CashFlowRE
Sign in Sign up
265 E Glenpool Blvd
C- Composite 53.66
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 +19.8/30.0
  • ARV discount +12.3/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.3/10.0
  • 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

$249,900

265 E Glenpool Blvd · Glenpool, OK 74033
5 bd · 2.0 ba · 1,918 sqft · SingleFamily public records · 40 Days on market
Built 1977 0.34 ac lot Est $280k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Brand new roof and ready for move-in. This home offers plenty of room to spread out, featuring a comfortable split floorplan and a garage that has been converted into additional bedrooms—perfect for guests, a home office, or extra living space. Fresh new carpet enhances the living room, adding warmth and comfort. Situated on a large corner lot, the property provides extra privacy and room to enjoy the outdoors. A covered patio completes the package, giving you a great spot to relax or entertain. A wonderful opportunity with space and potential.

Key facts

  • New flooring
  • Modern led lighting
  • New appliances

Tags

NEW ROOFNEW APPLIANCESNEW FLOORINGMODERN LED LIGHTINGNEWLY PAINTED CABINETRYTILE BACKSPLASH

Property features AI

Finance

  • Other: Outdoor fireplace/ventilation contributes to green indoor air quality (ventilation)
  • HOA & community: Gutters listed as a community feature

Exterior

  • Parking: Concrete driveway
  • Security: Smoke detector(s); No safety shelter
  • Utilities: Cable available; Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story home; Faces south; Slab foundation
  • Construction: Built per public records; Masonite, stone and wood siding exterior; Asphalt/fiberglass roof
  • Exterior features: Concrete driveway; Covered patio; Fire pit; Landscaping; Rain gutters; Shed(s); Privacy fencing; Corner lot with mature trees

Interior

  • Kitchen: Kitchen with island; Dishwasher; Garbage disposal; Oven; Range; Gas water heater
  • Bedrooms: Master bedroom with private bath and walk-in closet (first floor); Additional bedrooms (first floor)
  • Flooring: Carpet; Tile
  • Bathrooms: One full bathroom (first floor) with bathtub and heater/vent; One half bathroom (first floor) in master suite with shower-only and vent
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Vinyl windows; Ceramic counters; Programmable thermostat; Electric oven and range connections; Gas oven and range connections; Other interior features
  • Laundry & utility: Washer hookup; Electric dryer hookup; Gas dryer hookup; Inside utility room

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 5-bed/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $298 ($4k/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 $233k (6.6% below list).
  • Recommended offer: $233k (6.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% 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: 162 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 35% 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 $7k 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 40 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $170k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $233,498 (6.6% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  6. 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.
  7. 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
0.93%
Cap rate
7.72%
Cash-on-cash
5.11%
DSCR
1.23
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$280,028
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
265 E Glenpool Blvd 0.00mi 5/1.5 1,918 (0%) 1mo $249,000 $130 97
750 E 139th Pl 0.50mi 4/2.0 (-1) 2,067 (+8%) 6mo $350,000 $169 53
780 E 139th Pl 0.58mi 4/2.0 (-1) 2,151 (+12%) 5mo $315,000 $146 43
488 E 143rd St 0.63mi 4/2.5 (-1) 1,962 (+2%) 20mo $252,500 $129 43
14436 S Dogwood St 0.54mi 4/2.0 (-1) 1,700 (-11%) 10mo $205,000 $121 43
1064 E 137th St 0.74mi 5/2.5 2,084 (+9%) 14mo $311,500 $149 38

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
-8.4%
Equity multiple
0.69×
Total profit
$-21,611
Equity at exit
$37,261
10-year hold
IRR
1.1%
Equity multiple
1.08×
Total profit
$5,288
Equity at exit
$21,607

Cash invested: $69,972 (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 74033

Home prices YoY
-18.8%
Active inventory
162
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,335 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$132 /mo · $1,588/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$490
Net cashflow
$298

