CashFlowRE
Sign in Sign up
209 S Quebec Ave
F Composite 32.9
Why this score? — see what drove the F 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 +14.4/30.0
  • DSCR +4.4/10.0
  • Livability +3.8/5.0
  • Rent growth +3.7/5.0
  • 1% rule +3.4/10.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$200,000

209 S Quebec Ave · Tulsa, OK 74112
4 bd · 1.0 ba · 930 sqft · SingleFamily public records · 4 Days on market
Built 1950 7,500 sqft lot Est $144k · 39% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2 HOUSES FOR THE PRICE OF 1. BOTH ARE VERY NICELY UPDATED & MOVE IN READY. MAIN HOUSE IS 3 BEDS 1 BATH, SMALLER HOUSE IS 1 BED 1 BATH BOTH HAVE INSIDE UTILITY. EXCELLENT RENTAL POSSIBILITY OR LIVE IN ONE AND RENT ONE! LARGE DECK AND 2 HUGE STORAGE SHEDS.

Key facts

  • Updated electrical
  • New hvac
  • Two homes on one lot

Tags

TWO HOMES ON ONE LOTINDOOR LAUNDRYUPDATED KITCHENNEW ROOFUPDATED ELECTRICALNEW HVAC

Property features AI

Finance

  • HOA & community: Sidewalks; Gutters

Exterior

  • Parking: 1-car garage; Carport
  • Security: Smoke detector(s); No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer; High speed internet available; Fiber optic available
  • Home design: Single-story home; Crawlspace foundation
  • Construction: Brick and wood frame construction; Asphalt/fiberglass roof; Built according to public records
  • Exterior features: Rain gutters; Covered patio/porch, deck, and porch; Shed(s), storage, and workshop; Full fencing; Mature trees; West-facing

Interior

  • Kitchen: Dishwasher; Oven; Range; Disposal
  • Flooring: Laminate flooring; Tile flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central air; Window unit(s)
  • Interior features: Aluminum window frames with insulated windows; Storm door(s); Laminate counters, quartz counters, and stone counters; Ceiling fan(s); Gas oven connection
  • Laundry & utility: Electric dryer hookup; Electric water heater; Tankless 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 4-bed/1.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $40 ($474/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 $168k (15.9% below list).
  • Recommended offer: $168k (15.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.9% in Tulsa — 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 75/100 on livability (#13 in OK, #4,058 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools F, crime F, employment D-.
  • Tulsa (urban): math 7% / reading 12% proficiency, ranked #250 of 270 in OK (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.7%/yr); 116 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,818 units permitted in Tulsa County in 2024 (518 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($59k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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.
  • 5 sale attempts since 27y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $123k; list at $200k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $168,136 (15.9% below list)

Questions for the listing agent

  1. Built in 1950 — 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. 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?
  4. Crime grade is F 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.84%
Cap rate
6.53%
Cash-on-cash
0.85%
DSCR
1.04
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$144,150
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
227 S Toledo Ave 0.20mi 3/1.0 (-1) 956 (+3%) 0mo $158,000 $165 81
3911 E Admiral Ct 0.38mi 3/2.0 (-1) 923 (-1%) 2mo $175,000 $190 71
250 S Richmond Ave 0.10mi 3/1.5 (-1) 1,050 (+13%) 5mo $84,000 $80 62
3741 E 2nd St 0.24mi 3/1.5 (-1) 1,048 (+13%) 3mo $160,000 $153 58
508 S Quebec Ave 0.29mi 3/1.0 (-1) 1,025 (+10%) 14mo $204,900 $200 53
923 S New Haven Ave 0.60mi 3/1.0 (-1) 1,003 (+8%) 6mo $197,000 $196 49
3932 E Archer St 0.38mi 3/1.0 (-1) 1,006 (+8%) 22mo $130,000 $129 45
708 N New Haven Ave 0.56mi 3/1.0 (-1) 997 (+7%) 22mo $151,000 $151 38
4640 E Independence St 0.71mi 3/1.0 (-1) 1,064 (+14%) 14mo $165,000 $155 26

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 · 4.73% rent growth · sell at horizon

5-year hold
IRR
-13.2%
Equity multiple
0.52×
Total profit
$-26,946
Equity at exit
$29,821
10-year hold
IRR
-1.9%
Equity multiple
0.86×
Total profit
$-7,696
Equity at exit
$17,292

Cash invested: $56,000 (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 74112

Rents YoY
4.7%
Active inventory
116
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,681 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$157 /mo · $1,879/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$40

Break-even live

Break-even rent $1,631
Max offer price $200,000
Occupancy floor 93%

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
$50,000
Closing costs
$6,000
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
43 S Toledo Ave Tulsa, OK 3.0 2.0 884 $1,650 $1.87 16d 1 0.21mi

Listing history 16 events

  1. 2026-04-13
    status Pending
  2. 2026-04-09
    listed $200,000 Active
  3. 2017-09-08
    soldstatus $123,000
  4. 2017-09-05
    soldstatus $123,000 Closed 260-char remark
    Show marketing remark (260 chars)

    2 HOUSES FOR THE PRICE OF 1. BOTH ARE VERY NICELY UPDATED & MOVE IN READY. MAIN HOUSE IS 3 BEDS 1 BATH, SMALLER HOUSE IS 1 BED 1 BATH BOTH HAVE INSIDE UTILITY. EXCELLENT RENTAL POSSIBILITY OR LIVE IN ONE AND RENT ONE! LARGE DECK AND 2 HUGE STORAGE SHEDS.

