112 Enlow · Blackwell, OK 74631

$69,000

2 bd · 1.0 ba · 1,136 sqft · SingleFamily public records · 102 Days on market

Built 1930 10,000 sqft lot Est $77k · 11% under

---

Why this score? — see what drove the B+ 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 +30.0/30.0
• ARV discount +12.3/15.0
• DSCR +10.0/10.0
• 1% rule +9.2/10.0
• Appreciation +3.6/10.0
• Livability +3.0/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.1/10.0

Listing remarks

Turnkey opportunity for any buyer! This well-maintained 2 bed, 1 bath home offers 1,136 sq ft with a functional layout and comfortable living space. Major update includes plumbing redone in 2017 for added peace of mind. Enjoy a covered carport, low-maintenance yard, and easy everyday living. Whether you’re looking to downsize, use for a rental, starter home, or portfolio addition, this property checks the boxes with solid value and income potential. Don’t miss it!

Key facts

• 0.23 acre lot
• Built 1930
• Listed 101 days

Property features AI

Exterior

• Parking: Carport
• Utilities: Public water; Public sewer; Electricity connected; Natural gas available and connected
• Home design: Single-family residence; One story
• Construction: Vinyl siding; Composition roof
• Exterior features: Partial fencing; Shed(s)

Interior

• Bathrooms: 1 full bathroom
• Heating & cooling: Central heating; Ceiling fan(s) for cooling; Electric cooling
• Interior features: Ceiling fan(s)
• Laundry & utility: In-unit laundry

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $69k.

Deal economics

• At list price, monthly cash flow is $351 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($979 rent vs $69k).
• Recommended offer: $63k (9.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 59/100 on livability (#385 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime D-, amenities F.
• Blackwell (town): math 27% / reading 23% proficiency, ranked #116 of 270 in OK (top 43%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 25 active listings in the ZIP; 11 units permitted in Kay County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-2.8%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Kay County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (-2.8% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

• It's been on market 102 days — a 9% lower offer ($63k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $62,790 (9.0% below list)

Questions for the listing agent

1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
2. Built in 1930 — 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. 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?
7. 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.
8. 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.
9. 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: 1.42% ✓
• Cap rate: 12.40%
• Cash-on-cash: 21.81%
• DSCR: 1.97
• GRM: 5.9

CMA / ARV

• ARV (on-the-fly): $77,248
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
117 Urbana	0.18mi	3/1.0 (+1)	1,201 (+6%)	1mo	$79,000	$66	76
1405 S D St	0.33mi	3/1.0 (+1)	1,128 (-1%)	4mo	$75,000	$66	75
1517 S E	0.39mi	3/1.0 (+1)	1,159 (+2%)	2mo	$68,000	$59	72
429 E Edwards Ave	0.34mi	3/1.0 (+1)	1,094 (-4%)	2mo	$90,000	$82	71
118 Hill Ave	0.37mi	2/1.0	1,048 (-8%)	2mo	$65,000	$62	69
1303 S Main	0.20mi	3/1.5 (+1)	1,056 (-7%)	12mo	$89,900	$85	62
819 S 3rd	0.57mi	3/1.0 (+1)	1,104 (-3%)	5mo	$105,000	$95	60
520 E Coolidge	0.40mi	3/1.0 (+1)	1,274 (+12%)	0mo	$78,000	$61	56
1014 S Main	0.38mi	2/1.0	1,008 (-11%)	11mo	$35,000	$35	54
1025 S 8th	0.68mi	3/1.0 (+1)	1,161 (+2%)	7mo	$95,000	$82	53
314 Fairview Ave	0.34mi	3/1.0 (+1)	1,305 (+15%)	8mo	$105,000	$80	48
306 Fairview Ave	0.32mi	3/2.0 (+1)	1,300 (+14%)	9mo	$88,000	$68	45

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

Projected returns pro-forma

-2.78% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 15.0%
• Equity multiple: 1.61×
• Total profit: $11,791
• Equity at exit: $10,950

10-year hold

• IRR: 23.4%
• Equity multiple: 3.05×
• Total profit: $39,527
• Equity at exit: $7,110

Cash invested: $19,320 (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.

