CashFlowRE
Sign in Sign up
904 Fowler Ave
C+ Composite 60.49
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 +21.9/30.0
  • ARV discount +9.2/15.0
  • Appreciation +7.1/10.0
  • DSCR +7.0/10.0
  • 1% rule +4.9/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0

$135,000

904 Fowler Ave · Poteau, OK 74953
3 bd · 2.0 ba · 1,113 sqft · SingleFamily public records · 27 Days on market
Built 1984 6,970 sqft lot Est $140k · at est.

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

Listing remarks MLS

3 bedroom 1 1/2 bathroom brick home Move in ready with Vinyl plank though out except in master bedroom Open floor plan with eat-in kitchen Over sized laundry room with plenty of space AC, roof and water all less then 5 years old .

Key facts

  • Open floor plan
  • Ac
  • Roof

Tags

BRICK HOMEOPEN FLOOR PLANEAT-IN KITCHENOVER SIZED LAUNDRY ROOMACROOF

Property features AI

Finance

  • Other: City lot on a public maintained road; Lot dimensions approximately 71 x 98

Exterior

  • Parking: Attached carport; 1 covered parking space; Concrete parking surface
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available
  • Home design: Single-family house; One story
  • Construction: Brick construction; Shingle roof; Slab foundation; Built as residential single-family residence
  • Exterior features: Back yard fencing; Outbuilding

Interior

  • Kitchen: Range; Refrigerator; Plumbed for ice maker
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating (natural gas); Central electric cooling; Ceiling fan(s)
  • Interior features: Ceiling fan(s)
  • Laundry & utility: Washer hookup; Electric dryer hookup; Gas water heater

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 $213 ($3k/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 $134k (0.6% below list).
  • Recommended offer: $133k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 3.8% in Poteau — 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 57/100 on livability (#485 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Poteau (town): math 30% / reading 29% proficiency, ranked #68 of 270 in OK (top 25%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Poteau Upper Es (math 45% / reading 36%, grade F, #98 of 845 statewide, top 12%, 471 students, 0% FRL); Poteau Hs (math 22% / reading 32%, grade F, #125 of 447 statewide, top 31%, 636 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 140 active listings in the ZIP; 73 units permitted in Le Flore County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($933 loan paydown + $6k appreciation (4.2% local appreciation)).
  • Le Flore County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.2% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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.
Recommended offer $132,975 (1.5% 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 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.99%
Cap rate
8.18%
Cash-on-cash
6.75%
DSCR
1.30
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$140,238
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
306 Grove Ave 0.34mi 3/1.0 1,086 (-2%) 12mo $136,500 $126 66
600 Holson Ave 0.30mi 2/1.0 (-1) 1,008 (-9%) 1mo $35,000 $35 60
502 Leflore Ave 0.35mi 2/1.0 (-1) 1,066 (-4%) 12mo $55,000 $52 58
208 Blaylock St 0.53mi 3/1.5 1,200 (+8%) 9mo $153,000 $128 53

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

Projected returns pro-forma

4.22% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.8%
Equity multiple
2.02×
Total profit
$38,704
Equity at exit
$70,209
10-year hold
IRR
17.5%
Equity multiple
3.87×
Total profit
$108,323
Equity at exit
$116,260

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 74953

Home prices YoY
1.7%
Active inventory
140
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,342 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$83 /mo · $999/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$213

Break-even live

Break-even rent $1,073
Max offer price $135,000
Occupancy floor 79%

Sensitivity live

Price -10% $289 -5% $251 +0% $213 +5% $174 +10% $136
Rent -10% $107 -5% $160 +0% $213 +5% $266 +10% $319
Rate -1.0pp $281 -0.5pp $247 base $213 +0.5pp $178 +1.0pp $142

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 24 events

  1. 2026-06-21
    days on market $135,000 Active 27 DOM
  2. 2026-06-21
    days on market $135,000 Active 26 DOM
  3. 2026-06-18
    days on market $135,000 Active 24 DOM
  4. 2026-06-17
    days on market $135,000 Active 23 DOM
  5. 2026-06-16
    days on market $135,000 Active 22 DOM
  6. 2026-06-15
    days on market $135,000 Active 21 DOM
  7. 2026-06-13
    days on market $135,000 Active 19 DOM
  8. 2026-06-12
    days on market $135,000 Active 18 DOM
  9. 2026-06-09
    days on market $135,000 Active 15 DOM
  10. 2026-06-08
    days on market $135,000 Active 14 DOM
  11. 2026-06-08
    days on market $135,000 Active 13 DOM
  12. 2026-06-07
    days on market $135,000 Active 12 DOM
  13. 2026-06-04
    days on market $135,000 Active 9 DOM
  14. 2026-06-02
    days on market $135,000 Active 8 DOM
  15. 2026-06-01
    days on market $135,000 Active 7 DOM
  16. 2026-05-31
    days on market $135,000 Active 6 DOM
  17. 2026-05-25
    listed $135,000 Active
  18. 2023-09-27
    soldstatus $120,000 Closed 232-char remark
    Show marketing remark (232 chars)

    3 bedroom 1 1/2 bathroom brick home Move in ready with Vinyl plank though out except in master bedroom Open floor plan with eat-in kitchen Over sized laundry room with plenty of space AC, roof and water all less then 5 years old .

