CashFlowRE
Sign in Sign up
712 Coolidge Dr
C- Composite 50.69
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 +15.5/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.8/10.0
  • 1% rule +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0

$125,000

712 Coolidge Dr · Seminole, OK 74868
2 bd · 1.0 ba · 1,190 sqft · SingleFamily public records · 42 Days on market
Built 1947 0.26 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Prettiest Cottage style home! Original refinished hardwood floors, up to date paint throughout, spacious kitchen with lots of counter space and huge built-ins. Cute dining area with French doors leading to office, den, etc. whatever you make it! Bathroom has been remodeled with up to date colors, vanity, shower and more! 2 nice size bedrooms with ample closet space. Home has vinyl siding, updated electrical including Main Service, water line has been replaced from the meter to the house. Large corner lot (approx. 11,248 sq ft) with chain link fenced yard and very unique storage building with electric has been "attached" to the house and has vinyl siding. This home is conveniently located to Seminole Middle School and Seminole High School Football field. Nothing left to do here but move in and make it your own!

Key facts

  • Large corner lot
  • Central heat and air
  • Bonus room

Tags

BONUS ROOMORIGINAL HARDWOOD FLOORSCENTRAL HEAT AND AIRLARGE CORNER LOTOUTBUILDING IN BACKYARDCLOSE PROXIMITY TO LOCAL SHOPS

Property features AI

Finance

  • Other: Homestead exempt; Occupied
  • Financial info: Listing eligible for Cash and Conventional financing; Assumable loans: No
  • HOA & community: No mandatory association dues

Exterior

  • Utilities: Cable available; Electricity available; Natural gas available; High-speed internet available; Public utilities
  • Home design: Single-family residence; One level; Residential property
  • Construction: Vinyl siding; Composition roof (roof replaced/updated in 2012); Conventional foundation; Existing property
  • Exterior features: Open patio; Outbuildings; Chain link fencing; Corner lot

Interior

  • Kitchen: Free-standing gas range and oven
  • Bedrooms: 2 bedrooms
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom
  • Interior features: Dishwasher included; Wood flooring throughout; Study / home office; Living area and separate dining room; Total of 7 rooms
  • Laundry & utility: No specific laundry details provided

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 $125k.

Deal economics

  • At list price, monthly cash flow is $51 ($617/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 $102k (18.4% below list).
  • Recommended offer: $102k (18.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 4.8% in Seminole — 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 63/100 on livability (#222 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime D+, amenities F, commute F.
  • Seminole (town): math 17% / reading 21% proficiency, ranked #193 of 270 in OK (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Wilson Es (math 27% / reading 22%, grade F, #354 of 845 statewide, top 47%, 499 students, 0% FRL); Seminole Hs (math 17% / reading 27%, grade F, #222 of 447 statewide, top 52%, 451 students, 0% FRL) — zoned schools average 0% FRL vs 63% district-wide (63 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 136 active listings in the ZIP; 93 units permitted in Seminole County in 2024 (43 in 5+ unit buildings).

Forward outlook

  • In year one you build about $13k of equity ($864 loan paydown + $12k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y 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 $102k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1947 — 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 $101,984 (18.4% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Built in 1947 — 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. 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?
  6. 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.
  7. 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.
  8. 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
0.82%
Cap rate
6.79%
Cash-on-cash
1.76%
DSCR
1.08
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$54,740
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
801 Hoover St 0.21mi 2/1.0 1,184 (-0%) 8mo $18,600 $16 83
903 Jefferson St 0.24mi 3/1.0 (+1) 1,235 (+4%) 1mo $100,000 $81 76
600 Hoover St 0.28mi 3/1.0 (+1) 1,152 (-3%) 7mo $17,000 $15 71
1222 Gessel St 0.37mi 3/1.0 (+1) 1,188 (-0%) 8mo $21,000 $18 71
307 W Evans Ave 0.43mi 2/1.0 1,136 (-4%) 4mo $6,500 $6 69
1120 Eureka St 0.35mi 2/1.0 1,084 (-9%) 3mo $45,000 $42 67
812 Hoover St 0.25mi 2/1.0 1,060 (-11%) 6mo $49,000 $46 65
712 Elm St 0.41mi 3/2.0 (+1) 1,242 (+4%) 1mo $162,500 $131 64
716 Elm St 0.41mi 3/2.0 (+1) 1,242 (+4%) 3mo $165,900 $134 62
404 Jefferson St 0.34mi 3/1.0 (+1) 1,273 (+7%) 8mo $96,000 $75 61
1314 Roosevelt St 0.43mi 3/1.0 (+1) 1,092 (-8%) 6mo $26,000 $24 56
1412 Ideal St 0.62mi 2/1.0 1,104 (-7%) 7mo $120,000 $109 53

