CashFlowRE
Sign in Sign up
408 S Hammack Ave
C+ Composite 62.86
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 +21.8/30.0
  • ARV discount +10.7/15.0
  • Appreciation +8.9/10.0
  • DSCR +7.0/10.0
  • 1% rule +4.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0

$97,500

408 S Hammack Ave · Wynnewood, OK 73098
2 bd · 1.0 ba · 1,093 sqft · SingleFamily public records · 28 Days on market
Built 1950 0.32 ac lot Est $105k · 7% under

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

Listing remarks

Adorable Move-In Ready Home! This charming 2-bedroom, 1 bath home is ready for its new owners! Located in the heart of Wynnewood, this home features new laminate flooring throughout, fresh paint, central h/a, large primary bedroom and a large kitchen with a pantry. Outside offers a large, fenced backyard, in-ground storm shelter, metal roof, and a spacious one car garage for all these stormy nights! Great home for first-time buyers, someone looking to downsize, or investors. Contact us for more information or to schedule a showing.

Key facts

  • Pantry
  • Fresh paint
  • Large kitchen

Tags

NEW LAMINATE FLOORINGFRESH PAINTCENTRAL HEATING AND AIRLARGE KITCHENPANTRYFENCED BACKYARD

Property features AI

Finance

  • Other: Located in Wynnewood City addition; Corner lot size approximately 0.3214 acres
  • Financial info: Loan qualification allowed; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 1-car garage
  • Utilities: Living area reported by assessor
  • Home design: Single-family residence; One level; Residential property; Existing property
  • Construction: Frame construction; Metal roof; Built previously (existing)
  • Exterior features: Corner lot; Below-ground storm shelter; No additional exterior features listed

Interior

  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating
  • Interior features: One living area; No fireplace; Conventional 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 2-bed/1.0-bath single-family listed at $98k.

Deal economics

  • At list price, monthly cash flow is $152 ($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 $96k (1.7% below list).
  • Recommended offer: $96k (1.7% below list) — sets the bar for 1% rule.
  • Cap rate 8.2% vs local median 5.9% in Wynnewood — 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 62/100 on livability (#253 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Wynnewood (rural): math 13% / reading 22% proficiency, ranked #198 of 270 in OK (top 73%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Central Es (math 17% / reading 27%, grade F, #413 of 845 statewide, top 54%, 277 students, 0% FRL); Wynnewood Hs (math 5% / reading 24%, grade F, #332 of 447 statewide, top 78%, 210 students, 0% FRL) — zoned schools average 0% FRL vs 51% district-wide (51 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 55 active listings in the ZIP; 1 units permitted in Garvin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($674 loan paydown + $8k appreciation (7.9% local appreciation)).
  • Garvin County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (7.9% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $45k; list at $98k implies a 117% 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: 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 $95,813 (1.7% 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. 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
0.98%
Cap rate
8.16%
Cash-on-cash
6.68%
DSCR
1.30
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$104,928
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1006 E Chickasaw 0.11mi 2/1.0 981 (-10%) 8mo $43,000 $44 72
403 S Howell Ave 0.26mi 3/2.0 (+1) 1,120 (+2%) 22mo $108,000 $96 57
1403 E Jennings St 0.45mi 3/1.0 (+1) 1,146 (+5%) 22mo $147,000 $128 47
1304 E Lawrence St 0.23mi 3/2.0 (+1) 1,202 (+10%) 22mo $165,000 $137 45
710 E Juanita 0.22mi 3/2.0 (+1) 1,208 (+10%) 24mo $80,000 $66 44
201 E Lawrence St 0.63mi 1/1.0 (-1) 984 (-10%) 24mo $45,000 $46 29
608 S Gardner Ave 0.60mi 3/2.0 (+1) 1,228 (+12%) 19mo $170,000 $138 26

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

7.9% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.9%
Equity multiple
2.80×
Total profit
$49,189
Equity at exit
$73,405
10-year hold
IRR
22.6%
Equity multiple
5.96×
Total profit
$135,445
Equity at exit
$145,074