  19. 2023-09-26
    soldstatus $120,000
  20. 2023-08-29
    status Pending 232-char remark
    Show marketing remark (232 chars)

    3 bedroom 1 1/2 bathroom brick home Move in ready with Vinyl plank though out except in master bedroom Open floor plan with eat-in kitchen Over sized laundry room with plenty of space AC, roof and water all less then 5 years old .

  21. 2023-08-11
    listed $121,900 Active 232-char remark
    Show marketing remark (232 chars)

    3 bedroom 1 1/2 bathroom brick home Move in ready with Vinyl plank though out except in master bedroom Open floor plan with eat-in kitchen Over sized laundry room with plenty of space AC, roof and water all less then 5 years old .

  22. 2017-02-15
    soldstatus $65,000 370-char remark
    Show marketing remark (370 chars)

    Neat & clean three bedroom , one & 1/2 bathroom brick home. Move in ready with neutral paint throughout. Beige berber carpet in living areas & bedrooms. Open floor plan with eat-in kitchen. Kitchen appliances included in the sale. Large laundry room with plenty of space for deep freeze. Fenced backyard with metal storage building. Quiet neighborhood.

  23. 2017-02-15
    soldstatus $65,000
    Show marketing remark (370 chars)

    Neat & clean three bedroom , one & 1/2 bathroom brick home. Move in ready with neutral paint throughout. Beige berber carpet in living areas & bedrooms. Open floor plan with eat-in kitchen. Kitchen appliances included in the sale. Large laundry room with plenty of space for deep freeze. Fenced backyard with metal storage building. Quiet neighborhood.

  24. 2016-10-24
    listed $65,000 370-char remark
    Show marketing remark (370 chars)

    Neat & clean three bedroom , one & 1/2 bathroom brick home. Move in ready with neutral paint throughout. Beige berber carpet in living areas & bedrooms. Open floor plan with eat-in kitchen. Kitchen appliances included in the sale. Large laundry room with plenty of space for deep freeze. Fenced backyard with metal storage building. Quiet neighborhood.

ⓘ 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
$999 · $83/mo
Projected year-2 tax
$1,215 · $101/mo
Expected delta
+$216/yr (+$18/mo · 21.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,101
− Mortgage interest
−$7,562
− Property taxes
−$999
− Insurance
−$675
− Repairs & maintenance
−$1,288
− Management
−$1,288
− Depreciation
−$3,927
Taxable income
$362
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$87
After-tax cash flow
$2,464/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
Poteau
NCES district ID
4024870
Math proficiency
30% ▼ -4.00%
Reading proficiency
29% ▼ -4.00%
Median HH income
$42,165
Composite
25.05/100
National rank
#7546
State rank
#68 of 270 in OK

Livability — Poteau

Score
57/100
State rank
#485
US rank
#22172

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Poteau, OK
Population (ZIP)
12,284

Population outlook (Le Flore County) Hauer SSP2

Today (2025)
48,504 people
By 2030
47,474 · -2.1%
By 2040
44,914 · -7.4%
By 2050
42,239 · -12.9%
By 2075
35,071 · -27.7%
By 2100
25,949 · -46.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 12% Native American 10% Two or more races 10% Black 1%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Slovak 2% Iranian 2% Serbian 1%
Foreign-born
7% · Canada
Languages at home
90% English-only · Spanish 10%

Political lean MEDSL · Le Flore

2024 margin
Solid R (+64.8) · D 17.0% · R 81.8% · Other 1.3%
2008→2024 swing
-26.1pp toward R · 2008: -38.6pp · 2024: -64.8pp
All cycles
2024: R+64.8 2020: R+63.4 2016: R+58.7 2012: R+41.1 2008: R+38.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.22%
Current HPI
252.3937
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

+107.7% since first listed
8 events — show timeline
  • 2026-05-25 Listed $135,000 WRVBOR
  • 2023-09-27 Sold (MLS) $120,000 WRVBOR
  • 2023-09-26 Sold (Public Records) $120,000 Public Records
  • 2023-08-29 Pending WRVBOR
  • 2023-08-11 Listed $121,900 WRVBOR
  • 2017-02-15 Sold (Public Records) $65,000 Public Records
  • 2017-02-15 Sold (MLS) $65,000 WRVBOR
  • 2016-10-24 Listed $65,000 WRVBOR

Property tax history

+11.6%/yr

Latest (2025): $999 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…