  5. 2017-07-17
    status Pending 260-char remark
    Show marketing remark (260 chars)

    2 HOUSES FOR THE PRICE OF 1. BOTH ARE VERY NICELY UPDATED & MOVE IN READY. MAIN HOUSE IS 3 BEDS 1 BATH, SMALLER HOUSE IS 1 BED 1 BATH BOTH HAVE INSIDE UTILITY. EXCELLENT RENTAL POSSIBILITY OR LIVE IN ONE AND RENT ONE! LARGE DECK AND 2 HUGE STORAGE SHEDS.

  6. 2017-06-20
    listed $126,995 Active 260-char remark
    Show marketing remark (260 chars)

    2 HOUSES FOR THE PRICE OF 1. BOTH ARE VERY NICELY UPDATED & MOVE IN READY. MAIN HOUSE IS 3 BEDS 1 BATH, SMALLER HOUSE IS 1 BED 1 BATH BOTH HAVE INSIDE UTILITY. EXCELLENT RENTAL POSSIBILITY OR LIVE IN ONE AND RENT ONE! LARGE DECK AND 2 HUGE STORAGE SHEDS.

  7. 2003-03-21
    soldstatus $69,500
  8. 2003-03-12
    soldstatus $69,500 247-char remark
    Show marketing remark (247 chars)

    PRISTINE, MOVE-IN READY. MUST SEE! DESIGNER COLORS. NEWER: PAINT, TILE, CARPET, H & A, APPLIANCES, EXT. DOORS (INCLUDING FRENCH FROM MASTER), GREAT DECK. LARGE UTILITY ROOM. 2ND HOUSE ON PROPERTY USED AS SHOP. COULD BE MOTHER-IN-LAW OR RENTAL.

  9. 2003-02-10
    historical 247-char remark
    Show marketing remark (247 chars)

    PRISTINE, MOVE-IN READY. MUST SEE! DESIGNER COLORS. NEWER: PAINT, TILE, CARPET, H & A, APPLIANCES, EXT. DOORS (INCLUDING FRENCH FROM MASTER), GREAT DECK. LARGE UTILITY ROOM. 2ND HOUSE ON PROPERTY USED AS SHOP. COULD BE MOTHER-IN-LAW OR RENTAL.

  10. 2002-12-31
    listed $69,900 247-char remark
    Show marketing remark (247 chars)

    PRISTINE, MOVE-IN READY. MUST SEE! DESIGNER COLORS. NEWER: PAINT, TILE, CARPET, H & A, APPLIANCES, EXT. DOORS (INCLUDING FRENCH FROM MASTER), GREAT DECK. LARGE UTILITY ROOM. 2ND HOUSE ON PROPERTY USED AS SHOP. COULD BE MOTHER-IN-LAW OR RENTAL.

  11. 2002-12-13
    historical
  12. 2002-10-07
    listed $69,900
  13. 1999-08-25
    soldstatus $45,000
  14. 1999-08-08
    historical
  15. 1999-06-08
    listed $49,900
  16. 1999-01-29
    soldstatus $30,000

ⓘ 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
$1,879 · $157/mo
Projected year-2 tax
$1,879 · $157/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$20,176
− Mortgage interest
−$11,203
− Property taxes
−$1,879
− Insurance
−$1,000
− Repairs & maintenance
−$1,614
− Management
−$1,614
− Depreciation
−$5,818
Taxable loss
−$2,952
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$709
After-tax cash flow
$1,183/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
Tulsa
NCES district ID
4030240
Math proficiency
7% ▼ -9.00%
Reading proficiency
12% ▼ -7.00%
Median HH income
$37,895
Composite
8.04/100
National rank
#9919
State rank
#250 of 270 in OK

Livability — Tulsa

Score
75/100
State rank
#13
US rank
#4058

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tulsa, OK
County
Tulsa County · 640,811 people
City population
389,418
Metro
Tulsa, OK
Population (ZIP)
21,386
Household income
$58,951
Rent vs Own
44.7% rent · 55.3% own
Severe rent burden
755.0

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 0.64)
Race & ethnicity
White 56% Hispanic / Latino 20% Two or more races 16% Black 9% Native American 6% Asian 1%
Hispanic origin (detail)
Mexican 14% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
9% · Canada
Languages at home
82% English-only · Spanish 15% Other Asian/Pacific 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
▼ -207.46%
Current HPI
271.3292
Rent YoY
▲ 4.73%
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

+566.7% since first listed
16 events — show timeline
  • 2026-04-13 Pending MLS Technology, Inc.
  • 2026-04-09 Listed $200,000 MLS Technology, Inc.
  • 2017-09-08 Sold (Public Records) $123,000 Public Records
  • 2017-09-05 Sold (MLS) $123,000 MLS Technology, Inc.
  • 2017-07-17 Pending MLS Technology, Inc.
  • 2017-06-20 Listed $126,995 MLS Technology, Inc.
  • 2003-03-21 Sold (Public Records) $69,500 Public Records
  • 2003-03-12 Sold (MLS) $69,500 MLS Technology, Inc.
  • 2003-02-10 Listing Removed MLS Technology, Inc.
  • 2002-12-31 Listed $69,900 MLS Technology, Inc.
  • 2002-12-13 Listing Removed MLS Technology, Inc.
  • 2002-10-07 Listed $69,900 MLS Technology, Inc.
  • 1999-08-25 Sold (MLS) $45,000 MLS Technology, Inc.
  • 1999-08-08 Listing Removed MLS Technology, Inc.
  • 1999-06-08 Listed $49,900 MLS Technology, Inc.
  • 1999-01-29 Sold (Public Records) $30,000 Public Records

Property tax history

+6.6%/yr

Latest (2025): $1,879 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…