Cash invested: $27,300 (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 73098

Home prices YoY
2.9%
Active inventory
55
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$958 medium interval (Pro) →
Mortgage (P&I)
$511
Tax from tax record
$53 /mo · $636/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$201
Net cashflow
$152

Break-even live

Break-even rent $766
Max offer price $97,500
Occupancy floor 79%

Sensitivity live

Price -10% $207 -5% $180 +0% $152 +5% $124 +10% $97
Rent -10% $76 -5% $114 +0% $152 +5% $190 +10% $228
Rate -1.0pp $201 -0.5pp $177 base $152 +0.5pp $127 +1.0pp $101

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
$24,375
Closing costs
$2,925
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 18 events

  1. 2026-06-21
    days on market $97,500 Active 28 DOM
  2. 2026-06-18
    days on market $97,500 Active 26 DOM
  3. 2026-06-17
    days on market $97,500 Active 25 DOM
  4. 2026-06-16
    days on market $97,500 Active 24 DOM
  5. 2026-06-15
    days on market $97,500 Active 23 DOM
  6. 2026-06-13
    days on market $97,500 Active 21 DOM
  7. 2026-06-12
    days on market $97,500 Active 20 DOM
  8. 2026-06-09
    days on market $97,500 Active 17 DOM
  9. 2026-06-08
    days on market $97,500 Active 16 DOM
  10. 2026-06-08
    days on market $97,500 Active 15 DOM
  11. 2026-06-07
    days on market $97,500 Active 14 DOM
  12. 2026-06-04
    days on market $97,500 Active 11 DOM
  13. 2026-06-02
    days on market $97,500 Active 10 DOM
  14. 2026-06-01
    days on market $97,500 Active 9 DOM
  15. 2026-05-31
    days on market $97,500 Active 8 DOM
  16. 2026-05-20
    listed $97,500 Active
  17. 2020-06-22
    soldstatus $45,000
  18. 2004-11-09
    soldstatus $24,500

ⓘ 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
$636 · $53/mo
Projected year-2 tax
$877 · $73/mo
Expected delta
+$241/yr (+$20/mo · 38.0%)

ⓘ 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 ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$11,498
− Mortgage interest
−$5,462
− Property taxes
−$636
− Insurance
−$488
− Repairs & maintenance
−$920
− Management
−$920
− Depreciation
−$2,836
Taxable income
$237
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$57
After-tax cash flow
$1,767/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
Wynnewood
NCES district ID
4033300
Math proficiency
13% ▼ -7.00%
Reading proficiency
22% ▼ -2.00%
Median HH income
$42,075
Composite
15.05/100
National rank
#9352
State rank
#198 of 270 in OK

Livability — Wynnewood

Score
62/100
State rank
#253
US rank
#16754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wynnewood, OK
Population (ZIP)
3,382

Population outlook (Garvin County) Hauer SSP2

Today (2025)
28,277 people
By 2030
28,619 · +1.2%
By 2040
29,478 · +4.2%
By 2050
30,384 · +7.5%
By 2075
34,074 · +20.5%
By 2100
36,099 · +27.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 14% Hispanic / Latino 9% Native American 3% Black 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Slovak 3% European 3% Serbian 2%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Garvin

2024 margin
Solid R (+66.1) · D 16.4% · R 82.5% · Other 1.1%
2008→2024 swing
-22.5pp toward R · 2008: -43.6pp · 2024: -66.1pp
All cycles
2024: R+66.1 2020: R+64.2 2016: R+60.7 2012: R+46.1 2008: R+43.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.90%
Current HPI
280.5166
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

+298.0% since first listed
3 events — show timeline
  • 2026-05-20 Listed $97,500 MLSOK
  • 2020-06-22 Sold (Public Records) $45,000 Public Records
  • 2004-11-09 Sold (Public Records) $24,500 Public Records

Property tax history

+17.2%/yr

Latest (2025): $636 · +11.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…