CashFlowRE
Sign in Sign up
3236 S 140th EastAvenue
D Composite 43.39
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 +13.0/30.0
  • ARV discount +11.5/15.0
  • DSCR +3.9/10.0
  • Livability +3.8/5.0
  • 1% rule +3.6/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$190,000

3236 S 140th EastAvenue · Tulsa, OK 74134
3 bd · 2.0 ba · 1,578 sqft · SingleFamily public records · 37 Days on market
Built 1979 8,784 sqft lot Est $208k · 9% under

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

Listing remarks MLS

Great starter home in Union Schools. New carpet. New paint. 3 bedrooms, 2 baths, 2 car garage, corner lot, wood burning fireplace. Large upstairs master bedroom.

Key facts

  • Convenient access
  • Unique layout
  • Private access

Tags

UNIQUE LAYOUTCONVENIENT ACCESSPRIVATE ACCESSCONVENIENT LOCATION

Property features AI

Finance

  • Other: Corner lot on a cul-de-sac (approximately 0.202 acres)

Exterior

  • Parking: Attached garage (2 spaces)
  • Security: No safety shelter; Privacy fencing
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: 2-story home; Faces east; Slab foundation
  • Construction: Vinyl siding with wood frame construction; Asphalt/fiberglass roof; Built per public records
  • Exterior features: Concrete driveway; Covered patio

Interior

  • Kitchen: Built-in oven; Cooktop; Gas water heater
  • Bedrooms: Master bedroom with walk-in closet (First level); Bedroom with walk-in closet (First level); Bedroom with walk-in closet (First level)
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: Master bathroom with bathtub (First level); Hall bathroom with bathtub and double sink (First level); 2 full bathrooms total
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Aluminum window frames; Laminate countertops; Programmable thermostat; Electric oven connection; Gas range connection; Other interior features
  • Laundry & utility: Washer hookup; Interior utility room (First level)

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 $190k.

Deal economics

  • At list price, monthly cash flow is $-12 ($-143/yr) — negative.
  • To cash-flow at today's rent, offer at most $188k (1.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $164k (13.5% below list).
  • Recommended offer: $164k (13.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% 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 (+3.5%/yr); 195 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $6k 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 37 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 20y 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: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,334 (13.5% 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. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.86%
Cap rate
6.22%
Cash-on-cash
-0.27%
DSCR
0.99
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$208,296
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13713 E 30th Pl 0.25mi 3/2.0 1,609 (+2%) 8mo $143,000 $89 79
2838 S 138th EastAvenue 0.44mi 3/2.0 1,487 (-6%) 1mo $211,000 $142 69
2737 S 136th EastAvenue 0.60mi 3/2.0 1,566 (-1%) 4mo $206,000 $132 68
2826 S 138th EastAvenue 0.47mi 3/2.0 1,664 (+5%) 2mo $230,000 $138 68
14803 E 33rd Pl 0.55mi 3/2.0 1,512 (-4%) 1mo $115,623 $76 67
13005 E 28th Pl 0.72mi 3/2.0 1,552 (-2%) 3mo $198,000 $128 62
14810 E 37th St 0.68mi 3/2.0 1,504 (-5%) 1mo $250,000 $166 59
15002 E 35th Pl 0.71mi 3/2.0 1,584 (+0%) 9mo $150,000 $95 59
3437 S 148th EastAvenue 0.55mi 3/2.0 1,349 (-14%) 4mo $145,000 $107 46
2745 S 138th EastAvenue 0.57mi 3/2.0 1,359 (-14%) 6mo $145,333 $107 45
14618 E 39th St S 0.75mi 3/2.0 1,419 (-10%) 7mo $261,000 $184 43
13059 E 28th Pl 0.64mi 3/2.0 1,356 (-14%) 8mo $200,500 $148 40

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 · 3.52% rent growth · sell at horizon

5-year hold
IRR
-16.2%
Equity multiple
0.42×
Total profit
$-30,658
Equity at exit
$28,330
10-year hold
IRR
-6.9%
Equity multiple
0.55×
Total profit
$-23,995
Equity at exit
$16,428

Cash invested: $53,200 (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 74134

Home prices YoY
-25.5%
Rents YoY
3.5%
Active inventory
195
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,643 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$235 /mo · $2,815/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$-12

Break-even live

Break-even rent $1,658
Max offer price $187,899
Occupancy floor 96%

Sensitivity live

Price -10% $96 -5% $42 +0% $-12 +5% $-66 +10% $-119
Rent -10% $-142 -5% $-77 +0% $-12 +5% $53 +10% $118
Rate -1.0pp $84 -0.5pp $36 base $-12 +0.5pp $-61 +1.0pp $-111

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
$47,500
Closing costs
$5,700
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3208 S 137th East Ave Tulsa, OK 3.0 2.0 1367 $1,578 $1.15 4d 1 0.19mi
13102 E 30th St Tulsa, OK 3.0 2.0 1190 $1,395 $1.17 25d 1 0.58mi
13102 E 30th St Tulsa, OK 3.0 2.0 1190 $1,395 $1.17 20d 1 0.58mi
13809 E 27th Pl Tulsa, OK 4.0 2.0 1741 $1,785 $1.03 22d 1 0.64mi
14826 E 39th St S Tulsa, OK 4.0 2.0 1691 $1,980 $1.17 13d 1 0.82mi
3311 S 126th East Ave Tulsa, OK 3.0 2.0 1395 $1,650 $1.18 25d 1 0.87mi
2336 S 137th East Ave Tulsa, OK 1.0–3.0 1.0–2.0 1080 $1,499 $1.39 3d 1 0.97mi
2444 S 121st East Ave Tulsa, OK 3.0 1.5 1168 $1,395 $1.19 25d 1 1.44mi

