CashFlowRE
Sign in Sign up
No image
C+ Composite 64.03
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 +27.8/30.0
  • DSCR +9.8/10.0
  • ARV discount +9.3/15.0
  • 1% rule +6.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

1329 E Spruce St · Altus, OK 73521
3 bd · 1.0 ba · 1,152 sqft · SingleFamily public records · 360 Days on market
Built 1955 7,993 sqft lot Est $99k · at est.

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

Listing remarks

Step into comfort and convenience with this beautifully renovated 3-bedroom, 1-bathroom home, perfectly located just minutes from Altus High School and only a 7-minute drive to Altus Air Force Base. This move-in-ready gem features stylish laminate flooring throughout, offering both durability and modern appeal. The updated kitchen comes equipped with a stove and microwave ideal for everyday cooking or entertaining. Enjoy outdoor living in the spacious backyard, perfect for relaxing, gardening, or hosting gatherings. Whether you're a first-time buyer, a military family, or simply looking for a fresh start, this home is a must-see. Don’t miss out on this great opportunity—schedule

Key facts

  • Renovated home
  • Spacious backyard
  • Updated kitchen

Tags

RENOVATED HOMEUPDATED KITCHENSPACIOUS BACKYARDMINUTES FROM ALTUS HIGH SCHOOL

Property features AI

Finance

  • Other: Existing property; No storm shelter; Vacant and available; Located in Crestview 2nd addition
  • Financial info: Sold as-is; financing options include cash and conventional
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Concrete parking; 1-car garage
  • Utilities: Electricity available; Natural gas available; Public utilities
  • Home design: Single-family residence; One-level home; Residential property
  • Construction: Frame construction; Composition roof; Single-pane windows; Slab foundation
  • Exterior features: Covered porch; Combination fencing; Lot described as other

Interior

  • Kitchen: Gas oven; Microwave; Warming drawer
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central gas heating
  • Interior features: Ceiling fans

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 $95k.

Deal economics

  • At list price, monthly cash flow is $289 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 3.7% in Altus — 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 65/100 on livability (#151 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Altus (town): math 31% / reading 28% proficiency, ranked #69 of 270 in OK (top 26%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Altus Early Childhood Center (390 students, 0% FRL); Altus Hs (math 21% / reading 26%, grade F, #218 of 447 statewide, top 49%, 921 students, 0% FRL) — zoned schools average 0% FRL vs 55% district-wide (55 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 168 active listings in the ZIP; 8 units permitted in Jackson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Jackson County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 360 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $10k; list at $95k implies a 850% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 360 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — 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 D-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
1.14%
Cap rate
9.94%
Cash-on-cash
13.03%
DSCR
1.58
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$99,072
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1105 E Ash St 0.25mi 3/1.0 1,242 (+8%) 2mo $145,000 $117 74
1001 N Forrest St 0.36mi 2/1.0 (-1) 1,125 (-2%) 3mo $44,250 $39 72
1405 N York St 0.28mi 3/1.0 1,092 (-5%) 8mo $65,000 $60 72
1205 N Chalmers St 0.31mi 3/1.0 1,080 (-6%) 5mo $93,000 $86 71
1321 E F St 0.17mi 3/1.5 1,200 (+4%) 17mo $95,000 $79 69
509 Birch St 0.56mi 3/1.0 1,177 (+2%) 14mo $105,000 $89 59
1312 Polk St 0.57mi 3/2.0 1,128 (-2%) 14mo $92,600 $82 54
1808 E Tyler St 0.57mi 3/2.0 1,324 (+15%) 3mo $182,000 $137 42
1011 N Hightower St 0.65mi 3/1.0 1,249 (+8%) 16mo $76,000 $61 42
1412 Polk St 0.59mi 2/2.0 (-1) 1,040 (-10%) 8mo $91,000 $88 40
1901 Tyler St 0.57mi 3/2.0 1,290 (+12%) 15mo $159,000 $123 37
711 N Julian St 0.62mi 2/1.0 (-1) 1,013 (-12%) 12mo $43,000 $42 36

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

Projected returns pro-forma

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

5-year hold
IRR
2.9%
Equity multiple
1.11×
Total profit
$2,962
Equity at exit
$14,165
10-year hold
IRR
12.4%
Equity multiple
1.98×
Total profit
$26,105
Equity at exit
$8,214

