,970 sqft lot Est $202k · 13% under

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

Listing remarks MLS

Large corner lot, 2 bedrooms plus sitting area.Large utility room with extra space for office.

Key facts

  • Light commercial
  • Hard corner
  • Duplexes

Tags

CONTIGUOUS LOTSHARD CORNERC-1/O-1 ZONINGR-2 MEDIUM DENSITY ZONINGLIGHT COMMERCIALDUPLEXES

Property features AI

Finance

  • Other: Occupied; Directions: Travel from Main St — turn south on Flood; property is on the right
  • Financial info: Loan qualification allowed
  • HOA & community: No mandatory association dues

Exterior

  • Utilities: No storm shelter
  • Home design: Single family residence; Residential property; One story; Located in the McNamee addition
  • Construction: Other construction materials; Shingle roof; Built as an existing property
  • Exterior features: Infill lot; No exterior special features listed

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 3 full bathrooms
  • Interior features: One-level living; Slab foundation; Appraised living area reported

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 2-bed/2.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $8 ($101/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 $140k (19.7% below list).
  • Recommended offer: $140k (19.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.6% in Norman — 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 85/100 on livability (#1 in OK, #557 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+.
  • Norman (suburban): math 27% / reading 32% proficiency, ranked #61 of 270 in OK (top 23%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Mckinley Es (math 62% / reading 57%, grade B-, #10 of 845 statewide, top 2%, 383 students, 0% FRL); Alcott Ms (math 19% / reading 32%, grade F, #84 of 345 statewide, top 26%, 713 students, 0% FRL); Norman Hs (math 27% / reading 44%, grade F, #46 of 447 statewide, top 10%, 2,137 students, 0% FRL) — zoned schools average 0% FRL vs 39% district-wide (39 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+7.7%/yr); 253 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 592 units permitted in Cleveland County in 2024 (12 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Cleveland County population projected at +40% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 16y ago; this cycle's ask has dropped $365k (68%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $80k; list at $175k implies a 119% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,493 (19.7% below list)

Questions for the listing agent

  1. Built in 1930 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.80%
Cap rate
6.35%
Cash-on-cash
0.21%
DSCR
1.01
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$201,720
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
409 W Daws St 0.35mi 2/1.0 1,184 (-4%) 2mo $192,500 $163 71
915 W Comanche St 0.15mi 3/2.0 (+1) 1,104 (-10%) 0mo $335,000 $303 71
1312 Salsbury St 0.50mi 3/1.5 (+1) 1,230 (0%) 3mo $205,000 $167 67
1202 Glenwood Ave 0.46mi 3/1.5 (+1) 1,221 (-1%) 4mo $250,000 $205 67
1203 Barbour St 0.40mi 3/2.0 (+1) 1,309 (+6%) 0mo $215,000 $164 65
1008 Mcnamee St 0.31mi 3/2.0 (+1) 1,378 (+12%) 5mo $312,000 $226 56
751 Iowa St 0.53mi 3/1.0 (+1) 1,148 (-7%) 2mo $172,460 $150 54
607 Nebraska St 0.44mi 3/1.0 (+1) 1,342 (+9%) 2mo $182,000 $136 53
502 Kansas St 0.35mi 3/1.0 (+1) 1,370 (+11%) 4mo $174,800 $128 52
725 Hartman Dr 0.67mi 3/1.0 (+1) 1,310 (+6%) 0mo $93,000 $71 49
1004 Mcfarland St 0.73mi 2/2.5 1,393 (+13%) 2mo $400,000 $287 40
715 W Hughbert St 0.72mi 3/1.5 (+1) 1,103 (-10%) 3mo $172,500 $156 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 · 7.66% rent growth · sell at horizon

5-year hold
IRR
-11.3%
Equity multiple
0.57×
Total profit
$-20,954
Equity at exit
$26,078
10-year hold
IRR
3.2%
Equity multiple
1.27×
Total profit
$13,427
Equity at exit
$15,122

Cash invested: $48,972 (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 73069

Rents YoY
7.7%
Active inventory
253
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,405 high interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$111 /mo · $1,337/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$8

