8011 S Date Pl · Broken Arrow, OK
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $2,463 – $4,575
Heat risk 6/10 · Moderate
- Hot days now (above 111°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 3/10 · Minor
- Chance of severe wind over 30 yrs
- 4.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +23.1/30.0
- ARV discount +8.0/15.0
- DSCR +7.4/10.0
- 1% rule +5.2/10.0
- Livability +3.9/5.0
- Rent growth +3.5/5.0
- Condition / age +2.5/5.0
- Schools +2.4/10.0
- Appreciation +0.0/10.0
$234,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
This charming 3 bed 2 bath home is the perfect starter home or downsizing opportunity. The open living area is warm and inviting featuring a cozy fireplace and easy flow into dining and kitchen area. French doors open to a spacious entertaining deck and patio - great for weekend cookouts. Master has private bath and el 2 added bedrooms offer flexibility for a home office or guest space. Large storage area in backyard. Workbench included in 2-car garage.
Key facts
- Large storage area
- Workbench included
- Private bath
Tags
Property features AI
Finance
- HOA & community: Community gutters
Exterior
- Parking: Attached garage with 2 spaces; Garage includes shelving and workshop area
- Security: Smoke detectors; No safety shelter
- Utilities: Public water and public sewer; Electricity and natural gas available; Cable and phone available
- Home design: Single-story home; Faces west; Handicap access; Slab foundation
- Construction: Built using masonite, stone and wood frame; Asphalt fiberglass roof
- Exterior features: Concrete driveway; Landscaping with mature trees; Rain gutters; Deck, patio and porch; Exterior storage; Full privacy fencing
Interior
- Kitchen: Eat-in kitchen with pantry; Dishwasher, built-in microwave, oven, range, refrigerator; Disposal; Plumbed for ice maker
- Bedrooms: Master bedroom with private bath and separate closets (first level); Additional bedrooms on first level
- Flooring: Tile flooring
- Bathrooms: Two full bathrooms; Master bath with separate shower and ventilation; Hall bath with bathtub and ventilation
- Heating & cooling: Central heating (gas); Central air conditioning
- Interior features: Vinyl insulated windows; Insulated doors and storm door(s); Accessible doors; High-speed Internet and wired for data; Cable TV; Ceiling fans; Laminate counters; Programmable thermostat; Electric oven and range connections
- Laundry & utility: Inside utility room; Washer hookup and gas dryer hookup; Gas water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.5-bath single-family listed at $235k.
Deal economics
- At list price, monthly cash flow is $423 ($5k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $235k).
- Cap rate 8.5% vs local median 4.0% in Broken Arrow — 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 78/100 on livability (#7 in OK, #2,691 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, amenities F.
- Broken Arrow (suburban): math 23% / reading 28% proficiency, ranked #79 of 270 in OK (top 29%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Market conditions: Rents rising fast (+4.1%/yr); 385 active listings in the ZIP; 6 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 $7k 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 8 days on market — expect competitive offers; lowballing is unlikely to land.
- 12 sale attempts since 34y 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 $71k; list at $235k implies a 231% gain — meaningful room to come down on a strong offer.
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.
