CashFlowRE
Sign in Sign up
915 Asp
C Composite 58.78
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 +20.4/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.4/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$125,000

915 Asp · Sparks, OK 74869
3 bd · 2.0 ba · 1,568 sqft · Manufactured public records · 93 Days on market
Built 1985 0.50 ac lot

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

Listing remarks MLS

Beautiful Country Home on small acreage with a massive slab ready for a large metal building or new home. The home is in great condition and has a nice enclosed porch area off the East side of home. Enter through the large enclosed porch into a large kitchen with tons of cabinets and counter space. To the West is a large living area and to the South is a large formal dining room. Move through the dining room West into a 2nd large living area/study then into a central hallway. There are 3 bedrooms and full bathroom off the hallway. The last bedroom at the North West corner is a master bedroom with master bathroom. The slab has 2 metal carports that are well built and removable if desired to add a nice metal shop or new home to the slab. This is a great home priced to sell quickly.

Key facts

  • Insulated garage
  • Lake views
  • Concrete slab

Tags

LAKE ACCESSLAKE VIEWSCONCRETE SLABLARGE CARPORTSINSULATED GARAGEENCLOSED PORCH

Property features AI

Finance

  • Other: Located in Sparks addition; Occupied; Days on market: 36; Price reduced
  • Financial info: Loan financing available; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Concrete parking; 4-car garage
  • Utilities: Cable available; Electricity available; Natural gas available; High speed internet available; Septic tank
  • Home design: Single family residence; One-level; Residential property; Existing structure
  • Construction: Mobile construction; Metal roof; Combination foundation; Homestead property
  • Exterior features: Fire pit; Lake access / lakefront; Water view; Outbuildings; Storage; Workshop; Below-ground storm shelter

Interior

  • Kitchen: Free-standing range (gas); Free-standing oven (gas)
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: Inside utility; Screened porch; Workshop; Fireplace: none
  • Laundry & utility: Inside utility

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 manufactured listed at $125k.

Deal economics

  • At list price, monthly cash flow is $161 ($2k/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 (6.0% below list).
  • Recommended offer: $114k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#355 in OK) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+; Watch: housing C-, amenities F, commute F.
  • Meeker (rural): math 19% / reading 28% proficiency, ranked #123 of 270 in OK (top 46%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Meeker Es (math 22% / reading 27%, grade F, #354 of 845 statewide, top 47%, 342 students, 0% FRL); Meeker Hs (math 22% / reading 27%, grade F, #150 of 447 statewide, top 48%, 209 students, 0% FRL) — zoned schools average 0% FRL vs 51% district-wide (51 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 10 active listings in the ZIP; 19 units permitted in Lincoln County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $13k of equity ($864 loan paydown + $12k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, 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 93 days — a 9% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago; this cycle's ask has dropped $20k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $88k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,750 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.94%
Cap rate
7.84%
Cash-on-cash
5.53%
DSCR
1.25
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
28.3%
Equity multiple
3.24×
Total profit
$78,312
Equity at exit
$112,610
10-year hold
IRR
24.6%
Equity multiple
7.36×
Total profit
$222,453
Equity at exit
$242,848

Cash invested: $35,000 (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 74869

Home prices YoY
3.2%
Active inventory
10
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,176 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$60 /mo · $717/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$161

Break-even live

Break-even rent $971
Max offer price $125,000
Occupancy floor 81%

Sensitivity live

Price -10% $232 -5% $197 +0% $161 +5% $126 +10% $91
Rent -10% $68 -5% $115 +0% $161 +5% $208 +10% $254
Rate -1.0pp $224 -0.5pp $193 base $161 +0.5pp $129 +1.0pp $96

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
$31,250
Closing costs
$3,750
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 25 events

