CashFlowRE
Sign in Sign up
251 E 137th St
C+ Composite 61.76
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 +23.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +5.1/10.0
  • 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

$149,900

251 E 137th St · Glenpool, OK 74033
3 bd · 1.5 ba · 1,158 sqft · SingleFamily public records · 9 Days on market
Built 1978 7,800 sqft lot Est $186k · 20% under

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

Listing remarks

Glenpool hidden diamond with instant equity potential! Oversized yard and shed, new doors, 2 carports to store the boat and cars! NO HOA Roof Estimated 6 years old and in great shape! A little love and updates will go far! Only owner occupant buyers are eligible for first 30 days of listing through First Look Program. Sold AS-IS where is

Key facts

  • 7,800 sq ft lot
  • Garage
  • Built 1978

Property features AI

Finance

  • HOA & community: Sidewalks in the community

Exterior

  • Parking: Attached garage with 1 garage space; Carport; Boat and RV access/parking; Workshop area in garage
  • Security: Security system owned; No safety shelter
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Handicap accessible; Faces south; Slab foundation
  • Construction: Brick and wood frame construction; Asphalt/fiberglass roof; Year built per public records
  • Exterior features: Covered porch; Patio; Satellite dish; Shed(s) / storage; Chain link fencing; Mature trees

Interior

  • Kitchen: Eat-in kitchen; Oven; Range; Dishwasher
  • Bedrooms: Master bedroom with walk-in closet (first level)
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom; One half bathroom; Master bath (first level)
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Ceiling fans; Insulated windows with aluminum frames; Insulated doors; Security system owned; Smoke detectors
  • Laundry & utility: Utility room located inside (first level); 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 3-bed/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $274 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.5% vs local median 3.8% 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 leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,818 units permitted in Tulsa County in 2024 (518 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 35y 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 $46k; list at $150k implies a 226% gain — meaningful room to come down on a strong offer.

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 $149,900

Questions for the listing agent

  1. Built in 1978 — 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 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?
  4. 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.
  5. 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.
  6. 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
1.01%
Cap rate
8.49%
Cash-on-cash
7.84%
DSCR
1.35
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$186,438
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
306 E 136th Pl 0.06mi 3/1.5 1,143 (-1%) 8mo $192,000 $168 89
475 E 138th Pl 0.17mi 3/1.5 1,158 (0%) 6mo $175,200 $151 88
578 E 138th Pl 0.29mi 3/1.5 1,139 (-2%) 0mo $219,000 $192 84
13804 S Glen Pl 0.30mi 3/1.5 1,188 (+3%) 0mo $182,000 $153 81
401 E 137th St 0.11mi 2/1.5 (-1) 1,098 (-5%) 8mo $141,000 $128 74
13940 S Dogwood St 0.28mi 3/1.0 1,050 (-9%) 1mo $190,000 $181 69
462 E 136th Pl 0.17mi 3/2.0 1,285 (+11%) 8mo $200,000 $156 65
14324 S Dogwood St 0.52mi 4/1.5 (+1) 1,186 (+2%) 7mo $175,000 $148 61
590 E 134th Pl 0.36mi 3/1.0 1,028 (-11%) 6mo $182,000 $177 57
501 E 141st Pl 0.54mi 3/2.0 1,284 (+11%) 4mo $120,000 $93 52
660 E 143rd St 0.72mi 2/1.0 (-1) 1,084 (-6%) 7mo $175,000 $161 43
13760 S Maple St 0.71mi 3/2.0 1,312 (+13%) 8mo $225,000 $171 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-4.4%
Equity multiple
0.84×
Total profit
$-6,874
Equity at exit
$22,351
10-year hold
IRR
5.3%
Equity multiple
1.39×
Total profit
$16,306
Equity at exit
$12,961

Cash invested: $41,972 (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
8.3×

Monthly cashflow live

Estimated rent
$1,512 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$72 /mo · $864/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$318
Net cashflow
$274

Break-even live

Break-even rent $1,165
Max offer price $149,900
Occupancy floor 77%

Sensitivity live

Price -10% $359 -5% $317 +0% $274 +5% $232 +10% $189
Rent -10% $155 -5% $214 +0% $274 +5% $334 +10% $394
Rate -1.0pp $350 -0.5pp $312 base $274 +0.5pp $235 +1.0pp $196

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
$37,475
Closing costs
$4,497
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
13743 S Fern St Glenpool, OK 3.0 1.5 1139 $1,450 $1.27 11d 1 0.21mi
13486 S Fern St Glenpool, OK 3.0 1.0 976 $1,245 $1.28 2d 1 0.32mi
14900 S Birch St Glenpool, OK 1.0–2.0 1.0 842 $875 $1.04 2d 1 1.04mi

Listing history 15 events

  1. 2026-06-18
    status $149,900 Active 9 DOM
  2. 2026-06-10
    status $149,900 Pending 9 DOM
  3. 2026-06-09
    days on market $149,900 Active 9 DOM
  4. 2026-06-08
    days on market $149,900 Active 8 DOM
  5. 2026-06-07
    remarks 340-char remark
  6. 2026-06-07
    statusdays on market $149,900 Active 7 DOM
  7. 2026-05-11
    status Pending
  8. 2026-05-06
    listed $149,900 Active
  9. 2007-02-18
    historical
  10. 2006-08-18
    listed $90,000
  11. 2006-05-24
    historical
  12. 2006-02-18
    listed $90,000
  13. 1993-08-30
    soldstatus $46,000
  14. 1992-01-01
    soldstatus $34,000
  15. 1991-10-11
    listed $34,000

ⓘ 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
$864 · $72/mo
Projected year-2 tax
$1,349 · $112/mo
Expected delta
+$485/yr (+$40/mo · 56.1%)

ⓘ 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 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
$18,148
− Mortgage interest
−$8,397
− Property taxes
−$864
− Insurance
−$750
− Repairs & maintenance
−$1,452
− Management
−$1,452
− Depreciation
−$4,361
Taxable income
$873
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$210
After-tax cash flow
$3,081/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

+340.9% since first listed
9 events — show timeline
  • 2026-05-11 Pending MLS Technology, Inc.
  • 2026-05-06 Listed $149,900 MLS Technology, Inc.
  • 2007-02-18 Listing Removed MLS Technology, Inc.
  • 2006-08-18 Listed $90,000 MLS Technology, Inc.
  • 2006-05-24 Listing Removed MLS Technology, Inc.
  • 2006-02-18 Listed $90,000 MLS Technology, Inc.
  • 1993-08-30 Sold (Public Records) $46,000 Public Records
  • 1992-01-01 Sold (Public Records) $34,000 Public Records
  • 1991-10-11 Listed $34,000 MLS Technology, Inc.

Property tax history

+3.2%/yr

Latest (2025): $864 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…