Cash invested: $26,600 (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 73521

Home prices YoY
-18.4%
Active inventory
168
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,080 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$27 /mo · $323/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$289

Break-even live

Break-even rent $715
Max offer price $95,000
Occupancy floor 68%

Sensitivity live

Price -10% $343 -5% $316 +0% $289 +5% $262 +10% $235
Rent -10% $203 -5% $246 +0% $289 +5% $332 +10% $374
Rate -1.0pp $337 -0.5pp $313 base $289 +0.5pp $264 +1.0pp $239

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
$23,750
Closing costs
$2,850
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 20 events

  1. 2026-06-18
    days on market $95,000 Active 360 DOM
  2. 2026-06-17
    days on market $95,000 Active 359 DOM
  3. 2026-06-16
    days on market $95,000 Active 358 DOM
  4. 2026-06-15
    days on market $95,000 Active 357 DOM
  5. 2026-06-13
    days on market $95,000 Active 355 DOM
  6. 2026-06-12
    days on market $95,000 Active 354 DOM
  7. 2026-06-09
    days on market $95,000 Active 351 DOM
  8. 2026-06-08
    days on market $95,000 Active 350 DOM
  9. 2026-06-08
    days on market $95,000 Active 349 DOM
  10. 2026-06-07
    days on market $95,000 Active 348 DOM
  11. 2026-06-04
    days on market $95,000 Active 345 DOM
  12. 2026-06-02
    days on market $95,000 Active 344 DOM
  13. 2026-06-01
    days on market $95,000 Active 343 DOM
  14. 2026-05-31
    days on market $95,000 Active 342 DOM
  15. 2025-09-09
    price $95,000
  16. 2025-08-19
    price $110,000
  17. 2025-07-21
    price $120,000
  18. 2025-06-23
    listed $125,000 Active
  19. 2006-04-25
    soldstatus $10,000
  20. 2006-01-31
    soldstatus $9,000

ⓘ 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
$323 · $27/mo
Projected year-2 tax
$855 · $71/mo
Expected delta
+$532/yr (+$44/mo · 164.7%)

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% 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
$12,965
− Mortgage interest
−$5,321
− Property taxes
−$323
− Insurance
−$475
− Repairs & maintenance
−$1,037
− Management
−$1,037
− Depreciation
−$2,764
Taxable income
$2,008
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$482
After-tax cash flow
$2,984/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
Altus
NCES district ID
4002850
Math proficiency
31% ▼ -9.00%
Reading proficiency
28% ▼ -10.00%
Median HH income
$40,607
Composite
24.91/100
National rank
#7574
State rank
#69 of 270 in OK

Livability — Altus

Score
65/100
State rank
#151
US rank
#13386

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Altus, OK
City population
20,574
Population (ZIP)
20,352

Population outlook (Jackson County) Hauer SSP2

Today (2025)
24,084 people
By 2030
23,476 · -2.5%
By 2040
22,731 · -5.6%
By 2050
22,586 · -6.2%
By 2075
25,413 · +5.5%
By 2100
31,069 · +29.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Hispanic / Latino 26% Two or more races 12% Black 7% Native American 2% Asian 2%
Hispanic origin (detail)
Mexican 21% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 1% Iranian 1%
Foreign-born
6% · Canada
Languages at home
83% English-only · Spanish 15% Tagalog/Filipino 1% German/W. Germanic 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+58.3) · D 19.9% · R 78.2% · Other 1.9%
2008→2024 swing
-8.7pp toward R · 2008: -49.6pp · 2024: -58.3pp
All cycles
2024: R+58.3 2020: R+57.7 2016: R+57.6 2012: R+50.7 2008: R+49.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.26%
Current HPI
178.7106
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

+955.6% since first listed
6 events — show timeline
  • 2025-09-09 Price Changed $95,000 MLSOK
  • 2025-08-19 Price Changed $110,000 MLSOK
  • 2025-07-21 Price Changed $120,000 MLSOK
  • 2025-06-23 Listed $125,000 MLSOK
  • 2006-04-25 Sold (Public Records) $10,000 Public Records
  • 2006-01-31 Sold (Public Records) $9,000 Public Records

Property tax history

+4.3%/yr

Latest (2025): $323 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…