CashFlowRE
Sign in Sign up
214 W 119th St S
D+ Composite 46.12
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 +13.6/30.0
  • ARV discount +12.9/15.0
  • DSCR +4.1/10.0
  • Livability +3.6/5.0
  • Rent growth +3.3/5.0
  • Schools +3.2/10.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$280,000

214 W 119th St S · Jenks, OK 74037
3 bd · 2.0 ba · 1,941 sqft · SingleFamily public records · 4 Days on market
Built 1979 0.60 ac lot Est $318k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Spacious 3 bed 2 bath house In Jenks Schools. Large formal dining room or second living room. Large lot at over a half acre. New roof. New Paint. New flooring. With some room to do more updating to get some instant equity. Great neighborhood with a little park in it! Owner Agent.

Key facts

  • Second living room
  • Formal dining room
  • New flooring

Tags

FORMAL DINING ROOMSECOND LIVING ROOMLARGE LOTNEW ROOFNEW PAINTNEW FLOORING

Property features AI

Finance

  • HOA & community: Gutters listed as a community feature

Exterior

  • Parking: Attached 2-car garage
  • Security: No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story home; Faces north; Slab foundation
  • Construction: Brick, vinyl siding, and wood frame construction; Asphalt/fiberglass roof
  • Exterior features: Concrete driveway; Rain gutters; Covered patio/porch; Deck; Porch; Full privacy fencing; Corner lot with mature trees

Interior

  • Kitchen: Built-in oven; Oven; Range; Microwave; Dishwasher; Disposal; Granite counters; Breakfast nook
  • Bedrooms: Master bedroom with private bath and walk-in/separate closets (first floor)
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric and gas); Central air conditioning
  • Interior features: Granite counters; Vaulted ceilings; Ceiling fans; Aluminum window frames; Electric oven/range connection
  • Laundry & utility: Washer hookup; Electric dryer hookup; Gas 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 $280k.

Deal economics

  • At list price, monthly cash flow is $17 ($206/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 $223k (20.4% below list).
  • Recommended offer: $223k (20.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.5% in Jenks — 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 71/100 on livability (#33 in OK) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
  • Jenks (suburban): math 34% / reading 35% proficiency, ranked #27 of 270 in OK (top 10%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.2%/yr); 258 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,818 units permitted in Tulsa County in 2024 (518 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Tulsa County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $185k; list at $280k implies a 51% gain — meaningful room to come down on a strong offer.

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 $222,773 (20.4% below list)

Questions for the listing agent

  1. Built in 1979 — 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. 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?
  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
0.80%
Cap rate
6.37%
Cash-on-cash
0.26%
DSCR
1.01
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$318,324
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
224 E 118th St 0.31mi 4/2.0 (+1) 2,014 (+4%) 2mo $365,900 $182 73
11701 S Forest Ct 0.35mi 3/2.0 1,762 (-9%) 0mo $300,000 $170 68
12016 S Date Ave 0.26mi 3/2.0 2,180 (+12%) 2mo $360,000 $165 66
1027 W 118th St S 0.63mi 3/2.0 1,951 (+0%) 8mo $317,500 $163 63
203 E 125th Pl S 0.58mi 3/2.0 1,890 (-3%) 8mo $330,000 $175 62
1018 W 120th Ct S 0.60mi 4/2.0 (+1) 1,851 (-5%) 3mo $305,000 $165 57
211 W 114th Ct S 0.53mi 3/2.0 1,724 (-11%) 1mo $280,000 $162 56
11702 S Gum Ave 0.54mi 3/2.0 1,731 (-11%) 1mo $270,000 $156 56
322 W 126th St S 0.65mi 3/2.0 1,814 (-6%) 6mo $298,000 $164 54
12520 S Birch Ave 0.54mi 3/2.0 1,693 (-13%) 8mo $275,000 $162 46
11722 S Gum Ave 0.50mi 3/2.0 1,652 (-15%) 7mo $249,900 $151 46
12522 S Cedar Ave 0.58mi 4/2.0 (+1) 2,127 (+10%) 8mo $312,500 $147 45

