CashFlowRE
Sign in Sign up
221 Bennett Blvd
A- Composite 82.75
Why this score? — see what drove the A- 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 +29.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +7.2/10.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$69,900

221 Bennett Blvd · Chandler, OK 74834
2 bd · 1.0 ba · 824 sqft · SingleFamily public records · 6 Days on market
Built 1920 7,000 sqft lot Est $113k · 38% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great Investment Opportunity 824 SF 2 bedroom 1 bath, home in East Chandler. This has been a great rent house, or if you are looking for a house to fix up and flip, this would be a good one and at a reasonable price. Home sits on a large corner lot, with detached shop or garage.

Key facts

  • Large corner lot
  • Detached shop
  • 7,000 sq ft lot

Tags

LARGE CORNER LOTDETACHED SHOP

Property features AI

Finance

  • Other: Located in Chandler — directions: From 1st Street and Bennett in Chandler go 3 blocks south on west side; Not historically designated; Occupied: No; MLS status: Active
  • Financial info: Assumable: No; Loan qualification: Unknown; Current listing price reported; Tax amount reported
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 1 garage space
  • Utilities: Living area reported as 824 (assessor)
  • Home design: Single family residence; One level; Residential property; Existing property
  • Construction: Vinyl siding; Composition roof
  • Exterior features: Corner lot; No additional exterior features listed

Interior

  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Other heating; Window unit cooling
  • Interior features: One living area; Electric fireplace; Below-ground storm shelter; 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 $70k.

Deal economics

  • At list price, monthly cash flow is $246 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($855 rent vs $70k).
  • Cap rate 10.5% vs local median 2.8% in Chandler — 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 64/100 on livability (#171 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D, employment D, amenities F.
  • Chandler (town): math 35% / reading 35% proficiency, ranked #36 of 270 in OK (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Park Road Es (math 38% / reading 36%, grade F, #132 of 845 statewide, top 19%, 313 students, 0% FRL); Chandler Hs (math 47% / reading 52%, grade D, #9 of 447 statewide, top 2%, 335 students, 0% FRL) — zoned schools average 0% FRL vs 42% district-wide (42 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 121 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 $7k of equity ($483 loan paydown + $7k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 18y 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 $27k; list at $70k implies a 159% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $69,900

Questions for the listing agent

  1. Built in 1920 — 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 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?
  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
1.22%
Cap rate
10.52%
Cash-on-cash
15.11%
DSCR
1.67
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$112,888
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
418 S Cleveland Ave 0.30mi 1/1.0 (-1) 804 (-2%) 3mo $110,000 $137 75
412 S Cleveland Ave 0.28mi 1/1.0 (-1) 804 (-2%) 6mo $115,000 $143 72
221 N Iowa St 0.26mi 2/1.5 868 (+5%) 10mo $78,000 $90 69
303 E 4th St 0.28mi 2/1.0 864 (+5%) 15mo $62,000 $72 66
912 S Bennett Blvd 0.48mi 2/1.5 840 (+2%) 15mo $47,500 $57 60
820 S Bennett Blvd 0.41mi 2/1.0 802 (-3%) 22mo $83,500 $104 58
810 E 9th St 0.44mi 3/2.0 (+1) 800 (-3%) 13mo $117,000 $146 55
306 W 4th St 0.58mi 2/1.0 792 (-4%) 15mo $115,000 $145 54
208 E 10th St 0.59mi 2/1.0 924 (+12%) 2mo $135,000 $146 51
602 E 9th St 0.43mi 2/1.0 768 (-7%) 23mo $100,000 $130 49

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
35.4%
Equity multiple
3.75×
Total profit
$53,748
Equity at exit
$62,971
10-year hold
IRR
30.5%
Equity multiple
8.45×
Total profit
$145,893
Equity at exit
$135,800

Cash invested: $19,572 (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 74834

Home prices YoY
19.9%
Active inventory
121
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$855 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$33 /mo · $395/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$179
Net cashflow
$246

Break-even live

Break-even rent $543
Max offer price $69,900
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
$17,475
Closing costs
$2,097
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 6 events

  1. 2026-06-18
    days on market $69,900 Active 6 DOM
  2. 2026-06-17
    days on market $69,900 Active 5 DOM
  3. 2026-06-16
    days on market $69,900 Active 4 DOM
  4. 2026-06-15
    days on market $69,900 Active 3 DOM
  5. 2026-06-12
    remarks 282-char remark
  6. 2026-06-12
    listed $69,900 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
$395 · $33/mo
Projected year-2 tax
$629 · $52/mo
Expected delta
+$234/yr (+$20/mo · 59.3%)

ⓘ 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 ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$10,255
− Mortgage interest
−$3,915
− Property taxes
−$395
− Insurance
−$350
− Repairs & maintenance
−$820
− Management
−$820
− Depreciation
−$2,033
Taxable income
$1,921
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$461
After-tax cash flow
$2,497/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
Chandler
NCES district ID
4007290
Math proficiency
35% ▲ 1.00%
Reading proficiency
35% ▬ 0.00%
Median HH income
$45,229
Composite
29.9/100
National rank
#6392
State rank
#36 of 270 in OK

Livability — Chandler

Score
64/100
State rank
#171
US rank
#13840

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chandler, OK
City population
7,551
Population (ZIP)
7,551

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 (78%)
Race & ethnicity
White 78% Two or more races 12% Hispanic / Latino 3% Black 3% Native American 3%
Common ancestry
Lithuanian 4% Slovak 2% Scottish 1%
Foreign-born
1%
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
▲ 52.43%
Current HPI
315.8775
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

+507.8% since first listed
8 events — show timeline
  • 2026-06-12 Listed $69,900 MLSOK
  • 2014-02-07 Listing Removed MLSOK
  • 2013-08-06 Listed $54,500 MLSOK
  • 2008-09-03 Listing Removed MLSOK
  • 2008-03-29 Listed $39,900 MLSOK
  • 2005-03-21 Sold (Public Records) $27,000 Public Records
  • 1998-11-04 Sold (Public Records) $9,000 Public Records
  • 1991-11-21 Sold (Public Records) $11,500 Public Records

Property tax history

+5.5%/yr

Latest (2025): $395 · -2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…