CashFlowRE
Sign in Sign up
101 Utah Ave
C Composite 56.81
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 +21.0/30.0
  • ARV discount +13.3/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.8/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

101 Utah Ave · Yukon, OK 73099
3 bd · 2.0 ba · 1,068 sqft · SingleFamily public records · 8 Days on market
Built 1962 8,581 sqft lot Est $172k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This well-maintained home has great bones and is ready for your personal touches to truly make it your own. Features include newer double-pane energy-efficient windows and a 2023 roof, adding comfort, value, and peace of mind for years to come. Step outside to a beautiful backyard complete with a spacious covered porch — perfect for relaxing, entertaining, or enjoying Oklahoma sunsets. Whether you’re a first-time buyer, downsizing, or investing, this home is full of opportunity and charm! Nestled in the heart of Yukon, this charming home offers the perfect blend of comfort, convenience, and potential! Located in a great neighborhood just minutes from parks, shopping, restaurants

Key facts

  • Easy access to i-40
  • 2023 roof
  • Beautiful backyard

Tags

2023 ROOFBEAUTIFUL BACKYARDSPACIOUS COVERED PORCHEASY ACCESS TO I-40

Property features AI

Finance

  • Other: Homestead exemption applied
  • Financial info: Loan qualifying available; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 2-car garage
  • Utilities: No flood insurance required
  • Home design: Single family residence; One-level home; Faces south; Residential property
  • Construction: Brick and frame construction; Composition roof (re-roofed in 2023); Double-pane vinyl frame windows; Slab foundation
  • Exterior features: Covered patio; Storage; Combination fencing; Interior lot

Interior

  • Kitchen: Free-standing electric range; Free-standing electric oven; Dishwasher; Disposal
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 1 full bath; 1 half bath
  • Interior features: Dishwasher; Disposal; Carpet flooring; Tile flooring

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 $150k.

Deal economics

  • At list price, monthly cash flow is $211 ($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 $141k (6.0% below list).
  • Recommended offer: $141k (6.0% below list) — sets the bar for 1% rule.
  • Cap rate 8.0% vs local median 4.9% in Yukon — 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 67/100 on livability (#96 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, health & safety F.
  • Yukon (suburban): math 30% / reading 32% proficiency, ranked #47 of 270 in OK (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Myers Es (math 34% / reading 24%, grade F, #255 of 845 statewide, top 35%, 456 students, 0% FRL); Yukon Hs (math 26% / reading 38%, grade F, #67 of 447 statewide, top 16%, 2,833 students, 0% FRL) — zoned schools average 0% FRL vs 32% district-wide (32 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.2%/yr); 1560 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 260 units permitted in Canadian County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Canadian County population projected at +64% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,974 (6.0% below list)

Questions for the listing agent

  1. Built in 1962 — 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. 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
0.94%
Cap rate
7.98%
Cash-on-cash
6.02%
DSCR
1.27
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$171,948
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
116 Utah Ave 0.11mi 3/1.5 1,078 (+1%) 3mo $174,000 $161 89
706 S 1st St 0.22mi 3/1.0 1,040 (-3%) 4mo $173,000 $166 78
103 Aspen Dr 0.48mi 3/2.0 1,108 (+4%) 3mo $194,530 $176 69
116 Pine Ave 0.25mi 3/1.0 1,156 (+8%) 4mo $131,000 $113 67
101 Pine Ave 0.22mi 3/1.0 962 (-10%) 2mo $162,000 $168 67
317 Asbill Ave 0.51mi 3/1.5 1,018 (-5%) 4mo $165,000 $162 64
505 S 3rd St 0.36mi 3/1.0 1,152 (+8%) 4mo $175,000 $152 63
726 Garden Grove Rd 0.49mi 3/2.0 1,183 (+11%) 2mo $95,000 $80 58
1 Glenda Dr 0.64mi 3/2.0 1,168 (+9%) 3mo $173,500 $149 52
1211 Holly Ave 0.67mi 3/1.5 1,176 (+10%) 1mo $199,600 $170 49
425 S 7th St 0.71mi 2/1.0 (-1) 972 (-9%) 4mo $148,500 $153 39
308 S 6th St 0.71mi 2/1.0 (-1) 1,169 (+10%) 4mo $180,000 $154 39

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 · 1.19% rent growth · sell at horizon

5-year hold
IRR
-8.9%
Equity multiple
0.68×
Total profit
$-13,462
Equity at exit
$22,351
10-year hold
IRR
-1.8%
Equity multiple
0.89×
Total profit
$-4,678
Equity at exit
$12,961

Cash invested: $41,972 (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 73099

Rents YoY
1.2%
Active inventory
1560
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,410 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$55 /mo · $655/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$296
Net cashflow
$211

