CashFlowRE
Sign in Sign up
321 N Jefferson Ave
C- Composite 52.31
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 +15.1/30.0
  • ARV discount +11.4/15.0
  • Appreciation +5.7/10.0
  • DSCR +4.6/10.0
  • Schools +3.6/10.0
  • 1% rule +3.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$179,000

321 N Jefferson Ave · Blanchard, OK 73010
3 bd · 2.0 ba · 1,210 sqft · SingleFamily public records · 16 Days on market
Built 1985 9,749 sqft lot Est $196k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

NEW CH&A 2013, NEW REPLACEMENT WINDOWS 2012, NEW CARPET 2012, NEW TILE 2010, NEW DECK 2014, NEW ROOF ABOUT 4 YEARS AGO, TOTAL TEAR OFF. NICE HOME, BIG OPEN FLOOR PLAN. LARGE MATURE TREES, FENCED BACK YARD WITH DECK.

Key facts

  • Near schools
  • Near dining
  • Converted garage

Tags

CONVERTED GARAGELARGE FENCED LOTOUTDOOR LIVINGNEAR LOCAL SHOPSNEAR SCHOOLSNEAR DINING

Property features AI

Finance

  • Other: Occupied by owner; Located in Blanchard addition
  • Financial info: Listing offered in as-is condition; Loan qualification allowed
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 1-car garage
  • Utilities: No flood insurance required (per listing); Living area recorded by assessor
  • Home design: Single family residence; One story; Faces east; Residential property; Existing property
  • Construction: Brick construction; Composition roof; Slab foundation; Built status: existing
  • Exterior features: Chain link fencing; Interior lot

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: One living area; No fireplace listed

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 $179k.

Deal economics

  • At list price, monthly cash flow is $57 ($690/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 $152k (15.0% below list).
  • Recommended offer: $152k (15.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 2.6% in Blanchard — 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 69/100 on livability (#47 in OK) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Blanchard (rural): math 39% / reading 41% proficiency, ranked #13 of 270 in OK (top 5%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Blanchard Es (558 students, 0% FRL); Blanchard Hs (math 27% / reading 42%, grade F, #48 of 447 statewide, top 14%, 724 students, 0% FRL) — zoned schools average 0% FRL vs 38% district-wide (38 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 507 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 334 units permitted in McClain County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $3k appreciation (1.4% local appreciation)).
  • McClain County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (1.4% appreciation + 3.0% rent growth), your $50k cash investment doubles in ~8 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 12y 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 $108k; list at $179k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $152,165 (15.0% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.85%
Cap rate
6.68%
Cash-on-cash
1.38%
DSCR
1.06
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$196,020
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
321 N Madison Ave 0.07mi 3/2.0 1,276 (+6%) 2mo $218,000 $171 86
711 N Van Buren Ave 0.43mi 2/1.0 (-1) 1,176 (-3%) 6mo $150,000 $128 62
521 N Harrison Ave 0.44mi 3/2.0 1,239 (+2%) 19mo $193,000 $156 60
311 N Monroe Ave 0.14mi 2/1.0 (-1) 1,071 (-12%) 8mo $182,000 $170 58
321 Van Buren St 0.35mi 3/1.0 1,144 (-6%) 21mo $189,000 $165 53
301 Cherokee Ct 0.72mi 3/2.0 1,309 (+8%) 8mo $210,000 $160 46
417 N Van Buren Ave 0.35mi 2/2.0 (-1) 1,098 (-9%) 20mo $150,000 $137 46
110 N Harrison Ave 0.47mi 3/2.0 1,056 (-13%) 13mo $178,000 $169 46
317 S Tyler Ave 0.61mi 3/2.0 1,376 (+14%) 8mo $222,900 $162 42
310 N Jackson Ave 0.32mi 3/1.5 1,035 (-14%) 21mo $165,000 $159 42
213 S Tyler 0.56mi 3/2.0 1,350 (+12%) 22mo $234,900 $174 36
420 E Broadway St 0.53mi 3/1.5 1,056 (-13%) 22mo $155,000 $147 34

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

Projected returns pro-forma

1.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.2%
Equity multiple
1.22×
Total profit
$10,910
Equity at exit
$65,294
10-year hold
IRR
8.2%
Equity multiple
2.05×
Total profit
$52,628
Equity at exit
$90,104

Cash invested: $50,120 (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 73010

Home prices YoY
0.5%
Active inventory
507
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,522 high interval (Pro) →
Mortgage (P&I)
$939
Tax from tax record
$131 /mo · $1,576/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$57

Break-even live

Break-even rent $1,449
Max offer price $179,000
Occupancy floor 91%

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
$44,750
Closing costs
$5,370
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.

