CashFlowRE
Sign in Sign up
1104 E 137th St
D+ Composite 47.99
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).

  • ARV discount +14.8/15.0
  • Cash flow +14.4/30.0
  • DSCR +4.4/10.0
  • 1% rule +3.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$260,000

1104 E 137th St · Glenpool, OK 74033
4 bd · 2.0 ba · 1,856 sqft · SingleFamily public records · 117 Days on market
Built 1988 6,955 sqft lot Est $310k · 16% under

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

Listing remarks MLS

Lovely 4 Bd 2 Bth home w/ gorgeous sun rm appox 17'x12' w/ 8 six ft windows to open for yr around enjoyment. Lg Liv Rm w/ vaulted ceiling & fireplace; 4th Bdrm at top of stairs c/be game rm or bdrm; upstairs sitting area which c/be computer nook has bamboo flooring. carpet free home; each room has wood, wood laminate or tile. Cedar lined M Closet; wood framed windows; newer roof; air & furnace; new hot water tank; landscaped yd; shed; new ex. paint are just some of the features of this MOVE-IN READY home.

Key facts

  • Sunroom
  • Backyard setup
  • 6,955 sq ft lot

Tags

SUNROOMBACKYARD SETUPGLENPOOL SCHOOL DISTRICTWALKING DISTANCE TO SCHOOLSQUICK ACCESS TO DININGQUICK ACCESS TO RETAIL

Property features AI

Finance

  • HOA & community: Community features include gutters and sidewalks

Exterior

  • Parking: Attached garage with 2 spaces
  • Security: Smoke detector(s); No safety shelter
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Cable available; Phone available
  • Home design: 2-story property; Faces north; Slab foundation
  • Construction: Masonite and wood frame construction; Asphalt/fiberglass roof; Built per public records
  • Exterior features: Enclosed patio; Patio; Rain gutters; Shed(s); Chain link and privacy fencing

Interior

  • Kitchen: Eat-in kitchen with pantry; Dishwasher; Disposal; Microwave; Oven; Range / Stove; Plumbed for ice maker
  • Bedrooms: Master bedroom on first floor with private bath and walk-in closet; Three additional bedrooms on second floor, each with walk-in closets and no attached bath
  • Flooring: Carpet; Laminate; Tile; Concrete; Wood veneer
  • Bathrooms: Two full bathrooms; Hall bath with double sink (second level); Hall/full bath with double sink and vent (first level)
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: High ceilings; Vaulted ceiling(s); Ceiling fan(s); High speed internet; Cable TV; Laminate counters; Gas range connection; Gas oven connection; Insulated windows (vinyl); Insulated doors; Storm door(s)
  • Laundry & utility: Utility room inside on first floor; 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 4-bed/2.0-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $55 ($654/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 $221k (15.0% below list).
  • Recommended offer: $221k (15.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.9% in Glenpool — 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 70/100 on livability (#39 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools D+, amenities F, commute F.
  • Glenpool (suburban): math 25% / reading 27% proficiency, ranked #78 of 270 in OK (top 29%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 163 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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).
  • This rent runs 33% of the median local income ($81k/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 $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

  • It's been on market 117 days — a 9% lower offer ($237k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 33y ago; this cycle's ask has dropped $30k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $220,905 (15.0% below list)

Questions for the listing agent

  1. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 15% 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 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?
  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
0.85%
Cap rate
6.54%
Cash-on-cash
0.90%
DSCR
1.04
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$309,952
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1309 E 135th St S 0.29mi 3/2.0 (-1) 1,886 (+2%) 1mo $339,500 $180 78
1218 E 133rd Pl 0.34mi 3/2.0 (-1) 1,810 (-2%) 0mo $329,900 $182 75
1159 E 137th St 0.07mi 3/2.0 (-1) 1,645 (-11%) 2mo $250,000 $152 71
13761 S Nyssa Ct 0.17mi 3/2.0 (-1) 2,036 (+10%) 2mo $235,000 $115 70
13796 S Nyssa Pl 0.10mi 3/2.0 (-1) 1,622 (-13%) 2mo $199,000 $123 67
13728 S Oak Pl 0.23mi 3/2.0 (-1) 1,643 (-12%) 0mo $274,900 $167 65
13324 S Poplar St 0.41mi 3/2.0 (-1) 1,727 (-7%) 3mo $315,000 $182 62
13773 S Oak Pl 0.28mi 3/2.0 (-1) 1,653 (-11%) 2mo $240,900 $146 62
13294 S Maple St 0.41mi 3/2.0 (-1) 1,585 (-15%) 2mo $258,000 $163 50
13925 S Kenosha Ave 0.70mi 3/2.0 (-1) 1,712 (-8%) 2mo $310,000 $181 48
1543 E 137th Pl 0.49mi 3/2.0 (-1) 2,128 (+15%) 2mo $345,000 $162 46
1655 E 139th Ct S 0.63mi 3/2.0 (-1) 1,632 (-12%) 2mo $310,000 $190 44

