104 S O Ave · El Reno, OK 73036

$79,900

3 bd · 2.0 ba · 825 sqft · SingleFamily public records · 84 Days on market

Built 1930 6,752 sqft lot Est $74k · 8% over

---

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 +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +4.1/15.0
• Rent growth +3.5/5.0
• Livability +3.4/5.0
• Condition / age +2.5/5.0
• Schools +1.2/10.0
• Appreciation +0.0/10.0

Listing remarks

Say hello to 104 S O Street, this 2-bedroom, 1-bath home offers approximately 825 square feet and is full of potential. Whether you’re an investor, flipper, or someone looking for your next project, this is your chance to bring a property back to life. Some updates have already been started, including tile flooring and a modernized bathroom, giving you a head start on the renovation. The layout offers a functional living space, and the spacious backyard provides room to expand, add outdoor living, or simply create a great space to enjoy. Homes at this price point with this kind of opportunity don’t come around often! Don't wait! Schedule your private tour today.

Key facts

• 6,752 sq ft lot
• Built 1930
• Listed 84 days

Property features AI

Finance

• Other: Homestead indicated; Occupancy: vacant; Sale condition: Lender approval / Short sale; Living area reported as 825 (source: assessor)
• Financial info: Not assumable
• HOA & community: No mandatory association dues

Exterior

• Parking: Parking details not provided
• Security: No storm shelter
• Utilities: Electricity available; Public utilities
• Home design: Single family residence; One-story property; Existing property
• Construction: Frame construction; Composition roof; Conventional foundation; Built status: existing
• Exterior features: Covered porch; Interior lot

Interior

• Kitchen: No kitchen appliance details provided
• Bedrooms: 2 bedrooms (all on one level)
• Flooring: Flooring details not provided
• Bathrooms: 2 full bathrooms
• Heating & cooling: Electric heating; No central cooling indicated
• Interior features: One living area; No fireplace; No study / office; No in-law plan indicated
• Laundry & utility: No laundry appliance details provided

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $80k.

Deal economics

• At list price, monthly cash flow is $601 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $80k).
• Recommended offer: $75k (6.0% below list) — sets the bar for market timing.
• Cap rate 15.3% vs local median 4.8% in El Reno — 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 67/100 on livability (#95 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety C-, amenities F, commute F.
• El Reno (town): math 12% / reading 15% proficiency, ranked #232 of 270 in OK (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Rose Witcher Es (387 students, 0% FRL); Etta Dale Jhs (math 7% / reading 13%, grade F, #277 of 345 statewide, top 83%, 444 students, 0% FRL); El Reno Hs (math 16% / reading 19%, grade F, #307 of 447 statewide, top 69%, 980 students, 0% FRL) — zoned schools average 0% FRL vs 68% district-wide (68 pts lower); this property's tenant base skews higher-income than the district average.
• Market conditions: Rents rising fast (+4.2%/yr); 281 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 260 units permitted in Canadian County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Canadian County population projected at +64% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 4.2% rent growth), your $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

• It's been on market 84 days — a 6% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
• Current owner paid $5k; list at $80k implies a 1498% 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 $75,106 (6.0% below list)

Questions for the listing agent

1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. Built in 1930 — 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: 1.73% ✓
• Cap rate: 15.33%
• Cash-on-cash: 32.26%
• DSCR: 2.44
• GRM: 4.8

CMA / ARV

• ARV (on-the-fly): $74,250
• Comps found: 4

Show comp detail 4 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
226 N N Ave	0.22mi	2/1.0 (-1)	840 (+2%)	1mo	$15,000	$18	77
208 N Foster Ave	0.45mi	2/1.0 (-1)	873 (+6%)	2mo	$79,000	$90	58
219 N O St	0.22mi	2/1.0 (-1)	901 (+9%)	12mo	$136,000	$151	56
905 E Rogers St	0.38mi	2/1.0 (-1)	750 (-9%)	4mo	$50,000	$67	55

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 · 4.19% rent growth · sell at horizon

5-year hold

• IRR: 28.5%
• Equity multiple: 2.21×
• Total profit: $27,016
• Equity at exit: $11,913

10-year hold

• IRR: 36.6%
• Equity multiple: 4.57×
• Total profit: $79,825
• Equity at exit: $6,908

Cash invested: $22,372 (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.

