CashFlowRE
Sign in Sign up
716 Parker Ave
B Composite 70.03
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 +29.6/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.9/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$96,000

716 Parker Ave · Lone Wolf, OK 73655
3 bd · 2.0 ba · 1,716 sqft · SingleFamily public records · 6 Days on market
Built 1985 10,498 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom, 2 bathroom brick home in Lone Wolf, Oklahoma. 2 car garage. Quiet neighborhood.

Key facts

  • Covered front porch
  • Tiled flooring
  • Attached garage

Tags

CORNER LOTWOOD CABINETRYTILED FLOORINGINSIDE LAUNDRY ROOMCOVERED FRONT PORCHATTACHED GARAGE

Property features AI

Finance

  • Other: Located in Lone Wolf addition; Not a model home; Occupied
  • Financial info: Loan qualification available; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water and sewer (assumed)
  • Home design: Single-family residence; One level; Residential property
  • Construction: Brick construction; Composition roof; Slab foundation; Existing property
  • Exterior features: Covered porch; Corner lot

Interior

  • Kitchen: Free-stand electric range; Free-stand electric oven; Dishwasher; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Interior features: Ceiling fans
  • Laundry & utility: Water heater

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 $96k.

Deal economics

  • At list price, monthly cash flow is $346 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $96k).

Location & tenants

  • Location reads 58/100 on livability (#430 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Lone Wolf (rural): math 11% / reading 20% proficiency, ranked #457 of 513 in OK (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lone Wolf Es (math 5% / reading 24%, grade F, #599 of 845 statewide, top 71%, 71 students, 0% FRL); Lone Wolf Hs (math 10% / reading 10%, grade F, #361 of 447 statewide, top 94%, 38 students, 0% FRL) — zoned schools average 0% FRL vs 74% district-wide (74 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 11 active listings in the ZIP.

Forward outlook

  • In year one you build about $2k of equity ($664 loan paydown + $2k appreciation (1.7% local appreciation)).
  • At projected returns (1.7% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $80k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $96,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.25%
Cap rate
10.61%
Cash-on-cash
15.43%
DSCR
1.69
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$60,060
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
804 Walker Ave 0.29mi 4/1.0 (+1) 1,552 (-10%) 3mo $55,000 $35 59

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

Projected returns pro-forma

1.71% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.1%
Equity multiple
2.01×
Total profit
$27,194
Equity at exit
$36,393
10-year hold
IRR
21.5%
Equity multiple
3.76×
Total profit
$74,297
Equity at exit
$51,298

Cash invested: $26,880 (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 73655

Home prices YoY
0.7%
Active inventory
11
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,202 medium interval (Pro) →
Mortgage (P&I)
$503
Tax from tax record
$60 /mo · $723/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$346

Break-even live

Break-even rent $764
Max offer price $96,000
Occupancy floor 66%

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
$24,000
Closing costs
$2,880
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 5 events

  1. 2026-05-17
    status Pending
  2. 2026-05-10
    listed $96,000 Active
  3. 2024-11-21
    soldstatus $80,000 Closed 90-char remark
    Show marketing remark (90 chars)

    3 bedroom, 2 bathroom brick home in Lone Wolf, Oklahoma. 2 car garage. Quiet neighborhood.

  4. 2024-10-04
    status Pending 90-char remark
    Show marketing remark (90 chars)

    3 bedroom, 2 bathroom brick home in Lone Wolf, Oklahoma. 2 car garage. Quiet neighborhood.

  5. 2024-09-29
    listed $80,000 Active 90-char remark
    Show marketing remark (90 chars)

    3 bedroom, 2 bathroom brick home in Lone Wolf, Oklahoma. 2 car garage. Quiet neighborhood.

ⓘ 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
$723 · $60/mo
Projected year-2 tax
$864 · $72/mo
Expected delta
+$141/yr (+$12/mo · 19.5%)

ⓘ 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 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$14,420
− Mortgage interest
−$5,377
− Property taxes
−$723
− Insurance
−$480
− Repairs & maintenance
−$1,154
− Management
−$1,154
− Depreciation
−$2,793
Taxable income
$2,740
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$658
After-tax cash flow
$3,490/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
Lone Wolf
NCES district ID
4018270
Math proficiency
11% ▲ 5.00%
Reading proficiency
20% ▲ 5.00%
Median HH income
$41,747
Composite
16.81/100
National rank
#14219
State rank
#457 of 513 in OK

Livability — Lone Wolf

Score
58/100
State rank
#430
US rank
#21124

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lone Wolf, OK
Population (ZIP)
898

Population outlook (Kiowa County) Hauer SSP2

Today (2025)
8,842 people
By 2030
8,733 · -1.2%
By 2040
8,641 · -2.3%
By 2050
8,758 · -1.0%
By 2075
9,894 · +11.9%
By 2100
11,194 · +26.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Two or more races 16% Black 5% Native American 4% Hispanic / Latino 3%
Common ancestry
European 2% Italian 1% Slovak 1%
Foreign-born
0%
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Kiowa

2024 margin
Solid R (+58.3) · D 20.1% · R 78.4% · Other 1.6%
2008→2024 swing
-23.5pp toward R · 2008: -34.8pp · 2024: -58.3pp
All cycles
2024: R+58.3 2020: R+57.6 2016: R+52.4 2012: R+35.4 2008: R+34.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.71%
Current HPI
232.1983
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

+20.0% since first listed
5 events — show timeline
  • 2026-05-17 Pending MLSOK
  • 2026-05-10 Listed $96,000 MLSOK
  • 2024-11-21 Sold (MLS) $80,000 MLSOK
  • 2024-10-04 Pending MLSOK
  • 2024-09-29 Listed $80,000 MLSOK

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…