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-14.9%
Equity multiple
0.47×
Total profit
$-38,691
Equity at exit
$38,767
10-year hold
IRR
-6.3%
Equity multiple
0.60×
Total profit
$-29,350
Equity at exit
$22,480

Cash invested: $72,800 (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 74033

Home prices YoY
-18.8%
Active inventory
163
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,209 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$219 /mo · $2,626/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$464
Net cashflow
$55

Break-even live

Break-even rent $2,140
Max offer price $260,000
Occupancy floor 93%

Sensitivity live

Price -10% $202 -5% $128 +0% $55 +5% $-19 +10% $-93
Rent -10% $-120 -5% $-33 +0% $55 +5% $142 +10% $229
Rate -1.0pp $185 -0.5pp $121 base $55 +0.5pp $-13 +1.0pp $-81

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
$65,000
Closing costs
$7,800
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
1110 E 137th Pl Glenpool, OK 4.0 2.0 2169 $2,095 $0.97 3d 1 0.07mi
1110 E 137th Pl Glenpool, OK 4.0 2.0 2169 $2,095 $0.97 25d 1 0.07mi
1210 E 134th Pl Glenpool, OK 4.0 3.0 2345 $2,600 $1.11 20d 1 0.21mi
14021 S Kenosha Ave Glenpool, OK 3.0 2.0 1594 $2,000 $1.25 4d 1 0.72mi

Listing history 34 events

  1. 2026-06-21
    days on market $260,000 Active 117 DOM
  2. 2026-06-18
    price $260,000 Active 114 DOM
  3. 2026-06-18
    days on market $269,900 Active 114 DOM
  4. 2026-06-17
    days on market $269,900 Active 113 DOM
  5. 2026-06-16
    days on market $269,900 Active 112 DOM
  6. 2026-06-15
    days on market $269,900 Active 111 DOM
  7. 2026-06-13
    days on market $269,900 Active 109 DOM
  8. 2026-06-10
    days on market $269,900 Active 106 DOM
  9. 2026-06-09
    days on market $269,900 Active 105 DOM
  10. 2026-06-08
    days on market $269,900 Active 104 DOM
  11. 2026-06-07
    days on market $269,900 Active 103 DOM
  12. 2026-06-05
    days on market $269,900 Active 100 DOM
  13. 2026-06-03
    days on market $269,900 Active 99 DOM
  14. 2026-06-02
    days on market $269,900 Active 98 DOM
  15. 2026-06-01
    days on market $269,900 Active 97 DOM
  16. 2026-05-31
    days on market $269,900 Active 96 DOM
  17. 2026-04-28
    price $277,700
  18. 2026-04-14
    soldstatus $241,000
  19. 2026-03-26
    price $285,000
  20. 2026-02-24
    listed $290,000 Active
  21. 2025-10-03
    soldstatus $247,000
  22. 2024-10-10
    soldstatus $240,000
  23. 2021-06-30
    soldstatus $242,000
  24. 2020-05-06
    soldstatus $172,000 Closed 522-char remark
    Show marketing remark (522 chars)

    Lovely 4 Bd 2 Bth home w/ gorgeous sun rm appox 17'x12' w/ 8 six ft windows to open for yr around enjoyment. Lg Liv Rm w/ vaulted ceiling & fireplace; 4th Bdrm at top of stairs c/be game rm or bdrm; upstairs sitting area which c/be computer nook has bamboo flooring. carpet free home; each room has wood, wood laminate or tile. Cedar lined M Closet; wood framed windows; newer roof; air & furnace; new hot water tank; landscaped yd; shed; new ex. paint are just some of the features of this MOVE-IN READY home.

  25. 2020-05-06
    soldstatus $172,000
    Show marketing remark (522 chars)

    Lovely 4 Bd 2 Bth home w/ gorgeous sun rm appox 17'x12' w/ 8 six ft windows to open for yr around enjoyment. Lg Liv Rm w/ vaulted ceiling & fireplace; 4th Bdrm at top of stairs c/be game rm or bdrm; upstairs sitting area which c/be computer nook has bamboo flooring. carpet free home; each room has wood, wood laminate or tile. Cedar lined M Closet; wood framed windows; newer roof; air & furnace; new hot water tank; landscaped yd; shed; new ex. paint are just some of the features of this MOVE-IN READY home.

  26. 2020-03-27
    status Pending 522-char remark
    Show marketing remark (522 chars)

    Lovely 4 Bd 2 Bth home w/ gorgeous sun rm appox 17'x12' w/ 8 six ft windows to open for yr around enjoyment. Lg Liv Rm w/ vaulted ceiling & fireplace; 4th Bdrm at top of stairs c/be game rm or bdrm; upstairs sitting area which c/be computer nook has bamboo flooring. carpet free home; each room has wood, wood laminate or tile. Cedar lined M Closet; wood framed windows; newer roof; air & furnace; new hot water tank; landscaped yd; shed; new ex. paint are just some of the features of this MOVE-IN READY home.