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.5%
Equity multiple
3.04×
Total profit
$71,301
Equity at exit
$112,610
10-year hold
IRR
22.5%
Equity multiple
6.92×
Total profit
$207,291
Equity at exit
$242,848

Cash invested: $35,000 (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 74868

Home prices YoY
6.4%
Active inventory
136
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,020 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$47 /mo · $560/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$214
Net cashflow
$51

Break-even live

Break-even rent $955
Max offer price $125,000
Occupancy floor 90%

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
$31,250
Closing costs
$3,750
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 33 events

  1. 2026-06-18
    days on market $125,000 Active 42 DOM
  2. 2026-06-17
    days on market $125,000 Active 41 DOM
  3. 2026-06-16
    days on market $125,000 Active 40 DOM
  4. 2026-06-15
    days on market $125,000 Active 39 DOM
  5. 2026-06-13
    days on market $125,000 Active 37 DOM
  6. 2026-06-12
    days on market $125,000 Active 36 DOM
  7. 2026-06-09
    days on market $125,000 Active 33 DOM
  8. 2026-06-08
    days on market $125,000 Active 32 DOM
  9. 2026-06-08
    days on market $125,000 Active 31 DOM
  10. 2026-06-07
    days on market $125,000 Active 30 DOM
  11. 2026-06-04
    days on market $125,000 Active 27 DOM
  12. 2026-06-02
    days on market $125,000 Active 26 DOM
  13. 2026-06-01
    days on market $125,000 Active 25 DOM
  14. 2026-05-31
    days on market $125,000 Active 24 DOM
  15. 2026-05-07
    listed $125,000 Active
  16. 2025-05-28
    historical
  17. 2025-04-11
    price $122,000
  18. 2025-02-01
    listed $125,000 Active
  19. 2023-05-31
    soldstatus $102,000
  20. 2023-05-24
    soldstatus $102,000 Closed 831-char remark
    Show marketing remark (831 chars)

    Prettiest Cottage style home! Original refinished hardwood floors, up to date paint throughout, spacious kitchen with lots of counter space and huge built-ins. Cute dining area with French doors leading to office, den, etc. whatever you make it! Bathroom has been remodeled with up to date colors, vanity, shower and more! 2 nice size bedrooms with ample closet space. Home has vinyl siding, updated electrical including Main Service, water line has been replaced from the meter to the house. Large corner lot (approx. 11,248 sq ft) with chain link fenced yard and very unique storage building with electric has been "attached" to the house and has vinyl siding. This home is conveniently located to Seminole Middle School and Seminole High School Football field. Nothing left to do here but move in and make it your own!

  21. 2023-04-10
    status Pending 831-char remark
    Show marketing remark (831 chars)

    Prettiest Cottage style home! Original refinished hardwood floors, up to date paint throughout, spacious kitchen with lots of counter space and huge built-ins. Cute dining area with French doors leading to office, den, etc. whatever you make it! Bathroom has been remodeled with up to date colors, vanity, shower and more! 2 nice size bedrooms with ample closet space. Home has vinyl siding, updated electrical including Main Service, water line has been replaced from the meter to the house. Large corner lot (approx. 11,248 sq ft) with chain link fenced yard and very unique storage building with electric has been "attached" to the house and has vinyl siding. This home is conveniently located to Seminole Middle School and Seminole High School Football field. Nothing left to do here but move in and make it your own!