Break-even live

Break-even rent $1,394
Max offer price $174,900
Occupancy floor 94%

Sensitivity live

Price -10% $107 -5% $58 +0% $8 +5% $-41 +10% $-91
Rent -10% $-103 -5% $-47 +0% $8 +5% $64 +10% $119
Rate -1.0pp $96 -0.5pp $53 base $8 +0.5pp $-37 +1.0pp $-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
$43,725
Closing costs
$5,247
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1005 W Eufaula St Norman, OK 2.0 2.0 1100 $1,350 $1.23 5d 1 0.25mi
222 S University Blvd Norman, OK 2.0 2.0 775 $2,875 $3.71 16d 1 0.32mi
418 N Flood Ave Norman, OK 3.0 1.0 1200 $1,600 $1.33 5d 1 0.33mi
471 Elm Ave Norman, OK 2.0 2.0 976 $1,500 $1.54 25d 1 0.44mi
311 S Webster Ave Norman, OK 1.0 1.0 800 $950 $1.19 13d 1 0.45mi
1205 Westlawn Dr Norman, OK 3.0 1.5 1440 $1,600 $1.11 25d 1 0.45mi
1202 Glenwood St Norman, OK 3.0 1.5 1221 $1,600 $1.31 16d 1 0.47mi
911 Nebraska St Norman, OK 2.0 1.0 750 $1,095 $1.46 16d 1 0.52mi
820 Iowa St Norman, OK 2.0 1.0 752 $1,350 $1.80 25d 1 0.52mi
751 Iowa St Norman, OK 3.0 1.0 1148 $1,600 $1.39 5d 1 0.53mi
712 Dakota St Norman, OK 3.0 1.0 1353 $1,395 $1.03 5d 1 0.56mi
1505 Huntington Way Norman, OK 3.0 1.0 1035 $1,300 $1.26 16d 1 0.63mi
127 W Acres St Apt E Norman, OK 1.0 1.0 710 $850 $1.20 5d 1 0.67mi
1510 Huntington Way Norman, OK 3.0 1.0 1176 $1,550 $1.32 22d 1 0.68mi
101 Maple Ln Norman, OK 3.0 1.0 1164 $1,700 $1.46 25d 1 0.68mi
1238 Iowa St Norman, OK 2.0 1.0 720 $1,150 $1.60 25d 1 0.72mi
1205 W Brooks St Norman, OK 3.0 1.0 1153 $1,700 $1.47 13d 1 0.74mi
1506 Dakota St Norman, OK 3.0 1.0 832 $1,050 $1.26 5d 1 0.84mi
1530 Melrose Dr Norman, OK 3.0 1.0 1266 $1,400 $1.11 25d 1 0.84mi
222 McCullough Norman, OK 3.0 2.0 1175 $3,300 $2.81 25d 1 0.88mi
212 S Mercedes Dr Norman, OK 3.0 1.5 1066 $1,400 $1.31 25d 1 0.88mi
306 S Mercedes Dr Norman, OK 3.0 1.5 1048 $1,600 $1.53 25d 1 0.89mi
1712 W Boyd St Norman, OK 3.0 1.0 936 $2,600 $2.78 16d 1 0.89mi
1524 Rowena Ln Norman, OK 3.0 1.0 1025 $1,699 $1.66 25d 1 0.89mi
1208 Avondale Dr Norman, OK 3.0 1.0 1388 $1,600 $1.15 16d 1 0.91mi
1641 Marian Dr Norman, OK 3.0 1.0 1190 $1,500 $1.26 16d 1 0.93mi
930 Miller Ave Norman, OK 2.0 2.0 1050 $1,545 $1.47 5d 1 0.93mi
241 Emelyn St Norman, OK 3.0 2.0 910 $1,500 $1.65 5d 1 0.93mi
1607 Denison Dr Norman, OK 3.0 1.5 1357 $1,595 $1.18 25d 1 0.95mi
1713 Iowa St Norman, OK 3.0 1.5 1030 $1,400 $1.36 13d 1 0.97mi
214 Thompson Dr Norman, OK 3.0 1.5 922 $1,600 $1.74 25d 1 0.99mi
208 Thompson Dr Norman, OK 2.0 1.5 982 $1,400 $1.43 25d 1 0.99mi
202 Thompson Dr Norman, OK 3.0 1.5 942 $1,600 $1.70 25d 1 1.00mi
414 Ferrill St #416 Norman, OK 2.0 1.0 800 $875 $1.09 5d 1 1.00mi
523 E Main St #1 Norman, OK 2.0 2.0 1144 $1,400 $1.22 12d 1 1.03mi
1411 Rebecca Ln Norman, OK 1.0–2.0 1.0 850 $1,015 $1.19 23d 3 1.10mi
1411 Rebecca Ln Norman, OK 1.0–2.0 1.0 850 $1,015 $1.19 16d 3 1.10mi
1104 W Robinson St Norman, OK 3.0 1.0 995 $1,250 $1.26 13d 1 1.11mi
301 Hal Muldrow Dr Norman, OK 1.0–2.0 1.0–2.0 857 $1,100 $1.28 3d 6 1.11mi
1304 Wylie Rd Norman, OK 1.0 1.0 700 $799 $1.14 25d 1 1.14mi

