CashFlowRE
Sign in Sign up
6501 N Quaker Ave
C Composite 56.61
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 +29.2/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +1.3/10.0
  • Schools +0.8/10.0
  • ARV discount +0.0/15.0

$95,000

6501 N Quaker Ave · Turley, OK 74126
2 bd · 1.0 ba · 837 sqft · SingleFamily public records · 98 Days on market
Built 1930 6,300 sqft lot Est $78k · 22% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investment opportunity or renovation project! This 2-bedroom, 1-bath home sits on two residential lots and offers plenty of potential for investors or buyers looking to add their own updates. The property includes a 2 car detached garage, as well as a small storage shed, and sits on a fully fenced corner lot. While the home is currently livable, it presents a great opportunity to renovate, expand, or rebuild. Whether you're looking for your next rental property, a flip project, or a place to make your own, this property offers a solid starting point with room to grow. Property is being sold As-Is, with no repairs to be made by the seller

Key facts

  • Two residential lots
  • Detached garage
  • Small storage shed

Tags

TWO RESIDENTIAL LOTSDETACHED GARAGESMALL STORAGE SHEDFULLY FENCED CORNER LOT

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Sidewalks in the community

Exterior

  • Parking: Detached garage (2 car)
  • Security: No safety shelter
  • Utilities: Cable available; Electricity available; Fiber optic available; Natural gas available; Phone available; Public water; Public sewer
  • Home design: Single-story home; Faces west; Crawlspace foundation
  • Construction: Stone and wood frame construction; Asphalt/fiberglass roof
  • Exterior features: Covered porch; Shed(s); Gravel driveway; Chain link fencing; Corner lot; Mature trees

Interior

  • Kitchen: Dishwasher; Plumbed for ice maker
  • Bedrooms: Master bedroom (first level); Additional bedroom (first level)
  • Flooring: Carpet; Laminate flooring
  • Bathrooms: Hall full bathroom (first level)
  • Heating & cooling: Gas heating; Window air conditioning units
  • Interior features: Aluminum window frames; Laminate countertops; Gas range and gas oven connections
  • Laundry & utility: Washer hookup; Gas dryer hookup; Inside utility room

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 2-bed/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $332 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $86k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#98 in OK) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F, amenities F, employment F.
  • Tulsa (urban): math 7% / reading 12% proficiency, ranked #250 of 270 in OK (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 70 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,818 units permitted in Tulsa County in 2024 (518 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($42k/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 $657 of loan paydown is wiped out by about $3k 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 + 3.0% rent growth), your $27k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 98 days — a 9% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $16k; list at $95k implies a 476% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate 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 $86,450 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — 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. 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.
  7. 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.
  8. 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
1.20%
Cap rate
10.48%
Cash-on-cash
14.96%
DSCR
1.67
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$77,841
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1615 E 66th St N 0.40mi 2/1.0 912 (+9%) 14mo $85,000 $93 55

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
5.5%
Equity multiple
1.21×
Total profit
$5,688
Equity at exit
$14,165
10-year hold
IRR
14.9%
Equity multiple
2.20×
Total profit
$31,993
Equity at exit
$8,214

Cash invested: $26,600 (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 74126

Home prices YoY
-2.9%
Active inventory
70
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,136 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$28 /mo · $336/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$332

Break-even live

Break-even rent $716
Max offer price $95,000
Occupancy floor 66%

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
$23,750
Closing costs
$2,850
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5731 N Garrison Pl Tulsa, OK 3.0 1.0 912 $925 $1.01 1d 1 0.94mi
5618 N Garrison Pl Tulsa, OK 3.0 1.0 904 $1,100 $1.22 21d 1 1.06mi
5510 N Johnstown Ave Tulsa, OK 3.0 1.0 972 $995 $1.02 1d 1 1.06mi
5519 N Garrison Pl Tulsa, OK 3.0 1.0 1076 $1,200 $1.12 21d 1 1.17mi
1553 E 53rd St N Tulsa, OK 3.0 1.0 1100 $1,250 $1.14 1d 1 1.22mi
1530 E 52nd St N Tulsa, OK 3.0 2.0 1042 $1,500 $1.44 1d 1 1.29mi
5135 N Utica Ave Tulsa, OK 3.0 1.0 840 $995 $1.18 23d 1 1.36mi

Listing history 18 events

  1. 2026-06-18
    days on market $95,000 Active 98 DOM
  2. 2026-06-17
    days on market $95,000 Active 97 DOM
  3. 2026-06-16
    days on market $95,000 Active 96 DOM
  4. 2026-06-15
    days on market $95,000 Active 95 DOM
  5. 2026-06-13
    days on market $95,000 Active 93 DOM
  6. 2026-06-10
    days on market $95,000 Active 90 DOM
  7. 2026-06-09
    days on market $95,000 Active 89 DOM
  8. 2026-06-08
    days on market $95,000 Active 88 DOM
  9. 2026-06-07
    days on market $95,000 Active 87 DOM
  10. 2026-06-05
    days on market $95,000 Active 84 DOM
  11. 2026-06-03
    days on market $95,000 Active 83 DOM
  12. 2026-06-02
    days on market $95,000 Active 82 DOM
  13. 2026-06-01
    days on market $95,000 Active 81 DOM
  14. 2026-05-31
    days on market $95,000 Active 80 DOM
  15. 2026-05-07
    price $95,000
  16. 2026-04-01
    price $110,000
  17. 2026-03-12
    listed $115,000 Active
  18. 1997-06-25
    soldstatus $16,500

ⓘ 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
$336 · $28/mo
Projected year-2 tax
$855 · $71/mo
Expected delta
+$519/yr (+$43/mo · 154.5%)

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°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 2 unhealthy d/yr today · 2 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
$13,631
− Mortgage interest
−$5,321
− Property taxes
−$336
− Insurance
−$475
− Repairs & maintenance
−$1,091
− Management
−$1,091
− Depreciation
−$2,764
Taxable income
$2,554
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$613
After-tax cash flow
$3,366/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
Tulsa
NCES district ID
4030240
Math proficiency
7% ▼ -9.00%
Reading proficiency
12% ▼ -7.00%
Median HH income
$37,895
Composite
8.04/100
National rank
#9919
State rank
#250 of 270 in OK

Livability — Turley

Score
67/100
State rank
#98
US rank
#11030

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Turley, OK
County
Osage County · 26,244 people
City population
2,217
Metro
Tulsa, OK
Population (ZIP)
9,920
Household income
$42,172
Rent vs Own
39.8% rent · 60.2% own
Severe rent burden
417.0

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 0.71)
Race & ethnicity
Black 45% White 26% Hispanic / Latino 14% Two or more races 11% Native American 4% Asian 1%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Iranian 1% Serbian 1% Lithuanian 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
87% English-only · Spanish 11% Other Asian/Pacific 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
▼ -7.45%
Current HPI
253.7105
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

+475.8% since first listed
4 events — show timeline
  • 2026-05-07 Price Changed $95,000 MLS Technology, Inc.
  • 2026-04-01 Price Changed $110,000 MLS Technology, Inc.
  • 2026-03-12 Listed $115,000 MLS Technology, Inc.
  • 1997-06-25 Sold (Public Records) $16,500 Public Records

Property tax history

+4.7%/yr

Latest (2025): $336 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…