CashFlowRE
Sign in Sign up
2145 S Dewey Ave
B+ Composite 78.27
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$75,000

2145 S Dewey Ave · Bartlesville, OK 74003
3 bd · 1.5 ba · 1,568 sqft · SingleFamily public records · 254 Days on market
Built 1949 8,760 sqft lot ↓ 13% since listing

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

Listing remarks MLS

Envision yourself cozied up on this enclosed front porch on a chilly fall morning! This house features an extended driveway perfect for RV or trailer, large utility room with half bath. The kitchen has a gas stove, and opens up to the dining room that has a sliding glass door to the back porch.

Key facts

  • Gas stove
  • Sliding glass door
  • Extended driveway

Tags

ENCLOSED FRONT PORCHEXTENDED DRIVEWAYLARGE UTILITY ROOMGAS STOVESLIDING GLASS DOOR

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/1.5-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $-47 ($-559/yr) — negative.
  • To cash-flow at today's rent, offer at most $67k (11.0% below list).
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 4.7% in Bartlesville — 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 64/100 on livability (#175 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, schools D+, crime D+.
  • Bartlesville (town): math 30% / reading 29% proficiency, ranked #59 of 270 in OK (top 22%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 137 active listings in the ZIP; 46 units permitted in Washington County in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $8k of equity ($519 loan paydown + $8k appreciation (10.0% local appreciation)).
  • Washington County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 254 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 15y ago; this cycle's ask has dropped $70k (48%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $66,000 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 254 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.60%
Cap rate
12.37%
Cash-on-cash
21.71%
DSCR
1.97
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$166,208
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2301 Dewey Ave 0.19mi 3/2.0 1,541 (-2%) 2mo $185,000 $120 84
1856 S Armstrong Ave 0.52mi 3/2.0 1,560 (-0%) 7mo $105,000 $67 67
1705 S Johnstone Ave 0.72mi 3/1.0 1,592 (+2%) 0mo $198,000 $124 62
2305 S Osage Dr 0.22mi 3/2.0 1,737 (+11%) 10mo $71,234 $41 62
215 E 18th St 0.60mi 3/1.5 1,594 (+2%) 10mo $164,800 $103 60
2008 S Dewey Ave 0.35mi 3/2.0 1,408 (-10%) 6mo $149,000 $106 59
1915 S Dewey Ave 0.49mi 3/1.5 1,452 (-7%) 10mo $75,000 $52 57
1921 S Santa Fe Pl 0.56mi 3/2.0 1,478 (-6%) 10mo $125,000 $85 54
2009 S Osage Ave 0.35mi 4/1.0 (+1) 1,746 (+11%) 10mo $185,000 $106 49
1724 Cherokee Pl 0.68mi 2/2.0 (-1) 1,509 (-4%) 11mo $160,000 $106 46
1801 S Santa Fe Ave 0.70mi 3/2.0 1,362 (-13%) 2mo $160,000 $117 42
1912 Crestview Dr 0.60mi 4/2.0 (+1) 1,798 (+15%) 4mo $168,900 $94 38

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

Projected returns pro-forma

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

5-year hold
IRR
22.5%
Equity multiple
2.82×
Total profit
$38,190
Equity at exit
$67,566
10-year hold
IRR
20.3%
Equity multiple
6.50×
Total profit
$115,411
Equity at exit
$145,709

Cash invested: $21,000 (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 74003

Home prices YoY
5.0%
Active inventory
137
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,197 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$142 /mo · $1,698/yr
Insurance
$31
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$-47

Break-even live

Break-even rent $1,256
Max offer price $66,771
Occupancy floor 99%

Sensitivity live

Price -10% $-4 -5% $-25 +0% $-47 +5% $-68 +10% $-89
Rent -10% $-141 -5% $-94 +0% $-47 +5% $1 +10% $48
Rate -1.0pp $-9 -0.5pp $-28 base $-47 +0.5pp $-66 +1.0pp $-86