Listing history 13 events

  1. 2026-06-21
    days on market $174,900 Active 3 DOM
  2. 2026-06-18
    pricedays on marketlisting id $174,900 Active 1 DOM
  3. 2026-06-17
    days on market $539,900 Active 16 DOM
  4. 2026-06-16
    days on market $539,900 Active 15 DOM
  5. 2026-06-15
    days on market $539,900 Active 14 DOM
  6. 2026-06-13
    days on market $539,900 Active 12 DOM
  7. 2026-06-09
    days on market $539,900 Active 8 DOM
  8. 2026-06-08
    days on market $539,900 Active 7 DOM
  9. 2026-06-07
    days on market $539,900 Active 6 DOM
  10. 2026-06-05
    days on market $539,900 Active 3 DOM
  11. 2026-06-03
    days on market $539,900 Active 2 DOM
  12. 2026-06-02
    remarks 475-char remark
  13. 2026-06-02
    listed $539,900 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
$1,337 · $111/mo
Projected year-2 tax
$1,574 · $131/mo
Expected delta
+$237/yr (+$20/mo · 17.7%)

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°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 · 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
$16,859
− Mortgage interest
−$9,797
− Property taxes
−$1,337
− Insurance
−$874
− Repairs & maintenance
−$1,349
− Management
−$1,349
− Depreciation
−$5,088
Taxable loss
−$2,935
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$704
After-tax cash flow
$805/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
Norman
NCES district ID
4021720
Math proficiency
27% ▼ -9.00%
Reading proficiency
32% ▼ -8.00%
Median HH income
$48,940
Composite
25.67/100
National rank
#7395
State rank
#61 of 270 in OK

Livability — Norman

Score
85/100
State rank
#1
US rank
#557

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norman, OK
County
Cleveland County · 239,547 people
City population
123,141
Metro
Oklahoma City, OK
Population (ZIP)
28,462
Household income
$58,888
Rent vs Own
54.3% rent · 45.7% own
Severe rent burden
1704.0

Population outlook (Cleveland County) Hauer SSP2

Today (2025)
323,621 people
By 2030
349,070 · +7.9%
By 2040
400,168 · +23.7%
By 2050
454,101 · +40.3%
By 2075
602,926 · +86.3%
By 2100
734,485 · +127.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 64% Two or more races 15% Hispanic / Latino 14% Native American 4% Black 4% Asian 3% Pacific Islander 1%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 3% Italian 3% Slovak 2%
Foreign-born
9% · Canada, China
Languages at home
84% English-only · Spanish 10% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Cleveland

2024 margin
R (+14.9) · D 41.4% · R 56.4% · Other 2.2%
2008→2024 swing
+9.1pp toward D · 2008: -24.0pp · 2024: -14.9pp
All cycles
2024: R+14.9 2020: R+14.1 2016: R+21.7 2012: R+25.9 2008: R+24.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -252.79%
Current HPI
272.4754
Rent YoY
▲ 7.66%
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

+1730.2% since first listed
7 events — show timeline
  • 2026-06-01 Listed $539,900 MLSOK
  • 2010-12-20 Sold (Public Records) $80,000 Public Records
  • 2010-12-20 Sold (MLS) $80,000 MLSOK
  • 2010-09-17 Listed $80,000 MLSOK
  • 2004-10-11 Sold (Public Records) $66,000 Public Records
  • 1999-08-26 Sold (Public Records) $45,000 Public Records
  • 1997-09-01 Sold (Public Records) $29,500 Public Records

Property tax history

+0.7%/yr

Latest (2024): $1,337 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…