Break-even live

Break-even rent $1,143
Max offer price $149,900
Occupancy floor 80%

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
$37,475
Closing costs
$4,497
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1000 Cornwell Dr Yukon, OK 1.0–2.0 1.0–1.5 950 $975 $1.03 1d 5 0.18mi
116 Pine Ave Yukon, OK 3.0 1.0 1156 $1,400 $1.21 17d 1 0.25mi
404 S 2nd St Yukon, OK 2.0–3.0 1.0–1.5 934 $875 $0.94 1d 2 0.37mi
315 Willow Pl Yukon, OK 3.0 1.5 1044 $1,425 $1.36 23d 1 0.54mi
315 Willow Pl Yukon, OK 3.0 1.5 1044 $1,425 $1.36 4d 1 0.54mi
730 Arlington Dr Yukon, OK 3.0 2.0 1376 $1,495 $1.09 11d 1 0.60mi
908 Ranchoak Ct Yukon, OK 3.0 2.0 1200 $1,000 $0.83 14d 1 0.65mi
55 N Ranchwood Blvd Yukon, OK 1.0–2.0 1.0–1.5 790 $1,075 $1.36 1d 5 0.66mi
100 N Kimbell Rd Yukon, OK 1.0–2.0 1.0 900 $850 $0.94 1d 4 0.67mi
109 N 2nd St Yukon, OK 3.0 1.0 852 $1,200 $1.41 14d 1 0.71mi
202 Dianna Dr Yukon, OK 3.0 1.5 939 $1,599 $1.70 14d 1 0.75mi
633 W Vandament Ave Yukon, OK 1.0–2.0 1.0 726 $1,045 $1.44 1d 19 0.79mi
1006 Richmond St Yukon, OK 3.0 2.0 1171 $1,395 $1.19 23d 1 0.81mi
224 N 3rd St Yukon, OK 3.0 2.5 1342 $1,500 $1.12 11d 1 0.83mi
1018 Arlington Dr Yukon, OK 3.0 2.0 1313 $1,560 $1.19 4d 1 0.86mi
925 Saint James Ct Unit 1 Yukon, OK 3.0 2.0 1325 $1,425 $1.08 10d 1 0.86mi
1305 Creek Dr Yukon, OK 3.0 2.0 1317 $1,400 $1.06 10d 1 0.91mi
102 Chickasaw Ln Yukon, OK 3.0 2.0 1468 $1,445 $0.98 23d 1 0.93mi
1013 Elm Ave Unit D Yukon, OK 2.0 2.0 750 $925 $1.23 23d 1 1.15mi
1103 Ashton Ln Yukon, OK 3.0 2.0 1138 $1,495 $1.31 23d 1 1.19mi
1107 Ashton Ln Yukon, OK 3.0 2.0 1138 $1,495 $1.31 23d 1 1.20mi
4501 Wagner Lake Dr Yukon, OK 3.0 2.0 1139 $1,495 $1.31 23d 1 1.27mi
203 Gray ST Yukon, OK 3.0 2.0 1138 $2,850 $2.50 23d 1 1.30mi
1054 Cumberland Mansion Yukon, OK 3.0 2.0 1218 $1,500 $1.23 4d 1 1.37mi

Listing history 3 events

  1. 2026-06-01
    status $149,900 Pending 8 DOM
  2. 2026-05-31
    days on market $149,900 Active 8 DOM
  3. 2026-05-23
    listed $149,900 Active

ⓘ 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
$655 · $55/mo
Projected year-2 tax
$1,349 · $112/mo
Expected delta
+$694/yr (+$58/mo · 106.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$16,917
− Mortgage interest
−$8,397
− Property taxes
−$655
− Insurance
−$750
− Repairs & maintenance
−$1,353
− Management
−$1,353
− Depreciation
−$4,361
Taxable income
$48
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$12
After-tax cash flow
$2,515/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
Yukon
NCES district ID
4033480
Math proficiency
30% ▼ -16.00%
Reading proficiency
32% ▼ -10.00%
Median HH income
$63,741
Composite
28.35/100
National rank
#6776
State rank
#47 of 270 in OK

Livability — Yukon

Score
67/100
State rank
#96
US rank
#10958

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Yukon, OK
County
Canadian County · 154,341 people
City population
91,014
Metro
Oklahoma City, OK
Population (ZIP)
91,014
Household income
$88,030
Rent vs Own
26.1% rent · 73.9% own
Severe rent burden
1838.0

Population outlook (Canadian County) Hauer SSP2

Today (2025)
174,062 people
By 2030
195,170 · +12.1%
By 2040
239,293 · +37.5%
By 2050
285,457 · +64.0%
By 2075
403,766 · +132.0%
By 2100
498,766 · +186.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Two or more races 11% Hispanic / Latino 10% Black 3% Asian 3% Native American 3%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 2% Slovak 1% Portuguese 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
91% English-only · Spanish 5% Vietnamese 2% Other Asian/Pacific 1%

Political lean MEDSL · Canadian

2024 margin
Solid R (+40.4) · D 28.8% · R 69.2% · Other 2.0%
2008→2024 swing
+11.9pp toward D · 2008: -52.2pp · 2024: -40.4pp
All cycles
2024: R+40.4 2020: R+43.3 2016: R+51.2 2012: R+54.4 2008: R+52.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -206.04%
Current HPI
244.6836
Rent YoY
▲ 1.19%
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

1 event — show timeline
  • 2026-05-23 Listed $149,900 MLSOK

Property tax history

-0.3%/yr

Latest (2025): $655 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…