423 S Johnston St · Ada, OK 74820

$115,000

3 bd · 1.0 ba · 1,164 sqft · SingleFamily public records · 1 Days on market

Built 1940 9,000 sqft lot Est $151k · 24% under

---

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 +23.7/30.0
• ARV discount +15.0/15.0
• DSCR +7.6/10.0
• 1% rule +5.3/10.0
• Rent growth +3.7/5.0
• Livability +3.5/5.0
• Condition / age +2.5/5.0
• Schools +1.6/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Looking for an affordable move-in ready home? This is it! Home offers 3 bedrooms, 1 roomy updated bathroom, large living/dining room areas, updated kitchen with pantry, CH & A & much more. Home is situated on a spacious corner lot!

Key facts

• Water softener
• Gas log fireplace
• Move in ready

Tags

• OVERSIZED COVERED FRONT PORCH
• GAS LOG FIREPLACE
• WATER SOFTENER
• FENCED BACKYARD
• LARGE SHADE TREE
• MOVE IN READY

Property features AI

Finance

• HOA & community: Sidewalks

Exterior

• Parking: Detached garage (1 car)
• Security: No safety shelter
• Utilities: Public water; Public sewer; Cable available; Phone available
• Home design: Single-story; Faces east; Entry on main level
• Construction: Wood siding and wood frame construction; Asphalt/fiberglass roof; Crawlspace foundation; Built per public records
• Exterior features: Covered porch; Corner lot

Interior

• Kitchen: Dishwasher; Oven; Range; Refrigerator; Gas water heater
• Flooring: Laminate flooring
• Bathrooms: 1 full bathroom
• Heating & cooling: Central heating (gas); Central air conditioning
• Interior features: Ceiling fan(s); Laminate counters; Vinyl windows with wood frames; Gas range connection
• Laundry & utility: Electric dryer hookup; Water softener

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $115k.

Deal economics

• At list price, monthly cash flow is $220 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $115k).
• Cap rate 8.6% vs local median 4.0% in Ada — 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 70/100 on livability (#41 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools D, employment D, crime D-.
• Ada (town): math 17% / reading 23% proficiency, ranked #177 of 270 in OK (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: Rents rising fast (+4.8%/yr); 305 active listings in the ZIP; 2 units permitted in Pontotoc County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Pontotoc County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (-3.0% appreciation + 4.8% rent growth), your $32k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
• 3 sale attempts since 10y 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 $68k; list at $115k implies a 70% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
• 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 $115,000

Questions for the listing agent

1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. 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?
4. Crime grade is D 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?
5. 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.
6. 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.
7. 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: 1.03% ✓
• Cap rate: 8.59%
• Cash-on-cash: 8.19%
• DSCR: 1.36
• GRM: 8.1

CMA / ARV

• ARV (on-the-fly): $151,320
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
812 S Johnston St	0.27mi	3/2.0	1,173 (+1%)	3mo	$165,000	$141	80
716 W 12th St	0.31mi	2/1.0 (-1)	1,189 (+2%)	1mo	$124,000	$104	76
704 W 21st St	0.48mi	3/1.0	1,139 (-2%)	2mo	$152,000	$133	72
301 S Hickory	0.29mi	2/1.0 (-1)	1,100 (-6%)	3mo	$51,500	$47	70
912 W 13th St	0.41mi	3/1.0	1,080 (-7%)	1mo	$150,000	$139	68
516 W 7th St	0.58mi	2/1.0 (-1)	1,184 (+2%)	3mo	$52,500	$44	62
319 E 13th St	0.63mi	3/1.0	1,284 (+10%)	1mo	$138,000	$107	53
419 W 5th	0.70mi	3/1.0	1,056 (-9%)	1mo	$6,000	$6	51
914 Charles Dr	0.74mi	3/1.0	1,047 (-10%)	1mo	$100,000	$96	48
1209 S Ash Ave	0.58mi	3/1.0	996 (-14%)	1mo	$129,500	$130	48
620 W 23rd	0.60mi	3/1.0	1,002 (-14%)	2mo	$143,000	$143	47
418 W 6th St	0.66mi	2/1.0 (-1)	1,012 (-13%)	1mo	$132,000	$130	42

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 · 4.83% rent growth · sell at horizon

5-year hold

• IRR: -2.0%
• Equity multiple: 0.92×
• Total profit: $-2,431
• Equity at exit: $17,147

10-year hold

• IRR: 9.5%
• Equity multiple: 1.79×
• Total profit: $25,300
• Equity at exit: $9,943

Cash invested: $32,200 (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 74820

• Home prices YoY: -11.5%
• Rents YoY: 4.8%
• Active inventory: 305
• Price-to-rent: 8.1×

Monthly cashflow live

• Estimated rent: $1,190 medium
• Mortgage (P&I): −$603
• Tax from tax record: −$69 /mo · $827/yr
• Insurance: −$48
• HOA: −$0
• Vacancy / Maint / Mgmt: −$250
• Net cashflow: $220

Break-even live

Break-even rent $911

Max offer price $115,000

Occupancy floor 77%

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: $28,750
• Closing costs: $3,450
• Reserves months: —
• Total cash needed: —

Listing history 10 events

1. 2026-05-30
   status Pending
2. 2026-05-29
   listed $115,000 Active
3. 2023-04-05
   soldstatus $67,500
4. 2023-04-04
   soldstatus $67,500 Closed 243-char remark

   Show marketing remark (243 chars)

   Looking for an affordable move-in ready home? This is it! Home offers 3 bedrooms, 1 roomy updated bathroom, large living/dining room areas, updated kitchen with pantry, CH & A & much more. Home is situated on a spacious corner lot!

