CashFlowRE
Sign in Sign up
216 N Jefferson Ave
D Composite 44.09
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 +10.4/30.0
  • ARV discount +9.9/15.0
  • Appreciation +5.7/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • 1% rule +3.1/10.0
  • DSCR +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$198,900

216 N Jefferson Ave · Blanchard, OK 73010
3 bd · 2.0 ba · 1,392 sqft · SingleFamily public records · 86 Days on market
Built 1979 10,498 sqft lot Est $210k · 5% under

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

Listing remarks MLS

Cute 3 bedroom 2 bathroom house in the heart of Blanchard. This modular home is priced to sell in as-is condition.

Key facts

  • Fresh paint
  • New carpet
  • Updated countertops

Tags

FULLY BRICKED MODULAR HOMEFRESH PAINTNEW CARPETUPDATED COUNTERTOPSREMODELED BATHROOMSROOF INSTALLED IN 2025

Property features AI

Finance

  • Other: Property located in Blanchard addition
  • Financial info: Assumable financing available; Loan qualification possible
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 2-car garage
  • Utilities: Homestead exemption; Below-ground storm shelter
  • Home design: Single family residence; One level; West-facing; Residential property
  • Construction: Brick and frame construction; Composition roof (new 2025); Conventional foundation; Existing structure
  • Exterior features: Covered patio; Covered porch; Outbuildings; Interior lot

Interior

  • Bedrooms: 3 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Interior features: In-law floor plan; Carpet flooring; 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 3-bed/2.0-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $-106 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $184k (7.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $161k (19.3% below list).
  • Recommended offer: $161k (19.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 2.6% in Blanchard — 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 69/100 on livability (#47 in OK) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Blanchard (rural): math 39% / reading 41% proficiency, ranked #13 of 270 in OK (top 5%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Blanchard Es (558 students, 0% FRL); Blanchard Ms (math 26% / reading 44%, grade F, #23 of 345 statewide, top 6%, 477 students, 0% FRL); Blanchard Hs (math 27% / reading 42%, grade F, #48 of 447 statewide, top 14%, 724 students, 0% FRL) — zoned schools average 0% FRL vs 38% district-wide (38 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 516 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 334 units permitted in McClain County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $3k appreciation (1.4% local appreciation)).
  • McClain County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $16k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $89k; list at $199k implies a 123% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $160,544 (19.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.81%
Cap rate
5.65%
Cash-on-cash
-2.29%
DSCR
0.90
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$210,192
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
321 N Madison Ave 0.10mi 3/2.0 1,276 (-8%) 2mo $218,000 $171 79
824 N Madison Ave 0.43mi 2/2.0 (-1) 1,422 (+2%) 1mo $215,000 $151 70
720 N Main St 0.41mi 3/2.0 1,434 (+3%) 9mo $162,000 $113 68
317 S Tyler Ave 0.53mi 3/2.0 1,376 (-1%) 8mo $222,900 $162 67
402 S Van Buren 0.48mi 3/2.0 1,415 (+2%) 19mo $243,000 $172 59
801 N Madison Ave 0.39mi 2/2.0 (-1) 1,475 (+6%) 10mo $212,000 $144 59
417 S Harrison St 0.52mi 3/2.0 1,462 (+5%) 11mo $214,000 $146 58
604 S Van Buren Ave 0.57mi 3/2.0 1,534 (+10%) 1mo $232,200 $151 55
213 S Tyler 0.49mi 3/2.0 1,350 (-3%) 22mo $234,900 $174 54
603 N Madison Ave 0.26mi 3/1.0 1,570 (+13%) 11mo $199,000 $127 53
611 S Van Buren Ave 0.57mi 2/1.0 (-1) 1,458 (+5%) 8mo $184,800 $127 50
521 N Harrison Ave 0.45mi 3/2.0 1,239 (-11%) 19mo $193,000 $156 45

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

Projected returns pro-forma

1.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.5%
Equity multiple
1.02×
Total profit
$1,349
Equity at exit
$72,553
10-year hold
IRR
4.9%
Equity multiple
1.64×
Total profit
$35,395
Equity at exit
$100,121

Cash invested: $55,692 (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 73010

Home prices YoY
0.5%
Active inventory
516
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,605 high interval (Pro) →
Mortgage (P&I)
$1,043
Tax est. 1.5%
$249 /mo · $2,984/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$-106

Break-even live

Break-even rent $1,740
Max offer price $183,525
Occupancy floor

Sensitivity live

Price -10% $31 -5% $-38 +0% $-106 +5% $-175 +10% $-244
Rent -10% $-233 -5% $-170 +0% $-106 +5% $-43 +10% $21
Rate -1.0pp $-6 -0.5pp $-56 base $-106 +0.5pp $-158 +1.0pp $-210

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
$49,725
Closing costs
$5,967
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
720 N Main Blanchard, OK 3.0 2.0 1434 $1,650 $1.15 4d 1 0.44mi
509 Harris Blanchard, OK 2.0 1.0 1000 $895 $0.90 3d 1 0.46mi
300 Point Pleasant Ct Blanchard, OK 2.0–3.0 2.0 1150 $1,264 $1.10 3d 2 0.75mi
2449 Heather Rd Blanchard, OK 3.0 2.0 1385 $1,750 $1.26 12d 1 1.45mi
2449 Heather Rd Blanchard, OK 3.0 2.0 1385 $1,750 $1.26 3d 1 1.45mi
490 Elena Dr Blanchard, OK 3.0 2.0 1652 $1,995 $1.21 3d 1 1.48mi