Methodology + full state rankings →

ZIP-level market 74631

• Home prices YoY: -1.5%
• Active inventory: 25
• Price-to-rent: 5.9×

Monthly cashflow live

• Estimated rent: $979 medium
• Mortgage (P&I): −$362
• Tax from tax record: −$32 /mo · $378/yr
• Insurance: −$29
• HOA: −$0
• Vacancy / Maint / Mgmt: −$206
• Net cashflow: $351

Break-even live

Break-even rent $534

Max offer price $69,000

Occupancy floor 59%

Sensitivity live

Price	-10% $390	-5% $371	+0% $351	+5% $332	+10% $312
Rent	-10% $274	-5% $313	+0% $351	+5% $390	+10% $429
Rate	-1.0pp $386	-0.5pp $369	base $351	+0.5pp $333	+1.0pp $315

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: $17,250
• Closing costs: $2,070
• Reserves months: —
• Total cash needed: —

Listing history 18 events

1. 2026-06-21
   days on market $69,000 Active 102 DOM
2. 2026-06-19
   days on market $69,000 Active 100 DOM
3. 2026-06-18
   days on market $69,000 Active 99 DOM
4. 2026-06-17
   days on market $69,000 Active 98 DOM
5. 2026-06-16
   days on market $69,000 Active 97 DOM
6. 2026-06-15
   days on market $69,000 Active 96 DOM
7. 2026-06-14
   days on market $69,000 Active 94 DOM
8. 2026-06-12
   days on market $69,000 Active 93 DOM
9. 2026-06-09
   days on market $69,000 Active 90 DOM
10. 2026-06-08
    days on market $69,000 Active 89 DOM
11. 2026-06-07
    days on market $69,000 Active 88 DOM
12. 2026-06-07
    days on market $69,000 Active 87 DOM
13. 2026-06-04
    days on market $69,000 Active 84 DOM
14. 2026-06-02
    days on market $69,000 Active 83 DOM
15. 2026-06-01
    days on market $69,000 Active 82 DOM
16. 2026-05-31
    days on market $69,000 Active 81 DOM
17. 2026-05-31
    days on market $69,000 Active 80 DOM
18. 2026-03-11
    listed $69,000 Active

ⓘ 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: $378 · $32/mo
• Projected year-2 tax: $621 · $52/mo
• Expected delta: +$243/yr (+$20/mo · 64.3%)

ⓘ 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 1/10 Low
• 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $11,746
• − Mortgage interest: −$3,865
• − Property taxes: −$378
• − Insurance: −$345
• − Repairs & maintenance: −$940
• − Management: −$940
• − Depreciation: −$2,007
• Taxable income: $3,272
• Est. tax owed @ 24.0%: −$785
• After-tax cash flow: $3,429/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: Blackwell
• NCES district ID: 4004630
• Math proficiency: 27% ▼ -12.00%
• Reading proficiency: 23% ▼ -9.00%
• Median HH income: $37,923
• Composite: 20.93/100
• National rank: #8480
• State rank: #116 of 270 in OK

Livability — Blackwell

• Score: 59/100
• State rank: #385
• US rank: #20038

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Blackwell, OK
• City population: 6,795
• Population (ZIP): 6,795

Population outlook (Kay County) Hauer SSP2

• Today (2025): 43,389 people
• By 2030: 42,222 · -2.7%
• By 2040: 40,108 · -7.6%
• By 2050: 38,231 · -11.9%
• By 2075: 34,119 · -21.4%
• By 2100: 28,526 · -34.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (76%)
• Race & ethnicity: White 76% Hispanic / Latino 12% Two or more races 8% Native American 4%
• Hispanic origin (detail): Mexican 11%
• Common ancestry: Iranian 1% Lithuanian 1% Slovak 1%
• Foreign-born: 3% · Canada
• Languages at home: 92% English-only · Spanish 8%

Political lean MEDSL · Kay

• 2024 margin: Solid R (+49.4) · D 24.4% · R 73.8% · Other 1.7%
• 2008→2024 swing: -7.8pp toward R · 2008: -41.6pp · 2024: -49.4pp
• All cycles: 2024: R+49.4 2020: R+51.0 2016: R+50.2 2012: R+42.6 2008: R+41.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -2.78%
• Current HPI: 183.6342
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.55%
• F500 in state: 6

Industry mix (Fortune 500 HQ in OK)

Industry	F500 HQs	Revenue
▸Energy	3	$48B

Price history

1 event — show timeline

• 2026-03-11 Listed $69,000 NCBOR

Property tax history

+4.1%/yr

Latest (2025): $378 · +5.3% YoY. Source: county tax records.