Methodology + full state rankings →

ZIP-level market 73036

• Home prices YoY: -3.3%
• Rents YoY: 4.2%
• Active inventory: 281
• Price-to-rent: 4.8×

Monthly cashflow live

• Estimated rent: $1,383 medium
• Mortgage (P&I): −$419
• Tax from tax record: −$39 /mo · $468/yr
• Insurance: −$33
• HOA: −$0
• Vacancy / Maint / Mgmt: −$290
• Net cashflow: $601

Break-even live

Break-even rent $622

Max offer price $79,900

Occupancy floor 52%

Sensitivity live

Price	-10% $647	-5% $624	+0% $601	+5% $579	+10% $556
Rent	-10% $492	-5% $547	+0% $601	+5% $656	+10% $711
Rate	-1.0pp $642	-0.5pp $622	base $601	+0.5pp $581	+1.0pp $560

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: $19,975
• Closing costs: $2,397
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
607 N Evans Ave El Reno, OK	2.0	1.0	1032	$1,025	$0.99	3d	1	1.09mi
1020 W Hayes St El Reno, OK	2.0	2.0	865	$1,250	$1.45	3d	1	1.47mi

Listing history 17 events

1. 2026-06-18
   days on market $79,900 Active 84 DOM
2. 2026-06-17
   days on market $79,900 Active 83 DOM
3. 2026-06-16
   days on market $79,900 Active 82 DOM
4. 2026-06-15
   days on market $79,900 Active 81 DOM
5. 2026-06-13
   days on market $79,900 Active 79 DOM
6. 2026-06-13
   days on market $79,900 Active 78 DOM
7. 2026-06-09
   days on market $79,900 Active 75 DOM
8. 2026-06-08
   days on market $79,900 Active 74 DOM
9. 2026-06-07
   days on market $79,900 Active 73 DOM
10. 2026-06-05
    days on market $79,900 Active 70 DOM
11. 2026-06-03
    days on market $79,900 Active 69 DOM
12. 2026-06-02
    days on market $79,900 Active 68 DOM
13. 2026-06-01
    days on market $79,900 Active 67 DOM
14. 2026-05-31
    days on market $79,900 Active 66 DOM
15. 2026-03-18
    listed $79,900 Active
16. 1992-09-16
    soldstatus $5,000
17. 1991-04-16
    soldstatus $9,800

ⓘ 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: $468 · $39/mo
• Projected year-2 tax: $719 · $60/mo
• Expected delta: +$251/yr (+$21/mo · 53.7%)

ⓘ 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 3/10 Moderate
• 🌡 Heat 6/10 Major 7 d/yr ≥107°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 · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $16,598
• − Mortgage interest: −$4,476
• − Property taxes: −$468
• − Insurance: −$400
• − Repairs & maintenance: −$1,328
• − Management: −$1,328
• − Depreciation: −$2,324
• Taxable income: $6,275
• Est. tax owed @ 24.0%: −$1,506
• After-tax cash flow: $5,711/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: El Reno
• NCES district ID: 4010650
• Math proficiency: 12% ▼ -15.00%
• Reading proficiency: 15% ▼ -9.00%
• Median HH income: $44,689
• Composite: 12.01/100
• National rank: #9664
• State rank: #232 of 270 in OK

Livability — El Reno

• Score: 67/100
• State rank: #95
• US rank: #10933

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: El Reno, OK
• County: Canadian County · 154,341 people
• City population: 21,387
• Metro: Oklahoma City, OK
• Population (ZIP): 21,387
• Household income: $59,915
• Rent vs Own: 37.1% rent · 62.9% own
• Severe rent burden: 580.0

Population outlook (Canadian County) Hauer SSP2

• Today (2025): 174,062 people
• By 2030: 195,170 · +12.1%
• By 2040: 239,293 · +37.5%
• By 2050: 285,457 · +64.0%
• By 2075: 403,766 · +132.0%
• By 2100: 498,766 · +186.5%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (65%)
• Race & ethnicity: White 65% Hispanic / Latino 17% Two or more races 8% Native American 8% Black 6%
• Hispanic origin (detail): Mexican 14%
• Common ancestry: Slovak 2% Serbian 2% Romanian 1%
• Foreign-born: 5% · Canada
• Languages at home: 89% English-only · Spanish 10%

Political lean MEDSL · Canadian

• 2024 margin: Solid R (+40.4) · D 28.8% · R 69.2% · Other 2.0%
• 2008→2024 swing: +11.9pp toward D · 2008: -52.2pp · 2024: -40.4pp
• All cycles: 2024: R+40.4 2020: R+43.3 2016: R+51.2 2012: R+54.4 2008: R+52.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -11.37%
• Current HPI: 334.5896
• Rent YoY: ▲ 4.19%
• Metro: Oklahoma City, OK
• State GDP YoY: ▲ 1.55%
• F500 in state: 6

Industry mix (Fortune 500 HQ in OK)

Industry	F500 HQs	Revenue
▸Energy	3	$48B

Price history

+715.3% since first listed

3 events — show timeline

• 2026-03-18 Listed $79,900 MLSOK
• 1992-09-16 Sold (Public Records) $5,000 Public Records
• 1991-04-16 Sold (Public Records) $9,800 Public Records

Property tax history

+11.1%/yr

Latest (2025): $468 · +5.9% YoY. Source: county tax records.