CashFlowRE
Sign in Sign up
313 W Texas Ave
C Composite 57.79
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 +29.2/30.0
  • DSCR +10.0/10.0
  • 1% rule +6.9/10.0
  • Livability +2.9/5.0
  • Appreciation +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • ARV discount +0.0/15.0

$69,000

313 W Texas Ave · Anadarko, OK 73005
2 bd · 2.0 ba · 820 sqft · SingleFamily public records · 16 Days on market
Built 1950 7,000 sqft lot Est $52k · 31% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Located at 313 W Texas Ave in Anadarko, this charming 2-bedroom home offers excellent investment and residential potential in a convenient central location. Featuring a spacious lot, functional layout, and easy access to local schools, shopping, and major highways, this property is ideal for first-time buyers, investors, or anyone looking for small-town living with room to grow. The blend of historic character and modern opportunity makes this home a standout value in the Anadarko market.

Key facts

  • Spacious lot
  • Historic character
  • Functional layout

Tags

SPACIOUS LOTFUNCTIONAL LAYOUTEASY ACCESS TO LOCAL SCHOOLSEASY ACCESS TO SHOPPINGEASY ACCESS TO MAJOR HIGHWAYSHISTORIC CHARACTER

Property features AI

Finance

  • Other: Located in the College Highland addition; No storm shelter; Not historically designated
  • Financial info: Assumable loans: No; Loan qualification: Unknown; Current price reported ($70,000) and tax amount listed
  • HOA & community: No mandatory association dues

Exterior

  • Utilities: Living area reported from appraisal (940)
  • Home design: Single family residence; Flat property level; Existing property
  • Construction: Frame construction; Composition roof; Slab foundation; Built (existing)
  • Exterior features: No notable exterior features listed; Lot described as Other

Interior

  • Bedrooms: 2 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central gas cooling/heating
  • Interior features: One living area; 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 2-bed/2.0-bath single-family listed at $69k.

Deal economics

  • At list price, monthly cash flow is $241 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($820 rent vs $69k).
  • Recommended offer: $68k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#483 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Anadarko (town): math 12% / reading 14% proficiency, ranked #245 of 270 in OK (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Sunset Es (218 students, 0% FRL); Anadarko Hs (math 12% / reading 12%, grade F, #359 of 447 statewide, top 80%, 409 students, 0% FRL) — zoned schools average 0% FRL vs 75% district-wide (75 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 30 active listings in the ZIP; 1 comparable units currently listed for rent nearby.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Caddo County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y 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 $19k; list at $69k implies a 263% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe 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 $67,965 (1.5% below list)

Questions for the listing agent

  1. Built in 1950 — 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 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?
  4. 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?
  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
1.19%
Cap rate
10.48%
Cash-on-cash
14.97%
DSCR
1.67
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$52,480
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1009 W Sunset Dr Dr 0.58mi 2/1.0 864 (+5%) 5mo $55,000 $64 56
711 W Texas Ave 0.33mi 2/1.0 912 (+11%) 14mo $47,000 $52 50
1705 S Mission St 0.68mi 2/1.0 935 (+14%) 8mo $65,000 $70 34

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.5%
Equity multiple
1.21×
Total profit
$4,135
Equity at exit
$10,288
10-year hold
IRR
14.9%
Equity multiple
2.20×
Total profit
$23,237
Equity at exit
$5,966

Cash invested: $19,320 (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 73005

Home prices YoY
-3.2%
Active inventory
30
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$820 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$16 /mo · $195/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$172
Net cashflow
$241

Break-even live

Break-even rent $515
Max offer price $69,000
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
$17,250
Closing costs
$2,070
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
404 E Texas Dr Anadarko, OK 3.0 1.0 1023 $820 $0.80 1d 1 0.54mi