Listing history 36 events

  1. 2026-06-21
    days on market $190,000 Active 37 DOM
  2. 2026-06-18
    days on market $190,000 Active 34 DOM
  3. 2026-06-17
    days on market $190,000 Active 33 DOM
  4. 2026-06-16
    pricedays on market $190,000 Active 32 DOM
  5. 2026-06-15
    days on market $195,000 Active 31 DOM
  6. 2026-06-13
    days on market $195,000 Active 29 DOM
  7. 2026-06-13
    days on market $195,000 Active 28 DOM
  8. 2026-06-10
    days on market $195,000 Active 26 DOM
  9. 2026-06-09
    days on market $195,000 Active 25 DOM
  10. 2026-06-08
    days on market $195,000 Active 24 DOM
  11. 2026-06-07
    days on market $195,000 Active 23 DOM
  12. 2026-06-05
    days on market $195,000 Active 20 DOM
  13. 2026-06-03
    days on market $195,000 Active 19 DOM
  14. 2026-06-02
    days on market $195,000 Active 18 DOM
  15. 2026-06-02
    price $195,000 Active 17 DOM
  16. 2026-06-01
    days on market $199,800 Active 17 DOM
  17. 2026-05-31
    days on market $199,800 Active 16 DOM
  18. 2026-05-13
    listed $199,800 Active
  19. 2023-03-10
    soldstatus $180,000
  20. 2023-03-09
    soldstatus $180,000 Closed 161-char remark
    Show marketing remark (161 chars)

    Great starter home in Union Schools. New carpet. New paint. 3 bedrooms, 2 baths, 2 car garage, corner lot, wood burning fireplace. Large upstairs master bedroom.

  21. 2023-02-10
    status Pending 161-char remark
    Show marketing remark (161 chars)

    Great starter home in Union Schools. New carpet. New paint. 3 bedrooms, 2 baths, 2 car garage, corner lot, wood burning fireplace. Large upstairs master bedroom.

  22. 2023-02-08
    listed $180,000 Active 161-char remark
    Show marketing remark (161 chars)

    Great starter home in Union Schools. New carpet. New paint. 3 bedrooms, 2 baths, 2 car garage, corner lot, wood burning fireplace. Large upstairs master bedroom.

  23. 2018-08-10
    historical
  24. 2018-08-02
    listed $129,900 Active
  25. 2012-12-19
    historical
  26. 2012-08-22
    listed $114,900
  27. 2012-07-26
    historical
  28. 2012-02-22
    listed $114,900
  29. 2009-08-01
    historical
  30. 2009-03-06
    listed $114,900
  31. 2007-11-20
    soldstatus $112,000
  32. 2007-05-29
    historical
  33. 2006-12-03
    listed $114,900
  34. 2006-11-09
    historical
  35. 2006-05-18
    listed $114,900
  36. 2005-06-29
    soldstatus $780,000

ⓘ 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
$2,815 · $235/mo
Projected year-2 tax
$2,815 · $235/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 4/10 Moderate
  • 🌡 Heat 6/10 Major 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
$19,720
− Mortgage interest
−$10,643
− Property taxes
−$2,815
− Insurance
−$950
− Repairs & maintenance
−$1,578
− Management
−$1,578
− Depreciation
−$5,527
Taxable loss
−$3,370
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$809
After-tax cash flow
$666/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)
23,323
Household income
$73,119
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
608.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 46% Hispanic / Latino 26% Two or more races 15% Black 10% Asian 7% Native American 5%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Slovak 1% Lithuanian 1% Italian 1%
Foreign-born
18% · Canada, Vietnam, South Korea
Languages at home
71% English-only · Spanish 22% Other Asian/Pacific 3% Vietnamese 2%

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
▼ -68.07%
Current HPI
198.7031
Rent YoY
▲ 3.52%
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

-74.4% since first listed
19 events — show timeline
  • 2026-05-13 Listed $199,800 MLS Technology, Inc.
  • 2023-03-10 Sold (Public Records) $180,000 Public Records
  • 2023-03-09 Sold (MLS) $180,000 MLS Technology, Inc.
  • 2023-02-10 Pending MLS Technology, Inc.
  • 2023-02-08 Listed $180,000 MLS Technology, Inc.
  • 2018-08-10 Listing Removed MLS Technology, Inc.
  • 2018-08-02 Listed $129,900 MLS Technology, Inc.
  • 2012-12-19 Listing Removed MLS Technology, Inc.
  • 2012-08-22 Listed $114,900 MLS Technology, Inc.
  • 2012-07-26 Listing Removed MLS Technology, Inc.
  • 2012-02-22 Listed $114,900 MLS Technology, Inc.
  • 2009-08-01 Listing Removed MLS Technology, Inc.
  • 2009-03-06 Listed $114,900 MLS Technology, Inc.
  • 2007-11-20 Sold (Public Records) $112,000 Public Records
  • 2007-05-29 Listing Removed MLS Technology, Inc.
  • 2006-12-03 Listed $114,900 MLS Technology, Inc.
  • 2006-11-09 Listing Removed MLS Technology, Inc.
  • 2006-05-18 Listed $114,900 MLS Technology, Inc.
  • 2005-06-29 Sold (Public Records) $780,000 Public Records

Property tax history

+4.9%/yr

Latest (2025): $2,815 · +9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…