CashFlowRE
Sign in Sign up
203 E Green St
C Composite 56.58
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.6/30.0
  • Appreciation +9.0/10.0
  • DSCR +4.4/10.0
  • 1% rule +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$150,000

203 E Green St · Meeker, OK 74855
3 bd · 1.0 ba · 1,375 sqft · SingleFamily public records · 126 Days on market
Built 1976 0.33 ac lot Est $188k · 20% under

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

Listing remarks MLS

Come and take a look at this charming and well-maintained home in Meeker! The combination of modern updates, a large lot, and convenient location right off Highway 18 and near a park and walking trail makes it quite appealing. The fact that it includes a big dry storm shelter is a great bonus, especially in areas where severe weather can be a concern. With a recent roof replacement and a new insulated garage door, it seems ready for immediate occupancy without needing any major repairs. Perfect for someone looking for a cozy, move-in-ready 2-bedroom, 1-bath home.

Key facts

  • Large city lot
  • Storage building
  • Near city park

Tags

LARGE CITY LOTINGROUND STORM SHELTERSTORAGE BUILDINGEASY ACCESS TO TRAILSNEAR CITY PARK

Property features AI

Finance

  • Other: Homestead exempt; Below-ground storm shelter
  • Financial info: Listing offered as-is; Loan qualifying allowed; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 1-car garage
  • Utilities: Electricity available; Natural gas available; Public water/sewer
  • Home design: Single family residence; One story; Property faces north; Existing property
  • Construction: Frame construction; Composition roof (replaced/updated 2023); Slab foundation
  • Exterior features: Outbuildings; Chain link fencing; Interior lot

Interior

  • Kitchen: Free‑standing gas range; Free‑standing gas oven
  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating
  • Interior features: One living area; One dining area; No fireplace; No formal study/office; No in-law plan indicated
  • Laundry & utility: Utilities: Electricity available, Natural gas available, Public

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 3-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $35 ($420/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 $125k (16.4% below list).
  • Recommended offer: $125k (16.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.2% in Meeker — 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 (#210 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, crime B+; Watch: amenities F, commute F, employment D-.
  • Meeker (rural): math 19% / reading 28% proficiency, ranked #123 of 270 in OK (top 46%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Meeker Es (math 22% / reading 27%, grade F, #354 of 845 statewide, top 47%, 342 students, 0% FRL); Meeker Ms (math 12% / reading 27%, grade F, #167 of 345 statewide, top 51%, 162 students, 0% FRL); Meeker Hs (math 22% / reading 27%, grade F, #150 of 447 statewide, top 48%, 209 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; 19 units permitted in Lincoln County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $13k of equity ($1k loan paydown + $12k appreciation (8.0% local appreciation)).
  • At projected returns (8.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 126 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y 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.

Risks & watch-outs

  • Climate carrying-cost: severe 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 $125,332 (16.4% below list)

Questions for the listing agent

  1. It's been on market 126 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.84%
Cap rate
6.57%
Cash-on-cash
1.00%
DSCR
1.04
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$188,375
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
115 W Green St 0.15mi 4/2.0 (+1) 1,383 (+1%) 3mo $155,000 $112 80
200 E Green St 0.03mi 3/1.0 1,578 (+15%) 4mo $160,000 $101 71
122 W Decker 0.22mi 3/2.0 1,255 (-9%) 5mo $195,000 $155 67
701 Johnson St 0.57mi 4/2.0 (+1) 1,362 (-1%) 2mo $80,000 $59 61
305 Red Hill Rd 0.56mi 2/2.0 (-1) 1,456 (+6%) 13mo $200,000 $137 44
716 Johnson St 0.61mi 3/2.0 1,204 (-12%) 14mo $194,000 $161 35

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

Projected returns pro-forma

7.97% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.7%
Equity multiple
2.52×
Total profit
$63,705
Equity at exit
$113,656
10-year hold
IRR
19.1%
Equity multiple
5.36×
Total profit
$183,100
Equity at exit
$225,317

Cash invested: $42,000 (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 74855

Home prices YoY
2.7%
Active inventory
55
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,253 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$106 /mo · $1,272/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$35

Break-even live

Break-even rent $1,209
Max offer price $150,000
Occupancy floor 92%

Sensitivity live

Price -10% $120 -5% $77 +0% $35 +5% $-7 +10% $-50
Rent -10% $-64 -5% $-14 +0% $35 +5% $85 +10% $134
Rate -1.0pp $111 -0.5pp $73 base $35 +0.5pp $-4 +1.0pp $-43

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
$37,500
Closing costs
$4,500
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 27 events

  1. 2026-06-22
    days on market $150,000 Active 126 DOM
  2. 2026-06-21
    days on market $150,000 Active 125 DOM
  3. 2026-06-19
    days on market $150,000 Active 123 DOM
  4. 2026-06-18
    days on market $150,000 Active 122 DOM
  5. 2026-06-17
    days on market $150,000 Active 121 DOM
  6. 2026-06-16
    days on market $150,000 Active 120 DOM
  7. 2026-06-15
    days on market $150,000 Active 119 DOM
  8. 2026-06-14
    days on market $150,000 Active 117 DOM
  9. 2026-06-12
    days on market $150,000 Active 116 DOM
  10. 2026-06-09
    days on market $150,000 Active 113 DOM
  11. 2026-06-08
    days on market $150,000 Active 112 DOM
  12. 2026-06-07
    days on market $150,000 Active 111 DOM
  13. 2026-06-05
    days on market $150,000 Active 108 DOM
  14. 2026-06-03
    days on market $150,000 Active 107 DOM
  15. 2026-06-02
    days on market $150,000 Active 106 DOM
  16. 2026-06-01
    days on market $150,000 Active 105 DOM
  17. 2026-05-31
    days on market $150,000 Active 104 DOM
  18. 2026-05-30
    days on market $150,000 Active 103 DOM
  19. 2026-02-16
    listed $150,000 Active
  20. 2024-09-03
    soldstatus $140,000
  21. 2024-08-29
    soldstatus $140,000 Closed 569-char remark
    Show marketing remark (569 chars)