  1. 2026-06-19
    days on market $125,000 Active 93 DOM
  2. 2026-06-18
    days on market $125,000 Active 92 DOM
  3. 2026-06-17
    days on market $125,000 Active 91 DOM
  4. 2026-06-16
    days on market $125,000 Active 90 DOM
  5. 2026-06-15
    days on market $125,000 Active 89 DOM
  6. 2026-06-14
    days on market $125,000 Active 87 DOM
  7. 2026-06-12
    days on market $125,000 Active 86 DOM
  8. 2026-06-09
    days on market $125,000 Active 83 DOM
  9. 2026-06-08
    days on market $125,000 Active 82 DOM
  10. 2026-06-07
    pricedays on market $125,000 Active 81 DOM
  11. 2026-06-05
    days on market $135,000 Active 78 DOM
  12. 2026-06-03
    days on market $135,000 Active 77 DOM
  13. 2026-06-02
    days on market $135,000 Active 76 DOM
  14. 2026-06-01
    days on market $135,000 Active 75 DOM
  15. 2026-05-31
    days on market $135,000 Active 74 DOM
  16. 2026-05-30
    days on market $135,000 Active 73 DOM
  17. 2026-04-23
    price $135,000
  18. 2026-03-18
    listed $145,000 Active
  19. 2021-08-17
    soldstatus $88,500
  20. 2021-05-07
    soldstatus $88,400 Sold 790-char remark
    Show marketing remark (790 chars)

    Beautiful Country Home on small acreage with a massive slab ready for a large metal building or new home. The home is in great condition and has a nice enclosed porch area off the East side of home. Enter through the large enclosed porch into a large kitchen with tons of cabinets and counter space. To the West is a large living area and to the South is a large formal dining room. Move through the dining room West into a 2nd large living area/study then into a central hallway. There are 3 bedrooms and full bathroom off the hallway. The last bedroom at the North West corner is a master bedroom with master bathroom. The slab has 2 metal carports that are well built and removable if desired to add a nice metal shop or new home to the slab. This is a great home priced to sell quickly.

  21. 2021-03-24
    status Pending 790-char remark
    Show marketing remark (790 chars)

    Beautiful Country Home on small acreage with a massive slab ready for a large metal building or new home. The home is in great condition and has a nice enclosed porch area off the East side of home. Enter through the large enclosed porch into a large kitchen with tons of cabinets and counter space. To the West is a large living area and to the South is a large formal dining room. Move through the dining room West into a 2nd large living area/study then into a central hallway. There are 3 bedrooms and full bathroom off the hallway. The last bedroom at the North West corner is a master bedroom with master bathroom. The slab has 2 metal carports that are well built and removable if desired to add a nice metal shop or new home to the slab. This is a great home priced to sell quickly.

  22. 2021-02-28
    status Active 790-char remark
    Show marketing remark (790 chars)

    Beautiful Country Home on small acreage with a massive slab ready for a large metal building or new home. The home is in great condition and has a nice enclosed porch area off the East side of home. Enter through the large enclosed porch into a large kitchen with tons of cabinets and counter space. To the West is a large living area and to the South is a large formal dining room. Move through the dining room West into a 2nd large living area/study then into a central hallway. There are 3 bedrooms and full bathroom off the hallway. The last bedroom at the North West corner is a master bedroom with master bathroom. The slab has 2 metal carports that are well built and removable if desired to add a nice metal shop or new home to the slab. This is a great home priced to sell quickly.

  23. 2021-02-11
    status Pending 790-char remark
    Show marketing remark (790 chars)

    Beautiful Country Home on small acreage with a massive slab ready for a large metal building or new home. The home is in great condition and has a nice enclosed porch area off the East side of home. Enter through the large enclosed porch into a large kitchen with tons of cabinets and counter space. To the West is a large living area and to the South is a large formal dining room. Move through the dining room West into a 2nd large living area/study then into a central hallway. There are 3 bedrooms and full bathroom off the hallway. The last bedroom at the North West corner is a master bedroom with master bathroom. The slab has 2 metal carports that are well built and removable if desired to add a nice metal shop or new home to the slab. This is a great home priced to sell quickly.

