CashFlowRE
Sign in Sign up
801 George St
D Composite 44.04
Why this score? — see what drove the D 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 +17.5/30.0
  • ARV discount +6.6/15.0
  • DSCR +5.5/10.0
  • 1% rule +3.8/10.0
  • 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

$135,000

801 George St · Altus, OK 73521
3 bd · 2.0 ba · 1,351 sqft · SingleFamily public records · 11 Days on market
Built 1970 8,594 sqft lot Est $132k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home features an updated kitchen, new cabinets and new finish with metal back splash, new counter tops, new range/oven in stainless and also new stainless dishwasher and microwave. Large pantry area with refrigerator and freezer that will remain. This home had new heat and air 2018, 14" of insulation. Fresh paint in the master which features double closets.Living room has new laminate flooring installed Dec 2017, new flooring in bathrooms. Large inside utility with lots of shelving.New front door and storm door,new garage door and carport 2 yrs. old. Backyard has a storage shed and gardening spots. Windows updated to Pella windows 5 yrs ago.

Key facts

  • Extra storage
  • Updated kitchen
  • Large pantry

Tags

CORNER LOTUPDATED KITCHENSTAINLESS STEEL APPLIANCESLARGE PANTRYEXTRA STORAGECOVERED BACK PATIO

Property features AI

Finance

  • Other: Occupied; Located on the corner of S. Navajoe St. and George St.
  • Financial info: Loan qualification available; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 1-car garage
  • Home design: Single family residence; One level; Residential property; Existing construction
  • Construction: Brick construction; Composition roof (replaced/updated in 2018); Slab foundation
  • Exterior features: Covered patio; Wood fencing; Corner lot

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: One living area; Covered patio

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/2.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $103 ($1k/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 $118k (12.5% below list).
  • Recommended offer: $118k (12.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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: 165 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 $933 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 8y 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 $75k; list at $135k implies a 80% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $118,159 (12.5% below list)

Questions for the listing agent

  1. Built in 1970 — 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 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.88%
Cap rate
7.21%
Cash-on-cash
3.27%
DSCR
1.15
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$132,398
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
913 Hairston St 0.11mi 3/1.5 1,243 (-8%) 8mo $125,000 $101 73
521 Libra St 0.34mi 3/2.0 1,240 (-8%) 1mo $57,000 $46 70
1613 Sommerset Pl 0.21mi 3/2.0 1,520 (+12%) 2mo $145,000 $95 68
1123 E Katy Dr 0.45mi 3/2.0 1,417 (+5%) 4mo $120,000 $85 68
1808 Sommerset Pl 0.30mi 3/2.0 1,464 (+8%) 6mo $245,000 $167 67
1412 Glenda St 0.19mi 3/1.0 1,204 (-11%) 4mo $117,400 $98 66
1809 Comet St 0.48mi 3/2.0 1,273 (-6%) 5mo $164,000 $129 64
408 Libra 0.42mi 4/2.0 (+1) 1,500 (+11%) 1mo $203,000 $135 56
1017 Coe St 0.66mi 3/1.5 1,233 (-9%) 1mo $115,000 $93 52
1016 E Pecan St 0.70mi 3/2.0 1,213 (-10%) 1mo $79,900 $66 50
1308 Karen Ave 0.62mi 3/1.5 1,158 (-14%) 2mo $117,500 $101 43
1109 Chestnut St 0.55mi 2/1.0 (-1) 1,200 (-11%) 6mo $53,000 $44 42

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
-11.2%
Equity multiple
0.59×
Total profit
$-15,355
Equity at exit
$20,129
10-year hold
IRR
-2.0%
Equity multiple
0.87×
Total profit
$-5,100
Equity at exit
$11,672

Cash invested: $37,800 (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
165
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,182 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$66 /mo · $794/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$103

Break-even live

Break-even rent $1,051
Max offer price $135,000
Occupancy floor 86%

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
$33,750
Closing costs
$4,050
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 8 events

  1. 2026-06-15
    days on market $135,000 Active 11 DOM
  2. 2026-06-13
    days on market $135,000 Active 9 DOM
  3. 2026-06-12
    days on market $135,000 Active 8 DOM
  4. 2026-06-09
    days on market $135,000 Active 5 DOM
  5. 2026-06-08
    days on market $135,000 Active 4 DOM
  6. 2026-06-08
    days on market $135,000 Active 3 DOM
  7. 2026-06-07
    remarks 693-char remark
  8. 2026-06-07
    listed $135,000 Active 2 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
$794 · $66/mo
Projected year-2 tax
$1,215 · $101/mo
Expected delta
+$421/yr (+$35/mo · 53.0%)

ⓘ 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 7/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$14,179
− Mortgage interest
−$7,562
− Property taxes
−$794
− Insurance
−$675
− Repairs & maintenance
−$1,134
− Management
−$1,134
− Depreciation
−$3,927
Taxable loss
−$1,048
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$251
After-tax cash flow
$1,489/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

+145.5% since first listed
7 events — show timeline
  • 2026-06-04 Listed $135,000 MLSOK
  • 2025-12-04 Listing Removed MLSOK
  • 2025-09-11 Listed $145,000 MLSOK
  • 2018-09-21 Sold (Public Records) $75,000 Public Records
  • 2018-09-20 Sold (MLS) $75,000 MLSOK
  • 2018-07-19 Listed $76,000 MLSOK
  • 1994-01-27 Sold (Public Records) $55,000 Public Records

Property tax history

+4.4%/yr

Latest (2025): $794 · -4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…