Listing history 24 events

  1. 2026-06-21
    pricedays on market $198,900 Active 86 DOM
  2. 2026-06-18
    days on market $199,900 Active 83 DOM
  3. 2026-06-17
    days on market $199,900 Active 82 DOM
  4. 2026-06-16
    days on market $199,900 Active 81 DOM
  5. 2026-06-15
    days on market $199,900 Active 80 DOM
  6. 2026-06-13
    days on market $199,900 Active 78 DOM
  7. 2026-06-09
    days on market $199,900 Active 74 DOM
  8. 2026-06-08
    days on market $199,900 Active 73 DOM
  9. 2026-06-07
    days on market $199,900 Active 72 DOM
  10. 2026-06-03
    days on market $199,900 Active 68 DOM
  11. 2026-06-02
    days on market $199,900 Active 67 DOM
  12. 2026-06-01
    days on market $199,900 Active 66 DOM
  13. 2026-05-31
    days on market $199,900 Active 65 DOM
  14. 2026-05-14
    price $199,900
  15. 2026-04-30
    price $210,000
  16. 2026-03-27
    listed $215,000 Active
  17. 2025-08-29
    soldstatus $89,000
  18. 2025-08-22
    soldstatus $88,725 Closed 114-char remark
    Show marketing remark (114 chars)

    Cute 3 bedroom 2 bathroom house in the heart of Blanchard. This modular home is priced to sell in as-is condition.

  19. 2025-07-25
    status Pending 114-char remark
    Show marketing remark (114 chars)

    Cute 3 bedroom 2 bathroom house in the heart of Blanchard. This modular home is priced to sell in as-is condition.

  20. 2025-07-18
    price $85,000 114-char remark
    Show marketing remark (114 chars)

    Cute 3 bedroom 2 bathroom house in the heart of Blanchard. This modular home is priced to sell in as-is condition.

  21. 2025-07-11
    price $97,000 114-char remark
    Show marketing remark (114 chars)

    Cute 3 bedroom 2 bathroom house in the heart of Blanchard. This modular home is priced to sell in as-is condition.

  22. 2025-07-02
    status Active 114-char remark
    Show marketing remark (114 chars)

    Cute 3 bedroom 2 bathroom house in the heart of Blanchard. This modular home is priced to sell in as-is condition.

  23. 2025-06-17
    status Pending 114-char remark
    Show marketing remark (114 chars)

    Cute 3 bedroom 2 bathroom house in the heart of Blanchard. This modular home is priced to sell in as-is condition.

  24. 2025-06-15
    listed $110,000 Active 114-char remark
    Show marketing remark (114 chars)

    Cute 3 bedroom 2 bathroom house in the heart of Blanchard. This modular home is priced to sell in as-is condition.

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,265
− Mortgage interest
−$11,141
− Property taxes
−$2,984
− Insurance
−$994
− Repairs & maintenance
−$1,541
− Management
−$1,541
− Depreciation
−$5,786
Taxable loss
−$4,723
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,133
After-tax cash flow
$-142/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
Blanchard
NCES district ID
4004680
Math proficiency
39% ▼ -2.00%
Reading proficiency
41% ▼ -6.00%
Median HH income
$61,936
Composite
35.63/100
National rank
#4887
State rank
#13 of 270 in OK

Livability — Blanchard

Score
69/100
State rank
#47
US rank
#8299

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Blanchard, OK
County
McClain County · 33,206 people
City population
21,521
Metro
Oklahoma City, OK
Population (ZIP)
21,521
Household income
$90,110
Rent vs Own
15.2% rent · 84.8% own
Severe rent burden
239.0

Population outlook (McClain County) Hauer SSP2

Today (2025)
46,053 people
By 2030
50,081 · +8.7%
By 2040
58,231 · +26.4%
By 2050
66,276 · +43.9%
By 2075
86,558 · +88.0%
By 2100
100,421 · +118.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 10% Hispanic / Latino 6% Native American 4%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 2% Lithuanian 2% Slovak 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · McClain

2024 margin
Solid R (+60.6) · D 18.8% · R 79.5% · Other 1.7%
2008→2024 swing
-8.8pp toward R · 2008: -51.8pp · 2024: -60.6pp
All cycles
2024: R+60.6 2020: R+60.9 2016: R+60.9 2012: R+55.4 2008: R+51.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.45%
Current HPI
285.8653
Rent YoY
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

+81.7% since first listed
11 events — show timeline
  • 2026-05-14 Price Changed $199,900 MLSOK
  • 2026-04-30 Price Changed $210,000 MLSOK
  • 2026-03-27 Listed $215,000 MLSOK
  • 2025-08-29 Sold (Public Records) $89,000 Public Records
  • 2025-08-22 Sold (MLS) $88,725 MLSOK
  • 2025-07-25 Pending MLSOK
  • 2025-07-18 Price Changed $85,000 MLSOK
  • 2025-07-11 Price Changed $97,000 MLSOK
  • 2025-07-02 Relisted MLSOK
  • 2025-06-17 Pending MLSOK
  • 2025-06-15 Listed $110,000 MLSOK

Property tax history

+3.6%/yr

Latest (2025): $282 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…