CashFlowRE
Sign in Sign up
No image
C+ Composite 64.56
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 +28.9/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Appreciation +6.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.7/15.0
  • Schools +1.6/10.0

$64,900

311 S 6th St · Comanche, OK 73529
2 bd · 1.0 ba · 810 sqft · SingleFamily · 508 Days on market
Est $58k · 13% over ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Listed with Bryan Fisher RE/MAX of Duncan. Call Bryan to view at 580-251-1195. REDUCD! Check out this cute home on corner lot in Comanche. Total electric. Window units have heat as well as ac. This home has been totally remodeled. You will enjoy the nice waterproof vinyl flooring throughout. This home has the open living concept. Why rent when you can own! Comes with new front and back porches.

Key facts

  • Listed 508 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Single-story
  • Construction: Metal siding; Metal roof
  • Exterior features: Chain link fencing; Fenced yard; Corner lot

Interior

  • Kitchen: Electric range; Electric oven; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window unit cooling
  • Interior features: Electric range; Electric oven; Refrigerator

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 $65k.

Deal economics

  • At list price, monthly cash flow is $221 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($847 rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#242 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment F.
  • Comanche (rural): math 18% / reading 20% proficiency, ranked #180 of 270 in OK (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Comanche Es (math 22% / reading 22%, grade F, #413 of 845 statewide, top 54%, 427 students, 0% FRL) — zoned schools average 0% FRL vs 49% district-wide (49 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 24 active listings in the ZIP; 17 units permitted in Stephens County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($449 loan paydown + $1k appreciation (2.3% local appreciation)).
  • At projected returns (2.3% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 508 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • 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 $57,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 508 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.30%
Cap rate
10.37%
Cash-on-cash
14.57%
DSCR
1.65
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$57,510
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
500 Wilson Ave 0.39mi 2/1.0 876 (+8%) 4mo $62,500 $71 65
604 E 1820 Rd 0.69mi 2/1.0 907 (+12%) 1mo $55,000 $61 47
608 Clark Ave 0.57mi 3/1.0 (+1) 871 (+8%) 14mo $80,000 $92 44

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

Projected returns pro-forma

2.27% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.5%
Equity multiple
2.07×
Total profit
$19,414
Equity at exit
$26,559
10-year hold
IRR
21.4%
Equity multiple
3.90×
Total profit
$52,611
Equity at exit
$38,998

Cash invested: $18,172 (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 73529

Home prices YoY
0.9%
Active inventory
24
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$847 medium interval (Pro) →
Mortgage (P&I)
$340
Tax est. 1.5%
$81 /mo · $974/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$178
Net cashflow
$221

Break-even live

Break-even rent $568
Max offer price $64,900
Occupancy floor 69%

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
$16,225
Closing costs
$1,947
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 7 events

  1. 2026-05-31
    days on market $64,900 Active 508 DOM
  2. 2026-05-30
    days on market $64,900 Active 507 DOM
  3. 2026-01-19
    status Active
  4. 2025-10-09
    price $64,900
  5. 2025-08-11
    status Active
  6. 2025-04-06
    price $65,000
  7. 2024-12-10
    listed $69,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 3/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$10,163
− Mortgage interest
−$3,635
− Property taxes
−$974
− Insurance
−$324
− Repairs & maintenance
−$813
− Management
−$813
− Depreciation
−$1,888
Taxable income
$1,716
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$412
After-tax cash flow
$2,235/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
Comanche
NCES district ID
4008460
Math proficiency
18% ▼ -11.00%
Reading proficiency
20% ▼ -9.00%
Median HH income
$42,087
Composite
16.32/100
National rank
#9210
State rank
#180 of 270 in OK

Livability — Comanche

Score
62/100
State rank
#242
US rank
#16265

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Comanche, OK
Population (ZIP)
4,757

Population outlook (Stephens County) Hauer SSP2

Today (2025)
44,528 people
By 2030
44,300 · -0.5%
By 2040
43,971 · -1.3%
By 2050
43,954 · -1.3%
By 2075
44,982 · +1.0%
By 2100
45,259 · +1.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 11% Hispanic / Latino 5% Native American 4%
Common ancestry
Slovak 3% Lithuanian 2% Iranian 1%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Stephens

2024 margin
Solid R (+63.7) · D 17.4% · R 81.0% · Other 1.6%
2008→2024 swing
-11.6pp toward R · 2008: -52.1pp · 2024: -63.7pp
All cycles
2024: R+63.7 2020: R+65.1 2016: R+62.0 2012: R+53.2 2008: R+52.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.27%
Current HPI
253.0419
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

-7.2% since first listed
5 events — show timeline
  • 2026-01-19 Relisted DAOR
  • 2025-10-09 Price Changed $64,900 DAOR
  • 2025-08-11 Relisted DAOR
  • 2025-04-06 Price Changed $65,000 DAOR
  • 2024-12-10 Listed $69,900 DAOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…