CashFlowRE
Sign in Sign up
13342 S 21st Ct
D Composite 40.16
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).

  • Cash flow +12.2/30.0
  • ARV discount +8.4/15.0
  • DSCR +3.6/10.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • Rent growth +3.3/5.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$284,999

13342 S 21st Ct · Jenks, OK 74008
3 bd · 2.0 ba · 1,555 sqft · SingleFamily public records · 23 Days on market
Built 2012 Est $291k · at est.

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

Listing remarks MLS

Beautiful Dream Home! Updated with designer elements. New wood look tile in the main area, stunning stacked stone fireplace, upgraded kitchen appliances, new lighting, newly painted inside, large stained concrete back patio. Resort living neighborhood.

Key facts

  • New fence and gate
  • Three ovens
  • Built 2012

Tags

CUSTOM BUILT IN CABINETSTHREE OVENSNEW FENCE AND GATENEW PATIO COVER PERGOLAQUIET CUL DE SAC LOCATION

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/2.0-bath single-family listed at $285k.

Deal economics

  • At list price, monthly cash flow is $-59 ($-710/yr) — negative.
  • To cash-flow at today's rent, offer at most $275k (3.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $231k (18.8% below list).
  • Recommended offer: $231k (18.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.5% in Jenks — 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 71/100 on livability (#33 in OK) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
  • Bixby (suburban): math 39% / reading 36% proficiency, ranked #15 of 270 in OK (top 6%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 19% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+3.3%/yr); 790 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 4d 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 $2k of loan paydown is wiped out by about $9k 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 23 days — a 2% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y 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.

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 $231,498 (18.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.81%
Cap rate
6.04%
Cash-on-cash
-0.89%
DSCR
0.96
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$290,785
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13320 S 21st Pl 0.08mi 3/2.0 1,539 (-1%) 2mo $265,000 $172 93
2116 E 133rd Ct 0.07mi 3/2.0 1,567 (+1%) 12mo $269,500 $172 85
13307 S 21st Pl 0.12mi 3/2.0 1,654 (+6%) 3mo $272,500 $165 81
2112 E 133rd Ct 0.05mi 3/2.0 1,630 (+5%) 13mo $275,000 $169 79
13323 S 21st St 0.05mi 3/2.0 1,741 (+12%) 10mo $289,900 $167 69
2038 E 130th St S 0.37mi 3/2.0 1,655 (+6%) 12mo $312,664 $189 62
12934 S 20th Pl E 0.43mi 3/2.0 1,741 (+12%) 11mo $329,988 $190 51
13309 S 19th Ct 0.30mi 4/2.0 (+1) 1,750 (+12%) 12mo $327,500 $187 50
12918 S 21st Pl E 0.46mi 3/2.0 1,750 (+12%) 13mo $330,964 $189 47
12938 S 20th Pl E 0.42mi 4/2.0 (+1) 1,750 (+12%) 10mo $329,210 $188 46
2050 E 129th St S 0.53mi 4/2.0 (+1) 1,729 (+11%) 9mo $318,516 $184 44
12879 S 21st Pl E 0.58mi 3/2.0 1,750 (+12%) 12mo $329,681 $188 42

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 · 3.34% rent growth · sell at horizon

5-year hold
IRR
-17.4%
Equity multiple
0.38×
Total profit
$-49,169
Equity at exit
$42,494
10-year hold
IRR
-8.8%
Equity multiple
0.44×
Total profit
$-44,444
Equity at exit
$24,642

Cash invested: $79,800 (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 74008

Rents YoY
3.3%
Active inventory
790
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,315 high interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$275 /mo · $3,296/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$486
Net cashflow
$-59

Break-even live

Break-even rent $2,390
Max offer price $274,552
Occupancy floor 98%

Sensitivity live

Price -10% $102 -5% $22 +0% $-59 +5% $-140 +10% $-220
Rent -10% $-242 -5% $-151 +0% $-59 +5% $32 +10% $124
Rate -1.0pp $84 -0.5pp $13 base $-59 +0.5pp $-133 +1.0pp $-208

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
$71,250
Closing costs
$8,550
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2052 E 133rd Ct Bixby, OK 3.0 2.0 2158 $2,300 $1.07 24d 1 0.05mi
1928 E 133rd Ct Bixby, OK 4.0 2.0 2151 $2,200 $1.02 4d 1 0.28mi
2025 E 132nd St S Unit NA Bixby, OK 4.0 2.0 2143 $2,400 $1.12 4d 1 0.28mi
13312 S 19th Pl Bixby, OK 4.0 2.0 1812 $2,200 $1.21 24d 1 0.29mi
13245 S 19th St Bixby, OK 4.0 2.0 2024 $2,300 $1.14 4d 1 0.38mi