Listing history 12 events

  1. 2026-06-18
    days on market $69,000 Active 16 DOM
  2. 2026-06-17
    days on market $69,000 Active 15 DOM
  3. 2026-06-16
    days on market $69,000 Active 14 DOM
  4. 2026-06-15
    days on market $69,000 Active 13 DOM
  5. 2026-06-13
    days on market $69,000 Active 11 DOM
  6. 2026-06-12
    pricedays on market $69,000 Active 10 DOM
  7. 2026-06-09
    days on market $70,000 Active 7 DOM
  8. 2026-06-08
    days on market $70,000 Active 6 DOM
  9. 2026-06-08
    days on market $70,000 Active 5 DOM
  10. 2026-06-07
    days on market $70,000 Active 4 DOM
  11. 2026-06-03
    remarks 493-char remark
  12. 2026-06-03
    listed $70,000 Active 1 DOM

ⓘ 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
$195 · $16/mo
Projected year-2 tax
$621 · $52/mo
Expected delta
+$426/yr (+$36/mo · 218.5%)

ⓘ 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 8/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$9,840
− Mortgage interest
−$3,865
− Property taxes
−$195
− Insurance
−$345
− Repairs & maintenance
−$787
− Management
−$787
− Depreciation
−$2,007
Taxable income
$1,853
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$445
After-tax cash flow
$2,447/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
Anadarko
NCES district ID
4003000
Math proficiency
12% ▼ -9.00%
Reading proficiency
14% ▼ -11.00%
Median HH income
$34,887
Composite
10.66/100
National rank
#9772
State rank
#245 of 270 in OK

Livability — Anadarko

Score
57/100
State rank
#483
US rank
#22161

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anadarko, OK
Population (ZIP)
7,760

Population outlook (Caddo County) Hauer SSP2

Today (2025)
28,391 people
By 2030
27,844 · -1.9%
By 2040
27,057 · -4.7%
By 2050
26,484 · -6.7%
By 2075
26,266 · -7.5%
By 2100
26,077 · -8.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.85)
Race & ethnicity
White 34% Native American 34% Two or more races 18% Hispanic / Latino 16% Black 6%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Lithuanian 2% Iranian 2% Slovak 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 6%

Political lean MEDSL · Caddo

2024 margin
Solid R (+47.1) · D 25.4% · R 72.5% · Other 2.1%
2008→2024 swing
-16.4pp toward R · 2008: -30.7pp · 2024: -47.1pp
All cycles
2024: R+47.1 2020: R+44.0 2016: R+43.4 2012: R+28.5 2008: R+30.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -4.47%
Current HPI
134.1528
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

+460.0% since first listed
21 events — show timeline
  • 2026-05-21 Listed $70,000 MLSOK
  • 2026-03-15 Listing Removed MLSOK
  • 2025-12-26 Price Changed $74,000 MLSOK
  • 2025-11-19 Price Changed $75,000 MLSOK
  • 2025-09-15 Listed $80,000 MLSOK
  • 2025-07-22 Listing Removed MLSOK
  • 2025-06-25 Price Changed $89,500 MLSOK
  • 2025-05-12 Price Changed $89,900 MLSOK
  • 2025-04-15 Price Changed $90,000 MLSOK
  • 2025-03-14 Price Changed $94,500 MLSOK
  • 2025-01-22 Listed $99,900 MLSOK
  • 2023-04-10 Sold (MLS) $19,000 MLSOK
  • 2023-04-07 Sold (Public Records) $19,500 Public Records
  • 2023-03-01 Pending MLSOK
  • 2023-01-27 Price Changed $20,000 MLSOK
  • 2023-01-16 Listed $23,000 MLSOK
  • 2021-06-14 Sold (Public Records) $12,000 Public Records
  • 2020-02-14 Listing Removed MLSOK
  • 2019-02-13 Listed $15,000 MLSOK
  • 2016-11-21 Sold (Public Records) $13,500 Public Records
  • 1991-07-01 Sold (Public Records) $12,500 Public Records

Property tax history

+1.1%/yr

Latest (2025): $195 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…