CashFlowRE
Sign in Sign up
711 Blanchard
B+ Composite 75.84
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.1/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$64,999

711 Blanchard · Durant, OK 74701
2 bd · 1.0 ba · 840 sqft · SingleFamily public records · 101 Days on market
Built 1950 1.00 ac lot Est $108k · 40% under

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

Listing remarks

Prime investment opportunity in a highly desirable location, less than a mile from the Choctaw Casino & Resort. This property has recently been rezoned R2, allowing for two-family dwellings, making it an ideal canvas for investors or developers looking to maximize the potential of the land. City utilities are already in place, meaning the infrastructure work has been taken care of — all you need to do is bring your vision to life. Whether you’re considering building duplexes, a multi-generational rental, or other income-producing units, this property offers unmatched convenience and accessibility. Its prime location ensures strong demand, easy access to major highways, and

Key facts

  • Rezoned r2
  • Two-family dwellings
  • 1 acre lot

Tags

HIGHLY DESIRABLE LOCATIONREZONED R2TWO-FAMILY DWELLINGSCITY UTILITIES IN PLACEEASY ACCESS TO MAJOR HIGHWAYSPROXIMITY TO ATTRACTIONS

Property features AI

Exterior

  • Security: No safety shelter
  • Utilities: Public water available; Public sewer
  • Home design: Single-story; Faces north; Crawlspace foundation
  • Construction: Built prior to or as recorded in public records; Asbestos and wood frame construction; Asphalt/fiberglass roof
  • Exterior features: Shed(s); Mature trees; Sloping terrain

Interior

  • Flooring: Wood
  • Bathrooms: 1 full bathroom
  • Interior features: Wood flooring; No additional interior features listed
  • Laundry & utility: No hot water (appliance status noted)

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 2-bed/1.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $334 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($992 rent vs $65k).
  • Recommended offer: $59k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.5% vs local median 3.1% in Durant — 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 62/100 on livability (#262 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D+, schools D-.
  • Durant (town): math 30% / reading 37% proficiency, ranked #49 of 270 in OK (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-0.1%/yr); 310 active listings in the ZIP; 176 units permitted in Bryan County in 2024 (80 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Bryan County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $18k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 101 days — a 9% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $4k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $42k; list at $65k implies a 53% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $59,149 (9.0% below list)

Questions for the listing agent

  1. It's been on market 101 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 1950 — 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. 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
1.53%
Cap rate
12.47%
Cash-on-cash
22.05%
DSCR
1.98
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$108,360
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
106 W Georgia St 0.58mi 2/1.0 837 (-0%) 16mo $25,000 $30 59
421 S 6th 0.61mi 2/1.0 908 (+8%) 11mo $117,000 $129 49
703 W Texas 0.73mi 2/1.0 816 (-3%) 18mo $115,000 $141 47
919 W Texas 0.74mi 2/1.0 832 (-1%) 23mo $125,000 $150 45
411 S 2nd Ave 0.74mi 3/1.0 (+1) 943 (+12%) 19mo $32,800 $35 24

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
11.3%
Equity multiple
1.43×
Total profit
$7,879
Equity at exit
$9,692
10-year hold
IRR
17.8%
Equity multiple
2.27×
Total profit
$23,118
Equity at exit
$5,620

Cash invested: $18,200 (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 74701

Home prices YoY
-11.3%
Rents YoY
-0.1%
Active inventory
310
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$992 medium interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$334

Break-even live

Break-even rent $569
Max offer price $64,999
Occupancy floor 61%

Sensitivity live

Price -10% $379 -5% $357 +0% $334 +5% $312 +10% $290
Rent -10% $256 -5% $295 +0% $334 +5% $374 +10% $413
Rate -1.0pp $367 -0.5pp $351 base $334 +0.5pp $318 +1.0pp $301

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
$16,250
Closing costs
$1,950
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 30 events