  22. 2023-04-07
    listed $92,000 Active 831-char remark
    Show marketing remark (831 chars)

    Prettiest Cottage style home! Original refinished hardwood floors, up to date paint throughout, spacious kitchen with lots of counter space and huge built-ins. Cute dining area with French doors leading to office, den, etc. whatever you make it! Bathroom has been remodeled with up to date colors, vanity, shower and more! 2 nice size bedrooms with ample closet space. Home has vinyl siding, updated electrical including Main Service, water line has been replaced from the meter to the house. Large corner lot (approx. 11,248 sq ft) with chain link fenced yard and very unique storage building with electric has been "attached" to the house and has vinyl siding. This home is conveniently located to Seminole Middle School and Seminole High School Football field. Nothing left to do here but move in and make it your own!

  23. 2022-10-21
    soldstatus $84,000
  24. 2022-10-17
    soldstatus $83,900 Closed
  25. 2022-10-14
    soldstatus $83,900 Closed
  26. 2022-09-20
    status Pending
  27. 2022-09-09
    status Pending
  28. 2022-09-09
    status Pending
  29. 2022-09-08
    listed $78,900 Active
  30. 2022-09-07
    listed $78,900 Active
  31. 2013-10-30
    soldstatus $17,500
  32. 2013-04-02
    listed $19,999
  33. 1998-01-14
    soldstatus $16,000

ⓘ 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
$560 · $47/mo
Projected year-2 tax
$1,125 · $94/mo
Expected delta
+$565/yr (+$47/mo · 100.9%)

ⓘ 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 9/10 Extreme
  • 🌡 Heat 6/10 Major 7 d/yr ≥112°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% 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
$12,238
− Mortgage interest
−$7,002
− Property taxes
−$560
− Insurance
−$625
− Repairs & maintenance
−$979
− Management
−$979
− Depreciation
−$3,636
Taxable loss
−$1,543
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$370
After-tax cash flow
$987/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
Seminole
NCES district ID
4027300
Math proficiency
17% ▼ -10.00%
Reading proficiency
21% ▼ -5.00%
Median HH income
$33,661
Composite
15.51/100
National rank
#9304
State rank
#193 of 270 in OK

Livability — Seminole

Score
63/100
State rank
#222
US rank
#15706

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seminole, OK
Population (ZIP)
12,451

Population outlook (Seminole County) Hauer SSP2

Today (2025)
25,628 people
By 2030
25,617 · +-0.0%
By 2040
25,619 · +-0.0%
By 2050
25,726 · +0.4%
By 2075
26,261 · +2.5%
By 2100
25,844 · +0.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 65% Native American 19% Two or more races 10% Hispanic / Latino 5% Black 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Iranian 1% Italian 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Seminole

2024 margin
Solid R (+49.7) · D 24.2% · R 74.0% · Other 1.8%
2008→2024 swing
-19.1pp toward R · 2008: -30.6pp · 2024: -49.7pp
All cycles
2024: R+49.7 2020: R+46.3 2016: R+44.1 2012: R+30.3 2008: R+30.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 15.39%
Current HPI
255.6657
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

+681.2% since first listed
19 events — show timeline
  • 2026-05-07 Listed $125,000 MLSOK
  • 2025-05-28 Listing Removed MLSOK
  • 2025-04-11 Price Changed $122,000 MLSOK
  • 2025-02-01 Listed $125,000 MLSOK
  • 2023-05-31 Sold (Public Records) $102,000 Public Records
  • 2023-05-24 Sold (MLS) $102,000 MLSOK
  • 2023-04-10 Pending MLSOK
  • 2023-04-07 Listed $92,000 MLSOK
  • 2022-10-21 Sold (Public Records) $84,000 Public Records
  • 2022-10-17 Sold (MLS) $83,900 MLS Technology, Inc.
  • 2022-10-14 Sold (MLS) $83,900 MLSOK
  • 2022-09-20 Pending MLSOK
  • 2022-09-09 Pending MLS Technology, Inc.
  • 2022-09-09 Pending MLSOK
  • 2022-09-08 Listed $78,900 MLS Technology, Inc.
  • 2022-09-07 Listed $78,900 MLSOK
  • 2013-10-30 Sold (MLS) $17,500 MLSOK
  • 2013-04-02 Listed $19,999 MLSOK
  • 1998-01-14 Sold (Public Records) $16,000 Public Records

Property tax history

+7.4%/yr

Latest (2025): $560 · -50.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…