CashFlowRE
Sign in Sign up
340 N Oak St
C+ Composite 63.09
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 +28.2/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.9/15.0
  • 1% rule +6.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$85,000

340 N Oak St · Dewey, OK 74029
2 bd · 1.0 ba · 849 sqft · SingleFamily public records · 47 Days on market
Built 1955 7,700 sqft lot Est $86k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

CALL FOR ADDENDA'S

Key facts

  • Tenant occupied
  • Garage conversion
  • Cash flow

Tags

TURNKEY INVESTMENT OPPORTUNITYTENANT OCCUPIEDRENTAL INCOMECASH FLOWGARAGE CONVERSIONFENCED BACKYARD

Property features AI

Finance

  • Financial info: Pets allowed

Exterior

  • Parking: 2-car garage; Carport
  • Security: No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story; Faces west; Crawlspace foundation; Vinyl siding with wood frame construction; Asphalt/fiberglass roof
  • Construction: Built (year per public records); Vinyl siding; Wood frame construction; Asphalt/fiberglass roof; Crawlspace foundation
  • Exterior features: Covered porch; Deck; Concrete driveway; Partial chain link fencing; Corner lot with mature trees

Interior

  • Kitchen: Dishwasher; Oven; Range; Stove
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Ceiling fan(s); Laminate counters; Aluminum window frames; Gas range connection; Gas oven connection
  • Laundry & utility: Washer hookup; Gas dryer hookup; Gas 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 2-bed/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $269 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#128 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, schools F, amenities F.
  • Dewey (town): math 21% / reading 25% proficiency, ranked #145 of 270 in OK (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 38 active listings in the ZIP; 46 units permitted in Washington County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Washington County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 27y ago; this cycle's ask is 8% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $82,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 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 1955 — 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. 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
1.18%
Cap rate
10.10%
Cash-on-cash
13.58%
DSCR
1.60
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$85,749
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
340 N Oak St 0.00mi 3/1.0 (+1) 846 (-0%) 0mo $52,000 $61 94
813 N Pawnee Ave 0.36mi 2/1.0 876 (+3%) 7mo $22,500 $26 72
216 S Delaware St 0.52mi 2/1.0 840 (-1%) 3mo $102,500 $122 72
200 S Delaware St 0.45mi 3/1.0 (+1) 864 (+2%) 1mo $87,250 $101 70
409 E 5th 0.34mi 2/1.0 900 (+6%) 16mo $98,900 $110 61
915 N Downing Ave 0.49mi 2/1.0 775 (-9%) 10mo $41,500 $54 55
820 E 7th St 0.65mi 2/1.0 872 (+3%) 14mo $117,000 $134 54
208 S Cherokee Ave 0.46mi 2/1.0 732 (-14%) 3mo $46,500 $64 53

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
3.7%
Equity multiple
1.14×
Total profit
$3,363
Equity at exit
$12,674
10-year hold
IRR
13.2%
Equity multiple
2.05×
Total profit
$24,931
Equity at exit
$7,349

Cash invested: $23,800 (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 74029

Home prices YoY
-10.9%
Active inventory
38
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,006 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$44 /mo · $525/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$269

Break-even live

Break-even rent $664
Max offer price $85,000
Occupancy floor 68%

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
$21,250
Closing costs
$2,550
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 13 events

  1. 2026-05-26
    status Pending
  2. 2026-05-12
    status Pending
  3. 2026-05-12
    historical
  4. 2026-05-06
    status Active
  5. 2026-05-06
    price $85,000
  6. 2026-03-17
    status Pending
  7. 2026-02-04
    listed $79,000 Active
  8. 2007-07-06
    soldstatus $80,000
  9. 2004-03-15
    soldstatus $16,500 18-char remark
    Show marketing remark (18 chars)

    CALL FOR ADDENDA'S

  10. 2004-02-18
    historical 18-char remark
    Show marketing remark (18 chars)

    CALL FOR ADDENDA'S

  11. 2004-01-02
    listed $24,900 18-char remark
    Show marketing remark (18 chars)

    CALL FOR ADDENDA'S

  12. 1999-09-29
    soldstatus $25,000
  13. 1999-06-01
    listed $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
$525 · $44/mo
Projected year-2 tax
$765 · $64/mo
Expected delta
+$240/yr (+$20/mo · 45.7%)

ⓘ 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 ≥113°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$12,066
− Mortgage interest
−$4,761
− Property taxes
−$525
− Insurance
−$425
− Repairs & maintenance
−$965
− Management
−$965
− Depreciation
−$2,473
Taxable income
$1,951
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$468
After-tax cash flow
$2,765/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
Dewey
NCES district ID
4009810
Math proficiency
21% ▼ -9.00%
Reading proficiency
25% ▼ -6.00%
Median HH income
$38,795
Composite
19.32/100
National rank
#8793
State rank
#145 of 270 in OK

Livability — Dewey

Score
65/100
State rank
#128
US rank
#12461

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dewey, OK
Population (ZIP)
5,270

Population outlook (Washington County) Hauer SSP2

Today (2025)
54,946 people
By 2030
56,249 · +2.4%
By 2040
58,867 · +7.1%
By 2050
61,600 · +12.1%
By 2075
69,355 · +26.2%
By 2100
73,067 · +33.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Native American 13% Two or more races 12% Hispanic / Latino 7% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Lithuanian 1% Serbian 1%
Foreign-born
3% · Canada, China, South Korea
Languages at home
94% English-only · Spanish 4% Chinese 1%

Political lean MEDSL · Washington

2024 margin
Solid R (+47.6) · D 25.0% · R 72.7% · Other 2.4%
2008→2024 swing
-3.1pp toward R · 2008: -44.6pp · 2024: -47.6pp
All cycles
2024: R+47.6 2020: R+48.0 2016: R+48.5 2012: R+47.8 2008: R+44.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.89%
Current HPI
244.528
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

+240.0% since first listed
13 events — show timeline
  • 2026-05-26 Pending MLS Technology, Inc.
  • 2026-05-12 Pending MLS Technology, Inc.
  • 2026-05-12 Listing Removed MLS Technology, Inc.
  • 2026-05-06 Relisted MLS Technology, Inc.
  • 2026-05-06 Price Changed $85,000 MLS Technology, Inc.
  • 2026-03-17 Pending MLS Technology, Inc.
  • 2026-02-04 Listed $79,000 MLS Technology, Inc.
  • 2007-07-06 Sold (Public Records) $80,000 Public Records
  • 2004-03-15 Sold (MLS) $16,500 MLS Technology, Inc.
  • 2004-02-18 Listing Removed MLS Technology, Inc.
  • 2004-01-02 Listed $24,900 MLS Technology, Inc.
  • 1999-09-29 Sold (Public Records) $25,000 Public Records
  • 1999-06-01 Listed $25,000 MLS Technology, Inc.

Property tax history

-2.6%/yr

Latest (2025): $525 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…