Break-even live

Break-even rent $1,958
Max offer price $249,900
Occupancy floor 82%

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
$62,475
Closing costs
$7,497
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1110 E 137th Pl Glenpool, OK 4.0 2.0 2169 $2,095 $0.97 2d 1 0.77mi
1110 E 137th Pl Glenpool, OK 4.0 2.0 2169 $2,095 $0.97 24d 1 0.77mi
1210 E 134th Pl Glenpool, OK 4.0 3.0 2345 $2,600 $1.11 19d 1 0.90mi

Listing history 10 events

  1. 2026-04-13
    status Pending
  2. 2026-04-07
    price $249,900
  3. 2026-03-04
    listed $259,900 Active
  4. 2026-01-20
    soldstatus $170,000
  5. 2026-01-16
    soldstatus $170,000 Closed 556-char remark
    Show marketing remark (556 chars)

    Brand new roof and ready for move-in. This home offers plenty of room to spread out, featuring a comfortable split floorplan and a garage that has been converted into additional bedrooms—perfect for guests, a home office, or extra living space. Fresh new carpet enhances the living room, adding warmth and comfort. Situated on a large corner lot, the property provides extra privacy and room to enjoy the outdoors. A covered patio completes the package, giving you a great spot to relax or entertain. A wonderful opportunity with space and potential.

  6. 2026-01-06
    status Pending 556-char remark
    Show marketing remark (556 chars)

    Brand new roof and ready for move-in. This home offers plenty of room to spread out, featuring a comfortable split floorplan and a garage that has been converted into additional bedrooms—perfect for guests, a home office, or extra living space. Fresh new carpet enhances the living room, adding warmth and comfort. Situated on a large corner lot, the property provides extra privacy and room to enjoy the outdoors. A covered patio completes the package, giving you a great spot to relax or entertain. A wonderful opportunity with space and potential.

  7. 2025-11-24
    listed $175,000 Active 556-char remark
    Show marketing remark (556 chars)

    Brand new roof and ready for move-in. This home offers plenty of room to spread out, featuring a comfortable split floorplan and a garage that has been converted into additional bedrooms—perfect for guests, a home office, or extra living space. Fresh new carpet enhances the living room, adding warmth and comfort. Situated on a large corner lot, the property provides extra privacy and room to enjoy the outdoors. A covered patio completes the package, giving you a great spot to relax or entertain. A wonderful opportunity with space and potential.

  8. 2013-06-10
    soldstatus $105,000
  9. 2007-01-03
    soldstatus $97,000
  10. 1987-09-10
    soldstatus $51,000

ⓘ 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
$1,588 · $132/mo
Projected year-2 tax
$2,249 · $187/mo
Expected delta
+$661/yr (+$55/mo · 41.6%)

ⓘ 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 ≥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
$28,020
− Mortgage interest
−$13,998
− Property taxes
−$1,588
− Insurance
−$1,250
− Repairs & maintenance
−$2,242
− Management
−$2,242
− Depreciation
−$7,270
Taxable loss
−$569
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$137
After-tax cash flow
$3,709/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

+390.0% since first listed
10 events — show timeline
  • 2026-04-13 Pending MLS Technology, Inc.
  • 2026-04-07 Price Changed $249,900 MLS Technology, Inc.
  • 2026-03-04 Listed $259,900 MLS Technology, Inc.
  • 2026-01-20 Sold (Public Records) $170,000 Public Records
  • 2026-01-16 Sold (MLS) $170,000 MLS Technology, Inc.
  • 2026-01-06 Pending MLS Technology, Inc.
  • 2025-11-24 Listed $175,000 MLS Technology, Inc.
  • 2013-06-10 Sold (Public Records) $105,000 Public Records
  • 2007-01-03 Sold (Public Records) $97,000 Public Records
  • 1987-09-10 Sold (Public Records) $51,000 Public Records

Property tax history

+1.5%/yr

Latest (2025): $1,588 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…