CashFlowRE
Sign in Sign up
701 E Charles Ave
B Composite 74.79
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$54,900

701 E Charles Ave · Pauls Valley, OK 73075
2 bd · 1.0 ba · 864 sqft · SingleFamily public records · 29 Days on market
Built 1962 7,000 sqft lot Est $73k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

2-bedroom 1 bathroom home located in the heart of Paul's Valley!! Corner lot with backyard access!! Home has real hardwood floors!! Come and take a look at this home and make it your new dream home!!

Key facts

  • Backyard access
  • Real hardwood floors
  • Corner lot

Tags

CORNER LOTBACKYARD ACCESSREAL HARDWOOD FLOORS

Property features AI

Finance

  • Other: REO / Bank Owned; Unoccupied
  • Financial info: Sold as-is; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Home design: Single family residence; One-level property; Residential property; Located in Pauls Valley City
  • Construction: Frame construction; Composition roof; Conventional foundation; Existing property
  • Exterior features: Corner lot; No additional exterior features listed

Interior

  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Interior features: One living area; One dining area; No fireplace

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 $278 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($846 rent vs $55k).
  • Recommended offer: $54k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 3.1% in Pauls Valley — 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 54/100 on livability (#604 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: amenities F, commute F, employment F.
  • Pauls Valley (town): math 25% / reading 25% proficiency, ranked #117 of 270 in OK (top 43%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Pauls Valley Elementary School (470 students, 0% FRL); Pauls Valley Hs (math 17% / reading 27%, grade F, #222 of 447 statewide, top 52%, 312 students, 0% FRL) — zoned schools average 0% FRL vs 56% district-wide (56 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 85 active listings in the ZIP; 1 units permitted in Garvin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Garvin County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($54k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $54,076 (1.5% below list)

Questions for the listing agent

  1. Built in 1962 — 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. 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
1.54%
Cap rate
12.37%
Cash-on-cash
21.69%
DSCR
1.96
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$73,440
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
315 N Cherry St 0.34mi 2/1.0 870 (+1%) 19mo $90,000 $103 67
106 Chestnut 0.46mi 2/1.0 894 (+4%) 11mo $129,900 $145 64
224 N Cherry St St 0.27mi 2/1.0 992 (+15%) 2mo $79,000 $80 62
913 E Wagner St 0.20mi 2/1.0 768 (-11%) 14mo $65,000 $85 61
718 N Santa Fe St 0.61mi 3/1.0 (+1) 972 (+12%) 6mo $80,000 $82 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.3%
Equity multiple
1.57×
Total profit
$8,818
Equity at exit
$8,186
10-year hold
IRR
23.1%
Equity multiple
2.99×
Total profit
$30,543
Equity at exit
$4,747

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 73075

Home prices YoY
-14.1%
Active inventory
85
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$846 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$80 /mo · $958/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$178
Net cashflow
$278

Break-even live

Break-even rent $494
Max offer price $54,900
Occupancy floor 62%

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 18 events

  1. 2026-06-18
    days on market $54,900 Active 29 DOM
  2. 2026-06-17
    days on market $54,900 Active 28 DOM
  3. 2026-06-16
    days on market $54,900 Active 27 DOM
  4. 2026-06-15
    days on market $54,900 Active 26 DOM
  5. 2026-06-13
    days on market $54,900 Active 24 DOM
  6. 2026-06-12
    days on market $54,900 Active 23 DOM
  7. 2026-06-09
    days on market $54,900 Active 20 DOM
  8. 2026-06-08
    days on market $54,900 Active 19 DOM
  9. 2026-06-08
    days on market $54,900 Active 18 DOM
  10. 2026-06-07
    days on market $54,900 Active 17 DOM
  11. 2026-06-04
    days on market $54,900 Active 14 DOM
  12. 2026-06-02
    days on market $54,900 Active 13 DOM
  13. 2026-06-01
    days on market $54,900 Active 12 DOM
  14. 2026-05-31
    days on market $54,900 Active 11 DOM
  15. 2026-05-20
    listed $54,900 Active
  16. 2022-07-06
    soldstatus $77,000
  17. 2006-09-15
    soldstatus $41,000
  18. 1999-05-07
    soldstatus $18,500

ⓘ 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
$958 · $80/mo
Projected year-2 tax
$958 · $80/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 8% 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
$10,153
− Mortgage interest
−$3,075
− Property taxes
−$958
− Insurance
−$274
− Repairs & maintenance
−$812
− Management
−$812
− Depreciation
−$1,597
Taxable income
$2,624
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$630
After-tax cash flow
$2,704/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
Pauls Valley
NCES district ID
4023550
Math proficiency
25% ▼ -10.00%
Reading proficiency
25% ▼ -9.00%
Median HH income
$37,515
Composite
20.87/100
National rank
#8497
State rank
#117 of 270 in OK

Livability — Pauls Valley

Score
54/100
State rank
#604
US rank
#24233

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pauls Valley, OK
City population
9,478
Population (ZIP)
9,478

Population outlook (Garvin County) Hauer SSP2

Today (2025)
28,277 people
By 2030
28,619 · +1.2%
By 2040
29,478 · +4.2%
By 2050
30,384 · +7.5%
By 2075
34,074 · +20.5%
By 2100
36,099 · +27.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 16% Two or more races 12% Native American 5% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Slovak 3% Serbian 3% European 2%
Foreign-born
7% · Canada, China
Languages at home
89% English-only · Spanish 10%

Political lean MEDSL · Garvin

2024 margin
Solid R (+66.1) · D 16.4% · R 82.5% · Other 1.1%
2008→2024 swing
-22.5pp toward R · 2008: -43.6pp · 2024: -66.1pp
All cycles
2024: R+66.1 2020: R+64.2 2016: R+60.7 2012: R+46.1 2008: R+43.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.52%
Current HPI
235.1168
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

+196.8% since first listed
4 events — show timeline
  • 2026-05-20 Listed $54,900 MLSOK
  • 2022-07-06 Sold (Public Records) $77,000 Public Records
  • 2006-09-15 Sold (Public Records) $41,000 Public Records
  • 1999-05-07 Sold (Public Records) $18,500 Public Records

Property tax history

+10.5%/yr

Latest (2025): $958 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…