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
$18,750
Closing costs
$2,250
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 29 events

  1. 2026-04-20
    status Pending
  2. 2026-03-16
    price $75,000
  3. 2026-01-29
    price $85,000
  4. 2025-12-31
    price $90,000
  5. 2025-11-28
    price $100,000
  6. 2025-11-26
    price $110,000
  7. 2025-10-24
    price $115,000
  8. 2025-10-10
    status Active
  9. 2025-10-02
    status Pending
  10. 2025-09-10
    price $125,000
  11. 2025-08-25
    price $135,000
  12. 2025-07-30
    listed $145,000 Active
  13. 2023-01-12
    soldstatus $130,000
  14. 2023-01-10
    soldstatus $130,000 Closed 295-char remark
    Show marketing remark (295 chars)

    Envision yourself cozied up on this enclosed front porch on a chilly fall morning! This house features an extended driveway perfect for RV or trailer, large utility room with half bath. The kitchen has a gas stove, and opens up to the dining room that has a sliding glass door to the back porch.

  15. 2022-09-16
    status Pending 295-char remark
    Show marketing remark (295 chars)

    Envision yourself cozied up on this enclosed front porch on a chilly fall morning! This house features an extended driveway perfect for RV or trailer, large utility room with half bath. The kitchen has a gas stove, and opens up to the dining room that has a sliding glass door to the back porch.

  16. 2022-09-08
    listed $120,000 Active 295-char remark
    Show marketing remark (295 chars)

    Envision yourself cozied up on this enclosed front porch on a chilly fall morning! This house features an extended driveway perfect for RV or trailer, large utility room with half bath. The kitchen has a gas stove, and opens up to the dining room that has a sliding glass door to the back porch.

  17. 2022-09-06
    soldstatus $63,000
  18. 2013-02-01
    soldstatus $72,500 182-char remark
    Show marketing remark (182 chars)

    Cute downtown listing! New in 2009: Roof, windows, siding, carpet, fence. 3 lrg. bedrooms, 1 1/2 bath, glassed in front porch, shed, central H/A (new!) washer & dryer included!

  19. 2013-02-01
    historical
    Show marketing remark (182 chars)

    Cute downtown listing! New in 2009: Roof, windows, siding, carpet, fence. 3 lrg. bedrooms, 1 1/2 bath, glassed in front porch, shed, central H/A (new!) washer & dryer included!

  20. 2013-02-01
    soldstatus $72,500
    Show marketing remark (182 chars)

    Cute downtown listing! New in 2009: Roof, windows, siding, carpet, fence. 3 lrg. bedrooms, 1 1/2 bath, glassed in front porch, shed, central H/A (new!) washer & dryer included!

  21. 2013-01-11
    historical 182-char remark
    Show marketing remark (182 chars)

    Cute downtown listing! New in 2009: Roof, windows, siding, carpet, fence. 3 lrg. bedrooms, 1 1/2 bath, glassed in front porch, shed, central H/A (new!) washer & dryer included!

  22. 2013-01-08
    listed $78,500 182-char remark
    Show marketing remark (182 chars)

    Cute downtown listing! New in 2009: Roof, windows, siding, carpet, fence. 3 lrg. bedrooms, 1 1/2 bath, glassed in front porch, shed, central H/A (new!) washer & dryer included!