    Come and take a look at this charming and well-maintained home in Meeker! The combination of modern updates, a large lot, and convenient location right off Highway 18 and near a park and walking trail makes it quite appealing. The fact that it includes a big dry storm shelter is a great bonus, especially in areas where severe weather can be a concern. With a recent roof replacement and a new insulated garage door, it seems ready for immediate occupancy without needing any major repairs. Perfect for someone looking for a cozy, move-in-ready 2-bedroom, 1-bath home.

  22. 2024-08-11
    status Pending 569-char remark
    Show marketing remark (569 chars)

    Come and take a look at this charming and well-maintained home in Meeker! The combination of modern updates, a large lot, and convenient location right off Highway 18 and near a park and walking trail makes it quite appealing. The fact that it includes a big dry storm shelter is a great bonus, especially in areas where severe weather can be a concern. With a recent roof replacement and a new insulated garage door, it seems ready for immediate occupancy without needing any major repairs. Perfect for someone looking for a cozy, move-in-ready 2-bedroom, 1-bath home.

  23. 2024-08-08
    listed $149,900 Active 569-char remark
    Show marketing remark (569 chars)

    Come and take a look at this charming and well-maintained home in Meeker! The combination of modern updates, a large lot, and convenient location right off Highway 18 and near a park and walking trail makes it quite appealing. The fact that it includes a big dry storm shelter is a great bonus, especially in areas where severe weather can be a concern. With a recent roof replacement and a new insulated garage door, it seems ready for immediate occupancy without needing any major repairs. Perfect for someone looking for a cozy, move-in-ready 2-bedroom, 1-bath home.

  24. 2012-04-30
    soldstatus $68,000
  25. 2012-04-25
    soldstatus $67,900 145-char remark
    Show marketing remark (145 chars)

    This house has been remodeled in the past 3 years. new paint, carpet, tile central heat and air, etc. etc. etc. Come look and see this dollhouse.

  26. 2011-12-07
    listed $69,900 145-char remark
    Show marketing remark (145 chars)

    This house has been remodeled in the past 3 years. new paint, carpet, tile central heat and air, etc. etc. etc. Come look and see this dollhouse.

  27. 2008-08-20
    soldstatus $50,000

ⓘ 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
$1,272 · $106/mo
Projected year-2 tax
$1,350 · $112/mo
Expected delta
+$78/yr (+$6/mo · 6.1%)

ⓘ 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 ≥110°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$15,040
− Mortgage interest
−$8,402
− Property taxes
−$1,272
− Insurance
−$750
− Repairs & maintenance
−$1,203
− Management
−$1,203
− Depreciation
−$4,364
Taxable loss
−$2,155
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$517
After-tax cash flow
$937/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
Meeker
NCES district ID
4019680
Math proficiency
19% ▼ -24.00%
Reading proficiency
28% ▼ -10.00%
Median HH income
$48,708
Composite
20.66/100
National rank
#8537
State rank
#123 of 270 in OK

Livability — Meeker

Score
63/100
State rank
#210
US rank
#15435

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meeker, OK
Population (ZIP)
4,292

Population outlook (Lincoln County) Hauer SSP2

Today (2025)
36,104 people
By 2030
36,435 · +0.9%
By 2040
36,696 · +1.6%
By 2050
36,216 · +0.3%
By 2075
35,057 · -2.9%
By 2100
31,333 · -13.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Two or more races 13% Native American 6% Hispanic / Latino 5% Black 2% Asian 1%
Common ancestry
Slovak 2% Italian 1% American 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Lincoln

2024 margin
Solid R (+63.3) · D 17.5% · R 80.8% · Other 1.7%
2008→2024 swing
-13.4pp toward R · 2008: -49.8pp · 2024: -63.3pp
All cycles
2024: R+63.3 2020: R+63.2 2016: R+60.1 2012: R+49.0 2008: R+49.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.97%
Current HPI
303.8343
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

+200.0% since first listed
9 events — show timeline
  • 2026-02-16 Listed $150,000 MLSOK
  • 2024-09-03 Sold (Public Records) $140,000 Public Records
  • 2024-08-29 Sold (MLS) $140,000 MLSOK
  • 2024-08-11 Pending MLSOK
  • 2024-08-08 Listed $149,900 MLSOK
  • 2012-04-30 Sold (Public Records) $68,000 Public Records
  • 2012-04-25 Sold (MLS) $67,900 MLSOK
  • 2011-12-07 Listed $69,900 MLSOK
  • 2008-08-20 Sold (Public Records) $50,000 Public Records

Property tax history

+6.4%/yr

Latest (2025): $1,272 · +60.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…