CashFlowRE
Sign in Sign up
908 County Street 2983
C+ Composite 61.89
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 +24.2/30.0
  • DSCR +7.8/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.7/10.0
  • 1% rule +5.6/10.0
  • Livability +3.4/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$154,900

908 County Street 2983 · Bridge Creek, OK 73010
3 bd · 2.0 ba · 1,300 sqft · Manufactured public records · 39 Days on market
Built 2002 2.00 ac lot

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

Listing remarks

Spacious 3-bedroom, 2-bath mobile home located near Bridge Creek and situated in the highly sought-after Bridge Creek Public Schools district! Offering approximately 1,300 SQFT, this property is packed with potential and would make an excellent investment opportunity or rental property. The functional floor plan provides comfortable living spaces, while the convenient location offers quick access to nearby amenities and schools. Whether you are looking to expand your investment portfolio or purchase an affordable home with great upside, this property is full of opportunity. Don’t miss your chance to own an investor’s dream in a desirable area!

Key facts

  • 2 acre lot
  • 2 garage spots
  • Built 2002

Property features AI

Finance

  • Other: Occupied; New listing; Days on market: 1; Price per square foot: 138.38; Current price: $179,900
  • Financial info: Assumable: unknown; Loan qualifying: unknown
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 2-car garage
  • Utilities: Homestead status: yes
  • Home design: Single-family residence; Manufactured construction; Residential property; One story; Facing: not specified
  • Construction: Manufactured construction; Shingle roof; Built status: existing; Slab foundation
  • Exterior features: Located on a cul-de-sac; Porch

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: One-level living; Porch; Living area source: plans; Slab foundation

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 manufactured listed at $155k.

Deal economics

  • At list price, monthly cash flow is $309 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $150k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 2.3% in Bridge Creek — 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 68/100 on livability (#72 in OK) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Bridge Creek (rural): math 30% / reading 29% proficiency, ranked #53 of 270 in OK (top 20%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Bridge Creek Ies (math 29% / reading 32%, grade F, #247 of 845 statewide, top 30%, 409 students, 0% FRL); Bridge Creek Hs (math 27% / reading 32%, grade F, #96 of 447 statewide, top 26%, 508 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; solid renter incomes; 224 units permitted in Grady County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($1k loan paydown + $2k appreciation (1.4% local appreciation)).
  • Grady County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (1.4% appreciation + 3.0% rent growth), your $43k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 10, 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 39 days — a 3% lower offer ($150k) 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 $150,253 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.06%
Cap rate
8.69%
Cash-on-cash
8.55%
DSCR
1.38
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
11.5%
Equity multiple
1.60×
Total profit
$25,960
Equity at exit
$56,503
10-year hold
IRR
14.8%
Equity multiple
2.87×
Total profit
$81,200
Equity at exit
$77,973

Cash invested: $43,372 (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 73010

Home prices YoY
0.5%
Active inventory
516
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,637 medium interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$107 /mo · $1,289/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$309

Break-even live

Break-even rent $1,246
Max offer price $154,900
Occupancy floor 76%

Sensitivity live

Price -10% $397 -5% $353 +0% $309 +5% $265 +10% $221
Rent -10% $180 -5% $244 +0% $309 +5% $374 +10% $438
Rate -1.0pp $387 -0.5pp $348 base $309 +0.5pp $269 +1.0pp $228

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
$38,725
Closing costs
$4,647
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 15 events

  1. 2026-06-21
    days on market $154,900 Active 39 DOM
  2. 2026-06-18
    days on market $154,900 Active 36 DOM
  3. 2026-06-17
    days on market $154,900 Active 35 DOM
  4. 2026-06-16
    days on market $154,900 Active 34 DOM
  5. 2026-06-15
    days on market $154,900 Active 33 DOM
  6. 2026-06-13
    days on market $154,900 Active 31 DOM
  7. 2026-06-09
    days on market $154,900 Active 27 DOM
  8. 2026-06-08
    days on market $154,900 Active 26 DOM
  9. 2026-06-07
    days on market $154,900 Active 25 DOM
  10. 2026-06-05
    days on market $154,900 Active 22 DOM
  11. 2026-06-03
    days on market $154,900 Active 21 DOM
  12. 2026-06-02
    days on market $154,900 Active 20 DOM
  13. 2026-06-01
    days on market $154,900 Active 19 DOM
  14. 2026-05-31
    days on market $154,900 Active 18 DOM
  15. 2026-05-12
    listed $179,900 Active

ⓘ 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
$1,289 · $107/mo
Projected year-2 tax
$1,394 · $116/mo
Expected delta
+$105/yr (+$9/mo · 8.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$19,646
− Mortgage interest
−$8,677
− Property taxes
−$1,289
− Insurance
−$774
− Repairs & maintenance
−$1,572
− Management
−$1,572
− Depreciation
−$4,506
Taxable income
$1,256
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$301
After-tax cash flow
$3,408/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
Bridge Creek
NCES district ID
4005400
Math proficiency
30% ▼ -11.00%
Reading proficiency
29% ▼ -6.00%
Median HH income
$61,994
Composite
26.95/100
National rank
#7078
State rank
#53 of 270 in OK

Livability — Bridge Creek

Score
68/100
State rank
#72
US rank
#9864

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
McClain County · 33,206 people
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 (Grady County) Hauer SSP2

Today (2025)
59,962 people
By 2030
62,513 · +4.3%
By 2040
67,338 · +12.3%
By 2050
71,719 · +19.6%
By 2075
82,684 · +37.9%
By 2100
89,387 · +49.1%

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 · Grady

2024 margin
Solid R (+62.7) · D 17.9% · R 80.6% · Other 1.5%
2008→2024 swing
-16.0pp toward R · 2008: -46.7pp · 2024: -62.7pp
All cycles
2024: R+62.7 2020: R+62.3 2016: R+60.3 2012: R+51.2 2008: R+46.7

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

1 event — show timeline
  • 2026-05-12 Listed $179,900 MLSOK

Property tax history

+4.4%/yr

Latest (2025): $1,289 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…