  24. 2021-01-05
    price $88,400 790-char remark
    Show marketing remark (790 chars)

    Beautiful Country Home on small acreage with a massive slab ready for a large metal building or new home. The home is in great condition and has a nice enclosed porch area off the East side of home. Enter through the large enclosed porch into a large kitchen with tons of cabinets and counter space. To the West is a large living area and to the South is a large formal dining room. Move through the dining room West into a 2nd large living area/study then into a central hallway. There are 3 bedrooms and full bathroom off the hallway. The last bedroom at the North West corner is a master bedroom with master bathroom. The slab has 2 metal carports that are well built and removable if desired to add a nice metal shop or new home to the slab. This is a great home priced to sell quickly.

  25. 2020-12-11
    listed $89,900 Active 790-char remark
    Show marketing remark (790 chars)

    Beautiful Country Home on small acreage with a massive slab ready for a large metal building or new home. The home is in great condition and has a nice enclosed porch area off the East side of home. Enter through the large enclosed porch into a large kitchen with tons of cabinets and counter space. To the West is a large living area and to the South is a large formal dining room. Move through the dining room West into a 2nd large living area/study then into a central hallway. There are 3 bedrooms and full bathroom off the hallway. The last bedroom at the North West corner is a master bedroom with master bathroom. The slab has 2 metal carports that are well built and removable if desired to add a nice metal shop or new home to the slab. This is a great home priced to sell quickly.

ⓘ 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
$717 · $60/mo
Projected year-2 tax
$1,125 · $94/mo
Expected delta
+$408/yr (+$34/mo · 56.9%)

ⓘ 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 6/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥110°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$14,106
− Mortgage interest
−$7,002
− Property taxes
−$717
− Insurance
−$625
− Repairs & maintenance
−$1,129
− Management
−$1,129
− Depreciation
−$3,636
Taxable loss
−$131
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$31
After-tax cash flow
$1,967/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
Meeker
NCES district ID
4019680
Math proficiency
19% ▼ -24.00%
Reading proficiency
28% ▼ -10.00%
Median HH income
$48,708
Composite
20.66/100
National rank
#8537
State rank
#123 of 270 in OK

Livability — Sparks

Score
60/100
State rank
#355
US rank
#19065

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sparks, OK
Population (ZIP)
538

Population outlook (Lincoln County) Hauer SSP2

Today (2025)
36,104 people
By 2030
36,435 · +0.9%
By 2040
36,696 · +1.6%
By 2050
36,216 · +0.3%
By 2075
35,057 · -2.9%
By 2100
31,333 · -13.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Two or more races 12% Hispanic / Latino 9% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Iranian 5% Romanian 3% Lithuanian 2%
Foreign-born
5% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Lincoln

2024 margin
Solid R (+63.3) · D 17.5% · R 80.8% · Other 1.7%
2008→2024 swing
-13.4pp toward R · 2008: -49.8pp · 2024: -63.3pp
All cycles
2024: R+63.3 2020: R+63.2 2016: R+60.1 2012: R+49.0 2008: R+49.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 19.12%
Current HPI
614.8768
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

+50.2% since first listed
9 events — show timeline
  • 2026-04-23 Price Changed $135,000 MLSOK
  • 2026-03-18 Listed $145,000 MLSOK
  • 2021-08-17 Sold (Public Records) $88,500 Public Records
  • 2021-05-07 Sold (MLS) $88,400 MLSOK
  • 2021-03-24 Pending MLSOK
  • 2021-02-28 Relisted MLSOK
  • 2021-02-11 Pending MLSOK
  • 2021-01-05 Price Changed $88,400 MLSOK
  • 2020-12-11 Listed $89,900 MLSOK

Property tax history

+17.7%/yr

Latest (2025): $717 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…