CashFlowRE
Sign in Sign up
345 E Cumberland Ave
B- Composite 67.91
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.7/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • ARV discount +1.7/15.0

$54,900

345 E Cumberland Ave · Stringtown, OK 74569
2 bd · 1.0 ba · 936 sqft · SingleFamily · 100 Days on market
Built 1921 0.34 ac lot Est $49k · 13% over ↓ 45% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This cozy 2-bedroom, 1-bathroom home blends small-town charm with modern updates. Set in a friendly community near the local school, this property offers the convenience of in-town living while being just a short drive from a larger city filled with shopping, dining, and entertainment. The home itself has been refreshed inside, giving it a clean, comfortable feel, while still leaving some spaces unfinished—perfect for adding your own personal touch. Mature shade trees and edible and useful greenery make the yard as functional as it is inviting. Located in a picturesque area of rolling hills and low mountains, this home is also close to a beautiful lake, offering endless opportunities

Key facts

  • Beautiful lake
  • Outdoor recreation
  • Modern updates

Tags

MODERN UPDATESMATURE SHADE TREESEDIBLE AND USEFUL GREENERYPICTURESQUE AREABEAUTIFUL LAKEOUTDOOR RECREATION

Property features AI

Exterior

  • Parking: Concrete driveway
  • Security: No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story home; Faces southwest; Crawlspace foundation; Entry level: first floor
  • Construction: Wood frame construction; Asphalt/fiberglass roof; Built per public records
  • Exterior features: Covered porch; Concrete driveway; Mature trees

Interior

  • Kitchen: Dishwasher; Disposal; Oven; Range / Stove; Refrigerator
  • Bedrooms: Master bedroom (first floor); Additional bedroom (first floor)
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: Hall full bathroom with bathtub (first floor)
  • Heating & cooling: Gas heating with multiple heating units; Window cooling units (three or more); Has cooling
  • Interior features: High ceilings; Wood countertops; Ceiling fan(s); Gas range/oven connection; Vinyl windows
  • Laundry & utility: Washer hookup; Electric dryer hookup; Interior utility room (first floor)

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/1.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $305 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($867 rent vs $55k).
  • Recommended offer: $50k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#252 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, housing A; Watch: employment D+, schools F, amenities F.
  • Stringtown (rural): math 20% / reading 30% proficiency, ranked #344 of 513 in OK (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 7 active listings in the ZIP.

Forward outlook

  • In year one you build about $1k of equity ($380 loan paydown + $726 appreciation (1.3% local appreciation)).
  • Atoka County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.3% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($50k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $8k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1921 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $49,959 (9.0% below list)

Questions for the listing agent

  1. It's been on market 100 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 1921 — 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. 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
1.58%
Cap rate
12.96%
Cash-on-cash
23.82%
DSCR
2.06
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$48,672
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
345 E Cumberland Ave 0.00mi 2/1.0 936 (0%) 0mo $49,000 $52 100

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.32% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.7%
Equity multiple
2.39×
Total profit
$21,347
Equity at exit
$19,669
10-year hold
IRR
29.0%
Equity multiple
4.58×
Total profit
$55,066
Equity at exit
$26,870

Cash invested: $15,372 (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 74569

Home prices YoY
0.6%
Active inventory
7
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$867 medium interval (Pro) →
Mortgage (P&I)
$288
Tax est. 1.5%
$69 /mo · $824/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$182
Net cashflow
$305

Break-even live

Break-even rent $480
Max offer price $54,900
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
$13,725
Closing costs
$1,647
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 17 events

  1. 2026-06-04
    days on market $54,900 Active 100 DOM
  2. 2026-06-02
    days on market $54,900 Active 99 DOM
  3. 2026-06-01
    days on market $54,900 Active 98 DOM
  4. 2026-05-31
    days on market $54,900 Active 97 DOM
  5. 2026-04-12
    price $54,900
  6. 2026-02-23
    listed $62,999 Active
  7. 2026-02-21
    historical
  8. 2025-11-26
    price $62,999
  9. 2025-09-09
    price $64,999
  10. 2025-08-21
    listed $75,000 Active
  11. 2025-07-04
    historical
  12. 2025-01-31
    listed $79,000 Active
  13. 2025-01-31
    historical
  14. 2024-10-17
    price $79,000
  15. 2024-08-29
    price $89,000
  16. 2024-08-02
    price $96,000
  17. 2024-07-13
    listed $99,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥112°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$10,399
− Mortgage interest
−$3,075
− Property taxes
−$824
− Insurance
−$274
− Repairs & maintenance
−$832
− Management
−$832
− Depreciation
−$1,597
Taxable income
$2,964
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$711
After-tax cash flow
$2,951/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
Stringtown
NCES district ID
4029010
Math proficiency
20% ▼ -5.00%
Reading proficiency
30% ▼ -5.00%
Median HH income
$39,562
Composite
24.08/100
National rank
#13164
State rank
#344 of 513 in OK

Livability — Stringtown

Score
62/100
State rank
#252
US rank
#16682

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stringtown, OK
Population (ZIP)
610

Population outlook (Atoka County) Hauer SSP2

Today (2025)
13,004 people
By 2030
12,522 · -3.7%
By 2040
11,595 · -10.8%
By 2050
10,709 · -17.6%
By 2075
8,957 · -31.1%
By 2100
7,452 · -42.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 57% Two or more races 18% Black 15% Native American 11%
Common ancestry
Slovak 2% Iranian 1% Scotch-Irish 1%

Political lean MEDSL · Atoka

2024 margin
Solid R (+71.6) · D 13.8% · R 85.3%
2008→2024 swing
-27.7pp toward R · 2008: -43.9pp · 2024: -71.6pp
All cycles
2024: R+71.6 2020: R+70.4 2016: R+65.4 2012: R+48.0 2008: R+43.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.32%
Current HPI
230.1399
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

-44.5% since first listed
13 events — show timeline
  • 2026-04-12 Price Changed $54,900 MLS Technology, Inc.
  • 2026-02-23 Listed $62,999 MLS Technology, Inc.
  • 2026-02-21 Listing Removed MLS Technology, Inc.
  • 2025-11-26 Price Changed $62,999 MLS Technology, Inc.
  • 2025-09-09 Price Changed $64,999 MLS Technology, Inc.
  • 2025-08-21 Listed $75,000 MLS Technology, Inc.
  • 2025-07-04 Listing Removed MLS Technology, Inc.
  • 2025-01-31 Listing Removed MLS Technology, Inc.
  • 2025-01-31 Listed $79,000 MLS Technology, Inc.
  • 2024-10-17 Price Changed $79,000 MLS Technology, Inc.
  • 2024-08-29 Price Changed $89,000 MLS Technology, Inc.
  • 2024-08-02 Price Changed $96,000 MLS Technology, Inc.
  • 2024-07-13 Listed $99,000 MLS Technology, Inc.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…