5. 2023-02-20
   status Pending 243-char remark

   Show marketing remark (243 chars)

   Looking for an affordable move-in ready home? This is it! Home offers 3 bedrooms, 1 roomy updated bathroom, large living/dining room areas, updated kitchen with pantry, CH & A & much more. Home is situated on a spacious corner lot!

6. 2023-02-19
   listed $69,900 Active 243-char remark

   Show marketing remark (243 chars)

   Looking for an affordable move-in ready home? This is it! Home offers 3 bedrooms, 1 roomy updated bathroom, large living/dining room areas, updated kitchen with pantry, CH & A & much more. Home is situated on a spacious corner lot!

7. 2017-02-22
   soldstatus $65,500
8. 2017-02-20
   soldstatus $65,500 234-char remark

   Show marketing remark (234 chars)

   This home definitely catches your eye! This adorable home sitting on a corner lot has had a recent makeover! New exterior paint, updated kitchen and bath and flooring makes this an excellent home for the money! Home Warranty included!

9. 2016-08-22
   listed $69,900 234-char remark

   Show marketing remark (234 chars)

   This home definitely catches your eye! This adorable home sitting on a corner lot has had a recent makeover! New exterior paint, updated kitchen and bath and flooring makes this an excellent home for the money! Home Warranty included!

10. 2002-02-28
    soldstatus $25,000

ⓘ 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: $827 · $69/mo
• Projected year-2 tax: $1,035 · $86/mo
• Expected delta: +$208/yr (+$17/mo · 25.2%)

ⓘ 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 7/10 Severe
• 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
• 💨 Wind 4/10 Moderate 9% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $14,275
• − Mortgage interest: −$6,442
• − Property taxes: −$827
• − Insurance: −$575
• − Repairs & maintenance: −$1,142
• − Management: −$1,142
• − Depreciation: −$3,345
• Taxable income: $802
• Est. tax owed @ 24.0%: −$192
• After-tax cash flow: $2,446/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: Ada
• NCES district ID: 4002430
• Math proficiency: 17% ▼ -11.00%
• Reading proficiency: 23% ▼ -8.00%
• Median HH income: $33,907
• Composite: 16.36/100
• National rank: #9203
• State rank: #177 of 270 in OK

Livability — Ada

• Score: 70/100
• State rank: #41
• US rank: #7835

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Ada, OK
• County: Pontotoc County · 31,943 people
• City population: 31,943
• Metro: Ada, OK
• Population (ZIP): 31,943
• Household income: $62,357
• Rent vs Own: 36.8% rent · 63.2% own
• Severe rent burden: 774.0

Population outlook (Pontotoc County) Hauer SSP2

• Today (2025): 39,521 people
• By 2030: 40,140 · +1.6%
• By 2040: 41,242 · +4.4%
• By 2050: 42,293 · +7.0%
• By 2075: 44,678 · +13.0%
• By 2100: 46,015 · +16.4%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.61)
• Race & ethnicity: White 62% Native American 19% Two or more races 13% Hispanic / Latino 7% Black 3% Asian 1%
• Hispanic origin (detail): Mexican 6%
• Common ancestry: Slovak 3% Lithuanian 2% Italian 1%
• Foreign-born: 2% · Canada
• Languages at home: 96% English-only · Spanish 2%

Political lean MEDSL · Pontotoc

• 2024 margin: Solid R (+46.6) · D 25.7% · R 72.3% · Other 2.1%
• 2008→2024 swing: -9.9pp toward R · 2008: -36.7pp · 2024: -46.6pp
• All cycles: 2024: R+46.6 2020: R+43.7 2016: R+45.8 2012: R+38.8 2008: R+36.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -32.45%
• Current HPI: 250.7685
• Rent YoY: ▲ 4.83%
• Metro: Ada, 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

+360.0% since first listed

10 events — show timeline

• 2026-05-30 Pending — MLS Technology, Inc.
• 2026-05-29 Listed $115,000 MLS Technology, Inc.
• 2023-04-05 Sold (Public Records) $67,500 Public Records
• 2023-04-04 Sold (MLS) $67,500 MLS Technology, Inc.
• 2023-02-20 Pending — MLS Technology, Inc.
• 2023-02-19 Listed $69,900 MLS Technology, Inc.
• 2017-02-22 Sold (Public Records) $65,500 Public Records
• 2017-02-20 Sold (MLS) $65,500 MLS Technology, Inc.
• 2016-08-22 Listed $69,900 MLS Technology, Inc.
• 2002-02-28 Sold (Public Records) $25,000 Public Records

Property tax history

+14.1%/yr

Latest (2025): $827 · -2.0% YoY. Source: county tax records.