Listing history 24 events

  1. 2026-06-18
    days on market $284,999 Active 23 DOM
  2. 2026-06-17
    days on market $284,999 Active 22 DOM
  3. 2026-06-16
    days on market $284,999 Active 21 DOM
  4. 2026-06-15
    days on market $284,999 Active 20 DOM
  5. 2026-06-13
    days on market $284,999 Active 18 DOM
  6. 2026-06-13
    days on market $284,999 Active 17 DOM
  7. 2026-06-10
    days on market $284,999 Active 15 DOM
  8. 2026-06-09
    days on market $284,999 Active 14 DOM
  9. 2026-06-08
    days on market $284,999 Active 13 DOM
  10. 2026-06-07
    days on market $284,999 Active 12 DOM
  11. 2026-06-03
    days on market $284,999 Active 8 DOM
  12. 2026-06-02
    days on market $284,999 Active 7 DOM
  13. 2026-06-01
    days on market $284,999 Active 6 DOM
  14. 2026-05-31
    days on market $284,999 Active 5 DOM
  15. 2026-05-26
    listed $284,999 Active
  16. 2022-06-30
    historical
  17. 2022-06-08
    soldstatus $257,000
  18. 2022-06-07
    soldstatus $257,000 Closed
  19. 2022-06-06
    listed $257,000
  20. 2018-03-20
    soldstatus $185,000
  21. 2018-03-19
    soldstatus $185,000 Closed 252-char remark
    Show marketing remark (252 chars)

    Beautiful Dream Home! Updated with designer elements. New wood look tile in the main area, stunning stacked stone fireplace, upgraded kitchen appliances, new lighting, newly painted inside, large stained concrete back patio. Resort living neighborhood.

  22. 2018-02-20
    status Pending 252-char remark
    Show marketing remark (252 chars)

    Beautiful Dream Home! Updated with designer elements. New wood look tile in the main area, stunning stacked stone fireplace, upgraded kitchen appliances, new lighting, newly painted inside, large stained concrete back patio. Resort living neighborhood.

  23. 2018-02-14
    listed $184,500 Active 252-char remark
    Show marketing remark (252 chars)

    Beautiful Dream Home! Updated with designer elements. New wood look tile in the main area, stunning stacked stone fireplace, upgraded kitchen appliances, new lighting, newly painted inside, large stained concrete back patio. Resort living neighborhood.

  24. 2007-03-07
    soldstatus $35,000

ⓘ 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
$3,296 · $275/mo
Projected year-2 tax
$3,296 · $275/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 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥112°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$27,780
− Mortgage interest
−$15,964
− Property taxes
−$3,296
− Insurance
−$1,425
− Repairs & maintenance
−$2,222
− Management
−$2,222
− Depreciation
−$8,291
Taxable loss
−$5,641
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,354
After-tax cash flow
$644/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
Bixby
NCES district ID
4004500
Math proficiency
39% ▼ -13.00%
Reading proficiency
36% ▼ -14.00%
Median HH income
$75,727
Composite
34.9/100
National rank
#5081
State rank
#15 of 270 in OK

Livability — Jenks

Score
71/100
State rank
#33
US rank
#7270

Category grades

Amenities F Commute F Cost of living B+ 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
Jenks, OK
County
Tulsa County · 640,811 people
City population
24,547
Metro
Tulsa, OK
Population (ZIP)
34,006
Household income
$104,000
Rent vs Own
23.8% rent · 76.2% own
Severe rent burden
525.0

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
Predominantly White (73%)
Race & ethnicity
White 73% Two or more races 15% Hispanic / Latino 9% Native American 5% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 4% Slovak 2% Lithuanian 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 5% 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
▼ -127.20%
Current HPI
195.2538
Rent YoY
▲ 3.34%
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

+714.3% since first listed
10 events — show timeline
  • 2026-05-26 Listed $284,999 FSBO.com
  • 2022-06-30 Listing Removed MLS Technology, Inc.
  • 2022-06-08 Sold (Public Records) $257,000 Public Records
  • 2022-06-07 Sold (MLS) $257,000 MLS Technology, Inc.
  • 2022-06-06 Listed $257,000 MLS Technology, Inc.
  • 2018-03-20 Sold (Public Records) $185,000 Public Records
  • 2018-03-19 Sold (MLS) $185,000 MLS Technology, Inc.
  • 2018-02-20 Pending MLS Technology, Inc.
  • 2018-02-14 Listed $184,500 MLS Technology, Inc.
  • 2007-03-07 Sold (Public Records) $35,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $3,296 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…