CashFlowRE
Sign in Sign up
9006 E 48th Pl
C+ Composite 63.3
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 +26.8/30.0
  • DSCR +9.2/10.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.2/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$150,000

9006 E 48th Pl · Tulsa, OK 74145
5 bd · 3.5 ba · 2,316 sqft · SingleFamily public records · 79 Days on market
Built 1972 10,222 sqft lot

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

Key facts

  • 0.23 acre lot
  • 2 garage spots
  • Built 1972

Property features AI

Finance

  • HOA & community: Community gutters

Exterior

  • Parking: Attached garage with 2 spaces
  • Security: Smoke detector(s); No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story; Faces north; Slab foundation
  • Construction: Brick and steel construction; Asphalt/fiberglass roof; Built from public records
  • Exterior features: Patio; Rain gutters; Shed(s); Chain link fencing

Interior

  • Kitchen: Dishwasher; Disposal; Oven; Range; Plumbed for ice maker
  • Bedrooms: Master bedroom with walk-in closet (First level); Bedroom with private bath (First level); Two additional bedrooms (First level)
  • Flooring: Carpet; Tile
  • Bathrooms: 3 full bathrooms; 1 half bathroom; Master bath (First level)
  • Heating & cooling: Central heating (gas); Central air conditioning (two units)
  • Interior features: Ceiling fan(s); Aluminum window frames; Electric oven and range connections; Gas oven and range connections
  • Laundry & utility: Electric dryer hookup; Gas dryer hookup; Utility room (inside, First level); Gas water heater; 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 5-bed/3.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $411 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 3.8% 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-.
  • Union (urban): math 20% / reading 20% proficiency, ranked #160 of 270 in OK (top 59%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+6.7%/yr); 75 active listings in the ZIP; 2,818 units permitted in Tulsa County in 2024 (518 in 5+ unit buildings).
  • This rent runs 38% 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 $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.
  • At projected returns (-3.0% appreciation + 6.7% rent growth), your $42k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 25y ago; this cycle's ask has dropped $35k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $141,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — 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
1.25%
Cap rate
9.58%
Cash-on-cash
11.74%
DSCR
1.52
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.7% rent growth · sell at horizon

5-year hold
IRR
5.4%
Equity multiple
1.22×
Total profit
$9,171
Equity at exit
$22,365
10-year hold
IRR
18.0%
Equity multiple
2.76×
Total profit
$74,013
Equity at exit
$12,969

Cash invested: $42,000 (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 74145

Rents YoY
6.7%
Active inventory
75
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,878 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$224 /mo · $2,685/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$394
Net cashflow
$411

Break-even live

Break-even rent $1,358
Max offer price $150,000
Occupancy floor 73%

Sensitivity live

Price -10% $496 -5% $453 +0% $411 +5% $369 +10% $326
Rent -10% $263 -5% $337 +0% $411 +5% $485 +10% $559
Rate -1.0pp $487 -0.5pp $449 base $411 +0.5pp $372 +1.0pp $333

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
$37,500
Closing costs
$4,500
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.

Listing history 30 events

  1. 2026-06-21
    days on market $150,000 Active 79 DOM
  2. 2026-06-18
    days on market $150,000 Active 76 DOM
  3. 2026-06-17
    days on market $150,000 Active 75 DOM
  4. 2026-06-16
    days on market $150,000 Active 74 DOM
  5. 2026-06-15
    days on market $150,000 Active 73 DOM
  6. 2026-06-13
    days on market $150,000 Active 71 DOM
  7. 2026-06-13
    days on market $150,000 Active 70 DOM
  8. 2026-06-10
    days on market $150,000 Active 68 DOM
  9. 2026-06-09
    days on market $150,000 Active 67 DOM
  10. 2026-06-08
    days on market $150,000 Active 66 DOM
  11. 2026-06-07
    days on market $150,000 Active 65 DOM
  12. 2026-06-05
    days on market $150,000 Active 62 DOM
  13. 2026-06-03
    days on market $150,000 Active 61 DOM
  14. 2026-06-02
    days on market $150,000 Active 60 DOM
  15. 2026-06-01
    days on market $150,000 Active 59 DOM
  16. 2026-05-31
    days on market $150,000 Active 58 DOM
  17. 2026-05-05
    price $150,000
  18. 2026-04-03
    listed $185,000 Active
  19. 2026-03-21
    status Pending
  20. 2026-03-21
    historical
  21. 2026-02-27
    listed $185,000 Active
  22. 2007-01-18
    soldstatus $132,500
  23. 2006-10-17
    historical
  24. 2006-07-17
    listed $136,500
  25. 2004-05-09
    historical
  26. 2003-11-08
    listed $128,000
  27. 2002-01-17
    soldstatus $112,000
  28. 2002-01-10
    soldstatus $112,000
  29. 2001-12-04
    historical
  30. 2001-09-06
    listed $119,000

ⓘ 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
$2,685 · $224/mo
Projected year-2 tax
$2,685 · $224/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 7/10 Severe 7 d/yr ≥110°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 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
$22,539
− Mortgage interest
−$8,402
− Property taxes
−$2,685
− Insurance
−$750
− Repairs & maintenance
−$1,803
− Management
−$1,803
− Depreciation
−$4,364
Taxable income
$2,732
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$656
After-tax cash flow
$4,276/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
Union
NCES district ID
4030600
Math proficiency
20% ▼ -9.00%
Reading proficiency
20% ▼ -9.00%
Median HH income
$52,744
Composite
18.18/100
National rank
#8962
State rank
#160 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)
18,196
Household income
$58,706
Rent vs Own
42.7% rent · 57.3% own
Severe rent burden
566.0

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 0.69)
Race & ethnicity
White 48% Hispanic / Latino 25% Two or more races 18% Black 12% Asian 4% Native American 4%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
13% · Canada, Vietnam, Philippines
Languages at home
76% English-only · Spanish 18% Arabic 1% Other Indo-European 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
▼ -168.71%
Current HPI
236.7578
Rent YoY
▲ 6.70%
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

+26.1% since first listed
14 events — show timeline
  • 2026-05-05 Price Changed $150,000 MLS Technology, Inc.
  • 2026-04-03 Listed $185,000 MLS Technology, Inc.
  • 2026-03-21 Pending MLS Technology, Inc.
  • 2026-03-21 Listing Removed MLS Technology, Inc.
  • 2026-02-27 Listed $185,000 MLS Technology, Inc.
  • 2007-01-18 Sold (Public Records) $132,500 Public Records
  • 2006-10-17 Listing Removed MLS Technology, Inc.
  • 2006-07-17 Listed $136,500 MLS Technology, Inc.
  • 2004-05-09 Listing Removed MLS Technology, Inc.
  • 2003-11-08 Listed $128,000 MLS Technology, Inc.
  • 2002-01-17 Sold (Public Records) $112,000 Public Records
  • 2002-01-10 Sold (MLS) $112,000 MLS Technology, Inc.
  • 2001-12-04 Listing Removed MLS Technology, Inc.
  • 2001-09-06 Listed $119,000 MLS Technology, Inc.

Property tax history

+2.9%/yr

Latest (2025): $2,685 · +9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…