Rent comps 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
720 N Main Blanchard, OK 3.0 2.0 1434 $1,650 $1.15 3d 1 0.33mi
509 Harris Blanchard, OK 2.0 1.0 1000 $895 $0.90 1d 1 0.41mi
203 Summerfield Dr Blanchard, OK 2.0 1.0 700 $1,046 $1.49 1d 6 0.58mi
300 Point Pleasant Ct Blanchard, OK 2.0–3.0 2.0 1150 $1,264 $1.10 1d 2 0.61mi
2449 Heather Rd Blanchard, OK 3.0 2.0 1385 $1,750 $1.26 10d 1 1.31mi
2449 Heather Rd Blanchard, OK 3.0 2.0 1385 $1,750 $1.26 1d 1 1.31mi

Listing history 11 events

  1. 2026-06-07
    statusdays on market $179,000 Pending 16 DOM
  2. 2026-06-03
    days on market $179,000 Active 13 DOM
  3. 2026-06-02
    days on market $179,000 Active 12 DOM
  4. 2026-06-01
    days on market $179,000 Active 11 DOM
  5. 2026-05-31
    days on market $179,000 Active 10 DOM
  6. 2026-05-21
    listed $179,000 Active
  7. 2014-10-02
    soldstatus $107,500
  8. 2014-09-12
    soldstatus $107,500 222-char remark
    Show marketing remark (222 chars)

    NEW CH&A 2013, NEW REPLACEMENT WINDOWS 2012, NEW CARPET 2012, NEW TILE 2010, NEW DECK 2014, NEW ROOF ABOUT 4 YEARS AGO, TOTAL TEAR OFF. NICE HOME, BIG OPEN FLOOR PLAN. LARGE MATURE TREES, FENCED BACK YARD WITH DECK.

  9. 2014-05-28
    listed $107,500 222-char remark
    Show marketing remark (222 chars)

    NEW CH&A 2013, NEW REPLACEMENT WINDOWS 2012, NEW CARPET 2012, NEW TILE 2010, NEW DECK 2014, NEW ROOF ABOUT 4 YEARS AGO, TOTAL TEAR OFF. NICE HOME, BIG OPEN FLOOR PLAN. LARGE MATURE TREES, FENCED BACK YARD WITH DECK.

  10. 2004-11-16
    soldstatus $90,000
  11. 1998-09-18
    soldstatus $56,500

ⓘ 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
$1,576 · $131/mo
Projected year-2 tax
$1,611 · $134/mo
Expected delta
+$35/yr (+$3/mo · 2.2%)

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°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 · 2 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
$18,260
− Mortgage interest
−$10,027
− Property taxes
−$1,576
− Insurance
−$895
− Repairs & maintenance
−$1,461
− Management
−$1,461
− Depreciation
−$5,207
Taxable loss
−$2,367
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$568
After-tax cash flow
$1,258/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
Blanchard
NCES district ID
4004680
Math proficiency
39% ▼ -2.00%
Reading proficiency
41% ▼ -6.00%
Median HH income
$61,936
Composite
35.63/100
National rank
#4887
State rank
#13 of 270 in OK

Livability — Blanchard

Score
69/100
State rank
#47
US rank
#8299

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Blanchard, OK
County
McClain County · 33,206 people
City population
21,521
Metro
Oklahoma City, OK
Population (ZIP)
21,521
Household income
$90,110
Rent vs Own
15.2% rent · 84.8% own
Severe rent burden
239.0

Population outlook (McClain County) Hauer SSP2

Today (2025)
46,053 people
By 2030
50,081 · +8.7%
By 2040
58,231 · +26.4%
By 2050
66,276 · +43.9%
By 2075
86,558 · +88.0%
By 2100
100,421 · +118.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 10% Hispanic / Latino 6% Native American 4%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 2% Lithuanian 2% Slovak 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · McClain

2024 margin
Solid R (+60.6) · D 18.8% · R 79.5% · Other 1.7%
2008→2024 swing
-8.8pp toward R · 2008: -51.8pp · 2024: -60.6pp
All cycles
2024: R+60.6 2020: R+60.9 2016: R+60.9 2012: R+55.4 2008: R+51.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.45%
Current HPI
285.8653
Rent YoY
Metro
Oklahoma City, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+216.8% since first listed
6 events — show timeline
  • 2026-05-21 Listed $179,000 MLSOK
  • 2014-10-02 Sold (Public Records) $107,500 Public Records
  • 2014-09-12 Sold (MLS) $107,500 MLSOK
  • 2014-05-28 Listed $107,500 MLSOK
  • 2004-11-16 Sold (Public Records) $90,000 Public Records
  • 1998-09-18 Sold (Public Records) $56,500 Public Records

Property tax history

+2.8%/yr

Latest (2025): $1,576 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…