CashFlowRE
Sign in Sign up
238 S Oklahoma Ave
C- Composite 53.62
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 +19.4/30.0
  • ARV discount +10.8/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.5/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Appreciation +2.7/10.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$135,000

238 S Oklahoma Ave · Shawnee, OK 74801
4 bd · 2.0 ba · 1,696 sqft · SingleFamily public records · 199 Days on market
Built 1940 7,000 sqft lot Est $146k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This real estate parcel contains two buildings: 236 S Oklahoma (a stand alone 1 bedroom unit) and 238 S Oklahoma (a three unit building) for a total of four (4) units. Both buildings are represented on the same tax parcel and are being sold together. Seller will not divide. 236 S Oklahoma Avenue has Central Heat & Air. 238 S Oklahoma Avenue consists of three (3) rentable units, each having wall heaters and window A/C units. When fully rented the rental revenue is $1,995. Buyer to verify all information.

Key facts

  • Updated units
  • Modern upgrades
  • Granite countertops

Tags

INCOME-PRODUCING QUADPLEXUPDATED UNITSMODERN UPGRADESGRANITE COUNTERTOPSFLEXIBLE CONFIGURATIONCONVENIENTLY LOCATED

Property features AI

Finance

  • Other: Manual geocode; Directions: From Main Street, go south on Oklahoma to property; located on the west side of the street.; Not historically designated
  • Financial info: Operating as a multi-unit property with 4 total units (4 efficiency units)
  • HOA & community: No mandatory association dues

Exterior

  • Home design: Fourplex residential income property; Multi-level property; Existing condition
  • Construction: Frame construction; Composition roof; Conventional foundation
  • Exterior features: Zero lot line

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 4 full bathrooms
  • Interior features: Occupied

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 $135k.

Deal economics

  • At list price, monthly cash flow is $152 ($2k/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 $129k (4.6% below list).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 3.9% in Shawnee — 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 63/100 on livability (#217 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Shawnee (town): math 11% / reading 17% proficiency, ranked #238 of 270 in OK (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Horace Mann Es (math 12% / reading 12%, grade F, #667 of 845 statewide, top 82%, 225 students, 0% FRL); Shawnee Hs (math 16% / reading 35%, grade F, #142 of 447 statewide, top 32%, 987 students, 0% FRL) — zoned schools average 0% FRL vs 70% district-wide (70 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+2.8%/yr); 192 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); 183 units permitted in Pottawatomie County in 2024 (16 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Pottawatomie County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 199 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 15y ago; this cycle's ask is 14900% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $90k; list at $135k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 199 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.95%
Cap rate
7.64%
Cash-on-cash
4.82%
DSCR
1.21
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$145,856
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
220 N Harrison Ave 0.48mi 5/2.0 (+1) 1,747 (+3%) 2mo $150,000 $86 66
220 N Mckinley Ave 0.43mi 4/1.5 1,762 (+4%) 19mo $134,000 $76 56
522 E Market Ave 0.75mi 4/2.0 1,603 (-6%) 2mo $95,000 $59 54
220 N Market Ave 0.56mi 3/2.0 (-1) 1,752 (+3%) 12mo $155,000 $88 54
514 N Beard Ave 0.69mi 4/2.0 1,918 (+13%) 1mo $26,000 $14 45
323 N Philadelphia Ave 0.43mi 4/1.5 1,501 (-12%) 21mo $152,400 $102 41
522 S Park Ave 0.54mi 4/2.0 1,519 (-10%) 20mo $160,000 $105 40
311 N Mckinley Ave 0.50mi 4/2.0 1,890 (+11%) 23mo $170,000 $90 38
222 W Highland St 0.74mi 3/2.0 (-1) 1,464 (-14%) 2mo $106,000 $72 36

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 · 2.82% rent growth · sell at horizon

5-year hold
IRR
-9.0%
Equity multiple
0.67×
Total profit
$-12,461
Equity at exit
$20,129
10-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$559
Equity at exit
$11,672

Cash invested: $37,800 (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 74801

Home prices YoY
-1.7%
Rents YoY
2.8%
Active inventory
192
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,288 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$101 /mo · $1,217/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$152

Break-even live

Break-even rent $1,096
Max offer price $135,000
Occupancy floor 83%

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
$33,750
Closing costs
$4,050
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
319 S Center Ave Shawnee, OK 3.0 2.0 1243 $1,245 $1.00 4d 1 0.22mi
515 W 10th St Shawnee, OK 3.0 1.0 1131 $825 $0.73 20d 1 0.74mi
315 S Kennedy Ave Shawnee, OK 2.0–3.0 1.0–2.0 979 $898 $0.92 23d 5 1.03mi

Listing history 35 events

  1. 2026-06-19
    days on market $135,000 Active 199 DOM
  2. 2026-06-18
    days on market $135,000 Active 198 DOM
  3. 2026-06-17
    days on market $135,000 Active 197 DOM
  4. 2026-06-16
    days on market $135,000 Active 196 DOM
  5. 2026-06-15
    days on market $135,000 Active 195 DOM
  6. 2026-06-14
    days on market $135,000 Active 193 DOM
  7. 2026-06-12
    days on market $135,000 Active 192 DOM
  8. 2026-06-09
    days on market $135,000 Active 189 DOM
  9. 2026-06-08
    days on market $135,000 Active 188 DOM
  10. 2026-06-07
    days on market $135,000 Active 187 DOM
  11. 2026-06-05
    days on market $135,000 Active 184 DOM
  12. 2026-06-02
    days on market $135,000 Active 182 DOM
  13. 2026-06-01
    pricedays on market $135,000 Active 181 DOM
  14. 2026-05-31
    days on market $140,000 Active 180 DOM
  15. 2026-05-30
    remarks 687-char remark
  16. 2026-05-30
    pricedays on market $140,000 Active 179 DOM
  17. 2026-05-22
    listed $900
  18. 2026-05-04
    price $145,000
  19. 2025-12-29
    historical $850
  20. 2025-12-28
    price $148,000
  21. 2025-12-04
    status Active
  22. 2025-11-28
    listed $850
  23. 2025-11-11
    status Active
  24. 2025-10-08
    listed $150,000 Active
  25. 2024-10-17
    historical $850
  26. 2024-09-28
    listed $850
  27. 2024-09-12
    historical $850
  28. 2024-08-12
    listed $850
  29. 2022-03-16
    soldstatus $90,000
  30. 2022-03-14
    soldstatus $90,000 Sold 517-char remark
    Show marketing remark (517 chars)