  1. 2026-06-21
    days on market $64,999 Active 101 DOM
  2. 2026-06-19
    days on market $64,999 Active 99 DOM
  3. 2026-06-18
    days on market $64,999 Active 98 DOM
  4. 2026-06-17
    days on market $64,999 Active 97 DOM
  5. 2026-06-16
    days on market $64,999 Active 96 DOM
  6. 2026-06-15
    days on market $64,999 Active 95 DOM
  7. 2026-06-14
    days on market $64,999 Active 93 DOM
  8. 2026-06-12
    days on market $64,999 Active 92 DOM
  9. 2026-06-09
    days on market $64,999 Active 89 DOM
  10. 2026-06-08
    days on market $64,999 Active 88 DOM
  11. 2026-06-07
    days on market $64,999 Active 87 DOM
  12. 2026-06-07
    pricedays on market $64,999 Active 86 DOM
  13. 2026-06-03
    days on market $69,000 Active 83 DOM
  14. 2026-06-02
    days on market $69,000 Active 82 DOM
  15. 2026-06-01
    days on market $69,000 Active 81 DOM
  16. 2026-05-31
    days on market $69,000 Active 80 DOM
  17. 2026-05-30
    days on market $69,000 Active 79 DOM
  18. 2026-03-16
    status Active
  19. 2026-02-27
    status Pending
  20. 2026-02-23
    listed $69,000 Active
  21. 2024-03-25
    soldstatus $42,500
  22. 2023-01-28
    historical
  23. 2022-12-02
    price $52,500
  24. 2022-10-28
    price $60,000
  25. 2022-09-08
    price $65,000
  26. 2022-08-21
    status Active
  27. 2022-08-10
    status Pending
  28. 2022-07-28
    listed $75,000 Active
  29. 2016-06-08
    soldstatus $20,000
  30. 2003-09-25
    soldstatus $15,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🫁 Air quality 3/10 Moderate 2 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
$11,904
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$952
− Management
−$952
− Depreciation
−$1,891
Taxable income
$3,168
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$760
After-tax cash flow
$3,254/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
Durant
NCES district ID
4010350
Math proficiency
30% ▼ -11.00%
Reading proficiency
37% ▼ -7.00%
Median HH income
$35,850
Composite
27.73/100
National rank
#6903
State rank
#49 of 270 in OK

Livability — Durant

Score
62/100
State rank
#262
US rank
#17020

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Durant, OK
County
Bryan County · 27,497 people
City population
27,497
Metro
Durant, OK
Population (ZIP)
27,497
Household income
$58,036
Rent vs Own
43.3% rent · 56.7% own
Severe rent burden
759.0

Population outlook (Bryan County) Hauer SSP2

Today (2025)
50,265 people
By 2030
52,866 · +5.2%
By 2040
58,018 · +15.4%
By 2050
63,073 · +25.5%
By 2075
74,439 · +48.1%
By 2100
81,743 · +62.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 65% Native American 14% Two or more races 13% Hispanic / Latino 9% Black 3%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 1% Slovak 1% Serbian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 5% Other Indo-European 1%

Political lean MEDSL · Bryan

2024 margin
Solid R (+58.5) · D 20.0% · R 78.6% · Other 1.4%
2008→2024 swing
-23.0pp toward R · 2008: -35.5pp · 2024: -58.5pp
All cycles
2024: R+58.5 2020: R+56.5 2016: R+55.6 2012: R+44.5 2008: R+35.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.66%
Current HPI
303.3877
Rent YoY
▼ -0.13%
Metro
Durant, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+360.0% since first listed
13 events — show timeline
  • 2026-03-16 Relisted MLS Technology, Inc.
  • 2026-02-27 Pending MLS Technology, Inc.
  • 2026-02-23 Listed $69,000 MLS Technology, Inc.
  • 2024-03-25 Sold (Public Records) $42,500 Public Records
  • 2023-01-28 Listing Removed MLS Technology, Inc.
  • 2022-12-02 Price Changed $52,500 MLS Technology, Inc.
  • 2022-10-28 Price Changed $60,000 MLS Technology, Inc.
  • 2022-09-08 Price Changed $65,000 MLS Technology, Inc.
  • 2022-08-21 Relisted MLS Technology, Inc.
  • 2022-08-10 Pending MLS Technology, Inc.
  • 2022-07-28 Listed $75,000 MLS Technology, Inc.
  • 2016-06-08 Sold (Public Records) $20,000 Public Records
  • 2003-09-25 Sold (Public Records) $15,000 Public Records

Property tax history

-4.9%/yr

Latest (2025): $125 · -19.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…