  27. 2020-03-24
    status Active 522-char remark
    Show marketing remark (522 chars)

    Lovely 4 Bd 2 Bth home w/ gorgeous sun rm appox 17'x12' w/ 8 six ft windows to open for yr around enjoyment. Lg Liv Rm w/ vaulted ceiling & fireplace; 4th Bdrm at top of stairs c/be game rm or bdrm; upstairs sitting area which c/be computer nook has bamboo flooring. carpet free home; each room has wood, wood laminate or tile. Cedar lined M Closet; wood framed windows; newer roof; air & furnace; new hot water tank; landscaped yd; shed; new ex. paint are just some of the features of this MOVE-IN READY home.

  28. 2020-03-23
    status Pending 522-char remark
    Show marketing remark (522 chars)

    Lovely 4 Bd 2 Bth home w/ gorgeous sun rm appox 17'x12' w/ 8 six ft windows to open for yr around enjoyment. Lg Liv Rm w/ vaulted ceiling & fireplace; 4th Bdrm at top of stairs c/be game rm or bdrm; upstairs sitting area which c/be computer nook has bamboo flooring. carpet free home; each room has wood, wood laminate or tile. Cedar lined M Closet; wood framed windows; newer roof; air & furnace; new hot water tank; landscaped yd; shed; new ex. paint are just some of the features of this MOVE-IN READY home.

  29. 2020-03-21
    listed $169,900 Active 522-char remark
    Show marketing remark (522 chars)

    Lovely 4 Bd 2 Bth home w/ gorgeous sun rm appox 17'x12' w/ 8 six ft windows to open for yr around enjoyment. Lg Liv Rm w/ vaulted ceiling & fireplace; 4th Bdrm at top of stairs c/be game rm or bdrm; upstairs sitting area which c/be computer nook has bamboo flooring. carpet free home; each room has wood, wood laminate or tile. Cedar lined M Closet; wood framed windows; newer roof; air & furnace; new hot water tank; landscaped yd; shed; new ex. paint are just some of the features of this MOVE-IN READY home.

  30. 1996-07-15
    soldstatus $87,000
  31. 1996-04-08
    listed $88,500
  32. 1993-11-10
    soldstatus $87,000
  33. 1993-09-27
    listed $86,750
  34. 1991-05-01
    soldstatus $77,500

ⓘ 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
$2,626 · $219/mo
Projected year-2 tax
$2,626 · $219/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 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 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
$26,509
− Mortgage interest
−$14,564
− Property taxes
−$2,626
− Insurance
−$1,300
− Repairs & maintenance
−$2,121
− Management
−$2,121
− Depreciation
−$7,564
Taxable loss
−$3,786
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$909
After-tax cash flow
$1,563/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
Glenpool
NCES district ID
4012720
Math proficiency
25% ▼ -10.00%
Reading proficiency
27% ▼ -6.00%
Median HH income
$60,823
Composite
23.92/100
National rank
#7789
State rank
#78 of 270 in OK

Livability — Glenpool

Score
70/100
State rank
#39
US rank
#7699

Category grades

Amenities F Commute F Cost of living A+ 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
Glenpool, OK
County
Tulsa County · 640,811 people
City population
13,745
Metro
Tulsa, OK
Population (ZIP)
13,745
Household income
$80,542
Rent vs Own
30.1% rent · 69.9% own
Severe rent burden
288.0

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 0.61)
Race & ethnicity
White 61% Two or more races 17% Hispanic / Latino 11% Native American 7% Asian 4% Black 4%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
7% · Canada, Philippines, South Korea
Languages at home
89% English-only · Spanish 6% Other Asian/Pacific 2% Tagalog/Filipino 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
▼ -51.90%
Current HPI
223.9379
Rent YoY
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

+258.3% since first listed
18 events — show timeline
  • 2026-04-28 Price Changed $277,700 MLS Technology, Inc.
  • 2026-04-14 Sold (Public Records) $241,000 Public Records
  • 2026-03-26 Price Changed $285,000 MLS Technology, Inc.
  • 2026-02-24 Listed $290,000 MLS Technology, Inc.
  • 2025-10-03 Sold (Public Records) $247,000 Public Records
  • 2024-10-10 Sold (Public Records) $240,000 Public Records
  • 2021-06-30 Sold (Public Records) $242,000 Public Records
  • 2020-05-06 Sold (Public Records) $172,000 Public Records
  • 2020-05-06 Sold (MLS) $172,000 MLS Technology, Inc.
  • 2020-03-27 Pending MLS Technology, Inc.
  • 2020-03-24 Relisted MLS Technology, Inc.
  • 2020-03-23 Pending MLS Technology, Inc.
  • 2020-03-21 Listed $169,900 MLS Technology, Inc.
  • 1996-07-15 Sold (Public Records) $87,000 Public Records
  • 1996-04-08 Listed $88,500 MLS Technology, Inc.
  • 1993-11-10 Sold (Public Records) $87,000 Public Records
  • 1993-09-27 Listed $86,750 MLS Technology, Inc.
  • 1991-05-01 Sold (Public Records) $77,500 Public Records

Property tax history

+6.1%/yr

Latest (2025): $2,626 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…