  23. 2012-10-04
    historical
  24. 2012-10-04
    listed $79,000
  25. 2012-04-04
    historical
  26. 2012-04-03
    listed $79,500
  27. 2011-10-08
    historical
  28. 2011-10-07
    listed $86,000
  29. 2011-04-12
    listed $86,000

ⓘ 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
$1,698 · $142/mo
Projected year-2 tax
$1,698 · $142/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone AE · 24% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥113°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$14,370
− Mortgage interest
−$4,201
− Property taxes
−$1,698
− Insurance
−$5,494
− Repairs & maintenance
−$1,150
− Management
−$1,150
− Depreciation
−$2,182
Taxable loss
−$1,504
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$361
After-tax cash flow
$-198/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
Bartlesville
NCES district ID
4003630
Math proficiency
30% ▼ -13.00%
Reading proficiency
29% ▼ -10.00%
Median HH income
$48,889
Composite
25.69/100
National rank
#7389
State rank
#59 of 270 in OK

Livability — Bartlesville

Score
64/100
State rank
#175
US rank
#13940

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bartlesville, OK
County
Washington County · 41,935 people
City population
41,935
Metro
Bartlesville, OK
Population (ZIP)
14,024
Household income
$47,168
Rent vs Own
41.3% rent · 58.7% own
Severe rent burden
395.0

Population outlook (Washington County) Hauer SSP2

Today (2025)
54,946 people
By 2030
56,249 · +2.4%
By 2040
58,867 · +7.1%
By 2050
61,600 · +12.1%
By 2075
69,355 · +26.2%
By 2100
73,067 · +33.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Two or more races 14% Hispanic / Latino 7% Native American 7% Black 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Lithuanian 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Washington

2024 margin
Solid R (+47.6) · D 25.0% · R 72.7% · Other 2.4%
2008→2024 swing
-3.1pp toward R · 2008: -44.6pp · 2024: -47.6pp
All cycles
2024: R+47.6 2020: R+48.0 2016: R+48.5 2012: R+47.8 2008: R+44.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 14.78%
Current HPI
309.9534
Rent YoY
Metro
Bartlesville, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

-12.8% since first listed
29 events — show timeline
  • 2026-04-20 Pending MLS Technology, Inc.
  • 2026-03-16 Price Changed $75,000 MLS Technology, Inc.
  • 2026-01-29 Price Changed $85,000 MLS Technology, Inc.
  • 2025-12-31 Price Changed $90,000 MLS Technology, Inc.
  • 2025-11-28 Price Changed $100,000 MLS Technology, Inc.
  • 2025-11-26 Price Changed $110,000 MLS Technology, Inc.
  • 2025-10-24 Price Changed $115,000 MLS Technology, Inc.
  • 2025-10-10 Relisted MLS Technology, Inc.
  • 2025-10-02 Pending MLS Technology, Inc.
  • 2025-09-10 Price Changed $125,000 MLS Technology, Inc.
  • 2025-08-25 Price Changed $135,000 MLS Technology, Inc.
  • 2025-07-30 Listed $145,000 MLS Technology, Inc.
  • 2023-01-12 Sold (Public Records) $130,000 Public Records
  • 2023-01-10 Sold (MLS) $130,000 MLS Technology, Inc.
  • 2022-09-16 Pending MLS Technology, Inc.
  • 2022-09-08 Listed $120,000 MLS Technology, Inc.
  • 2022-09-06 Sold (Public Records) $63,000 Public Records
  • 2013-02-01 Sold (Public Records) $72,500 Public Records
  • 2013-02-01 Listing Removed MLS Technology, Inc.
  • 2013-02-01 Sold (MLS) $72,500 MLS Technology, Inc.
  • 2013-01-11 Listing Removed MLS Technology, Inc.
  • 2013-01-08 Listed $78,500 MLS Technology, Inc.
  • 2012-10-04 Listed $79,000 MLS Technology, Inc.
  • 2012-10-04 Listing Removed MLS Technology, Inc.
  • 2012-04-04 Listing Removed MLS Technology, Inc.
  • 2012-04-03 Listed $79,500 MLS Technology, Inc.
  • 2011-10-08 Listing Removed MLS Technology, Inc.
  • 2011-10-07 Listed $86,000 MLS Technology, Inc.
  • 2011-04-12 Listed $86,000 MLS Technology, Inc.

Property tax history

+20.3%/yr

Latest (2025): $1,698 · -9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…