    This real estate parcel contains two buildings: 236 S Oklahoma (a stand alone 1 bedroom unit) and 238 S Oklahoma (a three unit building) for a total of four (4) units. Both buildings are represented on the same tax parcel and are being sold together. Seller will not divide. 236 S Oklahoma Avenue has Central Heat & Air. 238 S Oklahoma Avenue consists of three (3) rentable units, each having wall heaters and window A/C units. When fully rented the rental revenue is $1,995. Buyer to verify all information.

  31. 2022-01-18
    status Pending 517-char remark
    Show marketing remark (517 chars)

    This real estate parcel contains two buildings: 236 S Oklahoma (a stand alone 1 bedroom unit) and 238 S Oklahoma (a three unit building) for a total of four (4) units. Both buildings are represented on the same tax parcel and are being sold together. Seller will not divide. 236 S Oklahoma Avenue has Central Heat & Air. 238 S Oklahoma Avenue consists of three (3) rentable units, each having wall heaters and window A/C units. When fully rented the rental revenue is $1,995. Buyer to verify all information.

  32. 2022-01-16
    listed $90,000 Active 517-char remark
    Show marketing remark (517 chars)

    This real estate parcel contains two buildings: 236 S Oklahoma (a stand alone 1 bedroom unit) and 238 S Oklahoma (a three unit building) for a total of four (4) units. Both buildings are represented on the same tax parcel and are being sold together. Seller will not divide. 236 S Oklahoma Avenue has Central Heat & Air. 238 S Oklahoma Avenue consists of three (3) rentable units, each having wall heaters and window A/C units. When fully rented the rental revenue is $1,995. Buyer to verify all information.

  33. 2011-10-14
    historical
  34. 2011-04-13
    listed $58,000
  35. 2005-10-12
    soldstatus $63,000

ⓘ 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
$1,217 · $101/mo
Projected year-2 tax
$1,217 · $101/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 5/10 Major 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$15,455
− Mortgage interest
−$7,562
− Property taxes
−$1,217
− Insurance
−$675
− Repairs & maintenance
−$1,236
− Management
−$1,236
− Depreciation
−$3,927
Taxable loss
−$399
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$96
After-tax cash flow
$1,918/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
Shawnee
NCES district ID
4027570
Math proficiency
11% ▼ -10.00%
Reading proficiency
17% ▼ -10.00%
Median HH income
$32,128
Composite
11.21/100
National rank
#9724
State rank
#238 of 270 in OK

Livability — Shawnee

Score
63/100
State rank
#217
US rank
#15593

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Shawnee, OK
County
Pottawatomie County · 45,194 people
City population
45,194
Metro
Shawnee, OK
Population (ZIP)
21,967
Household income
$55,077
Rent vs Own
37.2% rent · 62.8% own
Severe rent burden
594.0

Population outlook (Pottawatomie County) Hauer SSP2

Today (2025)
76,622 people
By 2030
78,816 · +2.9%
By 2040
82,766 · +8.0%
By 2050
86,031 · +12.3%
By 2075
93,316 · +21.8%
By 2100
95,820 · +25.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Native American 15% Two or more races 10% Hispanic / Latino 7% Black 3%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 1% Slovak 1% Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Pottawatomie

2024 margin
Solid R (+47.4) · D 25.2% · R 72.7% · Other 2.1%
2008→2024 swing
-9.1pp toward R · 2008: -38.4pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+46.0 2016: R+46.5 2012: R+38.7 2008: R+38.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -4.66%
Current HPI
266.7965
Rent YoY
▲ 2.82%
Metro
Shawnee, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+130.2% since first listed
19 events — show timeline
  • 2026-05-22 Listed for Rent $900 TURBOTENANT
  • 2026-05-04 Price Changed $145,000 MLSOK
  • 2025-12-29 Rental Removed $850 TURBOTENANT
  • 2025-12-28 Price Changed $148,000 MLSOK
  • 2025-12-04 Relisted MLSOK
  • 2025-11-28 Listed for Rent $850 TURBOTENANT
  • 2025-11-11 Relisted MLSOK
  • 2025-10-08 Listed $150,000 MLSOK
  • 2024-10-17 Rental Removed $850 TURBOTENANT
  • 2024-09-28 Listed for Rent $850 TURBOTENANT
  • 2024-09-12 Rental Removed $850 TURBOTENANT
  • 2024-08-12 Listed for Rent $850 TURBOTENANT
  • 2022-03-16 Sold (Public Records) $90,000 Public Records
  • 2022-03-14 Sold (MLS) $90,000 MLSOK
  • 2022-01-18 Pending MLSOK
  • 2022-01-16 Listed $90,000 MLSOK
  • 2011-10-14 Listing Removed MLSOK
  • 2011-04-13 Listed $58,000 MLSOK
  • 2005-10-12 Sold (Public Records) $63,000 Public Records

Property tax history

+4.6%/yr

Latest (2025): $1,217 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…