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 · 3.2% rent growth · sell at horizon

5-year hold
IRR
-15.7%
Equity multiple
0.44×
Total profit
$-43,916
Equity at exit
$41,749
10-year hold
IRR
-7.0%
Equity multiple
0.55×
Total profit
$-35,328
Equity at exit
$24,209

Cash invested: $78,400 (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 74037

Home prices YoY
-23.3%
Rents YoY
3.2%
Active inventory
258
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,228 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$158 /mo · $1,893/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$468
Net cashflow
$17

Break-even live

Break-even rent $2,206
Max offer price $280,000
Occupancy floor 94%

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
$70,000
Closing costs
$8,400
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
806 W 118th St S Jenks, OK 3.0 3.0 1950 $2,299 $1.18 1d 1 0.45mi
11323 S Ash St Jenks, OK 4.0 2.5 2309 $2,150 $0.93 23d 1 0.64mi
11906 S Juniper Ct Jenks, OK 3.0 2.0 1799 $2,200 $1.22 1d 1 0.77mi
1224 W 112th Dr S Jenks, OK 3.0 3.0 1818 $1,950 $1.07 16d 1 1.12mi

Listing history 5 events

  1. 2026-06-19
    status $280,000 Active 4 DOM
  2. 2026-06-13
    statusdays on market $280,000 Pending 4 DOM
  3. 2026-06-13
    days on market $280,000 Active 3 DOM
  4. 2026-06-10
    remarks 280-char remark
  5. 2026-06-10
    listed $280,000 Active 1 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
$1,893 · $158/mo
Projected year-2 tax
$2,520 · $210/mo
Expected delta
+$627/yr (+$52/mo · 33.1%)

ⓘ 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 6/10 Major 7 d/yr ≥111°F today · 18 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 · 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
$26,733
− Mortgage interest
−$15,684
− Property taxes
−$1,893
− Insurance
−$1,400
− Repairs & maintenance
−$2,139
− Management
−$2,139
− Depreciation
−$8,145
Taxable loss
−$4,667
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,120
After-tax cash flow
$1,326/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
Jenks
NCES district ID
4015720
Math proficiency
34% ▼ -9.00%
Reading proficiency
35% ▼ -8.00%
Median HH income
$66,291
Composite
31.5/100
National rank
#5973
State rank
#27 of 270 in OK

Livability — Jenks

Score
71/100
State rank
#33
US rank
#7270

Category grades

Amenities F Commute F Cost of living B+ 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
Jenks, OK
County
Tulsa County · 640,811 people
City population
24,547
Metro
Tulsa, OK
Population (ZIP)
24,547
Household income
$103,942
Rent vs Own
23.1% rent · 76.9% own
Severe rent burden
233.0

Population outlook (Tulsa County) Hauer SSP2

Today (2025)
723,846 people
By 2030
766,033 · +5.8%
By 2040
851,386 · +17.6%
By 2050
938,389 · +29.6%
By 2075
1,166,011 · +61.1%
By 2100
1,350,277 · +86.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 64% Two or more races 14% Asian 11% Hispanic / Latino 8% Native American 6% Black 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2%
Common ancestry
Slovak 3% Italian 3% Lithuanian 2%
Foreign-born
10% · Philippines, Canada, China
Languages at home
86% English-only · Other Asian/Pacific 6% Spanish 4% Russian/Polish/Slavic 1%

Political lean MEDSL · Tulsa

2024 margin
R (+15.2) · D 41.3% · R 56.5% · Other 2.2%
2008→2024 swing
+9.2pp toward D · 2008: -24.5pp · 2024: -15.2pp
All cycles
2024: R+15.2 2020: R+15.6 2016: R+22.9 2012: R+27.4 2008: R+24.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -62.99%
Current HPI
207.6174
Rent YoY
▲ 3.20%
Metro
Tulsa, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+51.3% since first listed
2 events — show timeline
  • 2026-06-09 Listed $280,000 MLS Technology, Inc.
  • 2026-04-21 Sold (Public Records) $185,067 Public Records

Property tax history

+1.2%/yr

Latest (2025): $1,893 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…