CashFlowRE
Sign in Sign up
103 Paul
C Composite 58.71
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 +20.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.8/10.0
  • Rent growth +4.3/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$145,000

103 Paul · Springer, OK 73401
3 bd · 2.0 ba · 1,375 sqft · SingleFamily public records · 57 Days on market
Built 1977 0.28 ac lot Est $235k · 38% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Sold on a 1 shot.

Key facts

  • 0.28 acre lot
  • Built 1977
  • Listed 56 days

Property features AI

Exterior

  • Security: No safety shelter
  • Utilities: Electricity available; Septic tank
  • Home design: Single-story; Faces east; Slab foundation
  • Construction: Brick and wood-frame construction; Asphalt/fiberglass roof
  • Exterior features: Covered patio and porch; Full privacy fencing; No additional exterior features listed

Interior

  • Kitchen: Microwave; Oven; Range
  • Flooring: Laminate flooring; Tile flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Storm windows; Butcher block counters; Electric oven and range connections
  • Laundry & utility: Washer hookup; Electric 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 $145k.

Deal economics

  • At list price, monthly cash flow is $203 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $142k (2.3% below list).
  • Recommended offer: $141k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#476 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Springer (rural): math 10% / reading 20% proficiency, ranked #463 of 513 in OK (top 90%) — 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: Rents rising fast (+7.4%/yr); 379 active listings in the ZIP; 73 units permitted in Carter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Carter County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 7.4% rent growth), your $41k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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.

Risks & watch-outs

  • Climate carrying-cost: major 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 $140,650 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.98%
Cap rate
7.97%
Cash-on-cash
5.99%
DSCR
1.27
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$235,125
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18 Chad 0.05mi 3/1.5 1,196 (-13%) 10mo $205,000 $171 66

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 · 7.38% rent growth · sell at horizon

5-year hold
IRR
-2.6%
Equity multiple
0.90×
Total profit
$-4,107
Equity at exit
$21,620
10-year hold
IRR
11.2%
Equity multiple
2.04×
Total profit
$42,203
Equity at exit
$12,537

Cash invested: $40,600 (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 73401

Home prices YoY
-21.7%
Rents YoY
7.4%
Active inventory
379
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,417 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$96 /mo · $1,155/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$203

Break-even live

Break-even rent $1,161
Max offer price $145,000
Occupancy floor 81%

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
$36,250
Closing costs
$4,350
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 24 events

  1. 2026-06-19
    days on market $145,000 Active 57 DOM
  2. 2026-06-18
    days on market $145,000 Active 56 DOM
  3. 2026-06-17
    days on market $145,000 Active 55 DOM
  4. 2026-06-16
    days on market $145,000 Active 54 DOM
  5. 2026-06-15
    days on market $145,000 Active 53 DOM
  6. 2026-06-14
    days on market $145,000 Active 51 DOM
  7. 2026-06-12
    days on market $145,000 Active 50 DOM
  8. 2026-06-09
    days on market $145,000 Active 47 DOM
  9. 2026-06-09
    price $145,000 Active 46 DOM
  10. 2026-06-08
    days on market $150,000 Active 46 DOM
  11. 2026-06-07
    days on market $150,000 Active 45 DOM
  12. 2026-06-05
    days on market $150,000 Active 42 DOM
  13. 2026-06-03
    days on market $150,000 Active 41 DOM
  14. 2026-06-02
    days on market $150,000 Active 40 DOM
  15. 2026-06-01
    days on market $150,000 Active 39 DOM
  16. 2026-05-31
    days on market $150,000 Active 38 DOM
  17. 2026-05-30
    days on market $150,000 Active 37 DOM
  18. 2026-04-21
    listed $150,000 Active
  19. 2025-05-14
    historical
  20. 2025-05-01
    listed $134,900 Active
  21. 2022-09-15
    soldstatus $158,000 Closed 17-char remark
    Show marketing remark (17 chars)

    Sold on a 1 shot.

  22. 2022-09-15
    listed $158,000 Active 17-char remark
    Show marketing remark (17 chars)

    Sold on a 1 shot.

  23. 2022-09-01
    soldstatus $158,000
  24. 2018-08-30
    soldstatus $76,500

ⓘ 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
$1,155 · $96/mo
Projected year-2 tax
$1,305 · $109/mo
Expected delta
+$150/yr (+$12/mo · 13.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$17,007
− Mortgage interest
−$8,122
− Property taxes
−$1,155
− Insurance
−$725
− Repairs & maintenance
−$1,361
− Management
−$1,361
− Depreciation
−$4,218
Taxable income
$65
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$16
After-tax cash flow
$2,415/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
Springer
NCES district ID
4028350
Math proficiency
10% ▼ -10.00%
Reading proficiency
20% ▼ -5.00%
Median HH income
$42,407
Composite
16.47/100
National rank
#14249
State rank
#463 of 513 in OK

Livability — Springer

Score
57/100
State rank
#476
US rank
#22048

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springer, OK
County
Carter County · 36,833 people
Metro
Ardmore, OK
Population (ZIP)
36,833
Household income
$61,989
Rent vs Own
36.8% rent · 63.2% own
Severe rent burden
1026.0

Population outlook (Carter County) Hauer SSP2

Today (2025)
50,892 people
By 2030
51,913 · +2.0%
By 2040
53,857 · +5.8%
By 2050
55,604 · +9.3%
By 2075
60,670 · +19.2%
By 2100
62,366 · +22.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 65% Two or more races 14% Hispanic / Latino 9% Native American 8% Black 7% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 5%

Political lean MEDSL · Carter

2024 margin
Solid R (+54.7) · D 21.9% · R 76.7% · Other 1.4%
2008→2024 swing
-14.2pp toward R · 2008: -40.5pp · 2024: -54.7pp
All cycles
2024: R+54.7 2020: R+52.5 2016: R+52.6 2012: R+42.7 2008: R+40.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -74.93%
Current HPI
269.7381
Rent YoY
▲ 7.38%
Metro
Ardmore, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+96.1% since first listed
7 events — show timeline
  • 2026-04-21 Listed $150,000 MLS Technology, Inc.
  • 2025-05-14 Listing Removed MLS Technology, Inc.
  • 2025-05-01 Listed $134,900 MLS Technology, Inc.
  • 2022-09-15 Listed $158,000 MLS Technology, Inc.
  • 2022-09-15 Sold (MLS) $158,000 MLS Technology, Inc.
  • 2022-09-01 Sold (Public Records) $158,000 Public Records
  • 2018-08-30 Sold (Public Records) $76,500 Public Records

Property tax history

+7.0%/yr

Latest (2025): $1,155 · +9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…