Questions for the listing agent
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.02% ✓
- Cap rate
- 8.45%
- Cash-on-cash
- 7.71%
- DSCR
- 1.34
- GRM
- 8.2
CMA / ARV
- ARV (on-the-fly)
- $237,725
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 8005 S Date Ave | 0.06mi | 3/2.0 | 1,312 (+2%) | 1mo | $230,000 | $175 | 91 |
| 8111 S Date Pl | 0.07mi | 3/1.5 | 1,259 (-2%) | 5mo | $208,000 | $165 | 89 |
| 8215 S Date St | 0.15mi | 3/2.0 | 1,266 (-2%) | 5mo | $210,000 | $166 | 84 |
| 8217 S Date Ave | 0.17mi | 3/2.0 | 1,326 (+3%) | 2mo | $235,500 | $178 | 84 |
| 7508 S Lions Ave | 0.67mi | 3/2.0 | 1,252 (-3%) | 2mo | $185,000 | $148 | 60 |
| 1208 W Huntsville St | 0.64mi | 3/2.0 | 1,242 (-3%) | 13mo | $230,000 | $185 | 52 |
| 7600 S Maple Ave | 0.72mi | 3/2.0 | 1,414 (+10%) | 3mo | $185,000 | $131 | 46 |
| 7121 S Maple Ave | 0.73mi | 3/2.0 | 1,422 (+11%) | 2mo | $267,200 | $188 | 45 |
| 7208 S Lions Ave | 0.67mi | 3/2.0 | 1,446 (+12%) | 2mo | $277,144 | $192 | 44 |
| 7105 S Maple Ave | 0.73mi | 3/2.0 | 1,422 (+11%) | 4mo | $267,200 | $188 | 43 |
| 7013 S Maple Ave | 0.73mi | 3/2.0 | 1,422 (+11%) | 4mo | $266,200 | $187 | 43 |
| 7012 S Maple Ave | 0.73mi | 3/2.0 | 1,422 (+11%) | 5mo | $269,200 | $189 | 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 · 4.09% rent growth · sell at horizon
- IRR
- -3.4%
- Equity multiple
- 0.87×
- Total profit
- $-8,544
- Equity at exit
- $35,024
- IRR
- 7.4%
- Equity multiple
- 1.58×
- Total profit
- $38,138
- Equity at exit
- $20,310
Cash invested: $65,772 (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
ZIP-level market 74011
- Rents YoY
- 4.1%
- Active inventory
- 385
- Price-to-rent
- 8.2×
Monthly cashflow live
- Estimated rent
- $2,397 high interval (Pro) →
- Mortgage (P&I)
- −$1,232
- Tax from tax record
- −$141 /mo · $1,692/yr
- Insurance
- −$98
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$503
- Net cashflow
- $423
Break-even live
Sensitivity live
| Price | -10% $556 | -5% $489 | +0% $423 | +5% $356 | +10% $290 |
|---|---|---|---|---|---|
| Rent | -10% $233 | -5% $328 | +0% $423 | +5% $517 | +10% $612 |
| Rate | -1.0pp $541 | -0.5pp $482 | base $423 | +0.5pp $362 | +1.0pp $300 |
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
- $58,725
- Closing costs
- $7,047
- 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 6 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 6308 S 1st Pl Broken Arrow, OK | 3.0 | 2.0 | 1600 | $3,400 | $2.12 | 17d | 1 | 1.00mi |
| 2008 W Huntsville Pl Broken Arrow, OK | 3.0 | 2.0 | 1568 | $2,100 | $1.34 | 4d | 1 | 1.11mi |
| 7313 S Walnut Ave Broken Arrow, OK | 3.0 | 2.0 | 1600 | $1,990 | $1.24 | 11d | 1 | 1.14mi |
| 2420 W Imperial Ct Broken Arrow, OK | 3.0 | 2.0 | 1726 | $2,415 | $1.40 | 3d | 1 | 1.38mi |
| 2421 W Imperial Ct Broken Arrow, OK | 3.0 | 2.0 | 1726 | $2,415 | $1.40 | 3d | 1 | 1.38mi |
| 2430 W Imperial Ct Broken Arrow, OK | 3.0 | 2.0 | 1726 | $2,415 | $1.40 | 3d | 1 | 1.40mi |
Listing history 27 events
-
2026-05-18$234,900 Active
-
2016-01-19historical
-
2016-01-11$120,000
-
2016-01-05historical
-
2015-12-29status Active
-
2015-12-28status Pending
-
2015-12-24$120,000 Active
-
2011-03-10soldstatus $71,000
-
2011-02-19historical
-
2011-02-11historical
-
2011-02-10$74,900
-
2010-09-07$78,000
-
2002-05-31soldstatus $99,000
-
2001-11-15historical
-
2001-07-07$89,500
-
1999-04-07soldstatus $76,500
-
1999-03-30soldstatus $75,000
-
1998-11-18historical
-
1998-11-11historical
-
1998-10-09$75,000
-
1998-08-11$75,000
-
1998-01-22historical
-
1997-10-23$73,995
-
1993-07-01historical
-
1992-12-31$58,000
-
1992-12-22historical
-
1992-06-22$58,500
ⓘ 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
- $1,692 · $141/mo
- Projected year-2 tax
- $2,114 · $176/mo
- Expected delta
- +$422/yr (+$35/mo · 24.9%)
ⓘ 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 ≥111°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
- $28,760
- − Mortgage interest
- −$13,158
- − Property taxes
- −$1,692
- − Insurance
- −$1,174
- − Repairs & maintenance
- −$2,301
- − Management
- −$2,301
- − Depreciation
- −$6,833
- Taxable income
- $1,301
- Est. tax owed @ 24.0%
- −$312
- After-tax cash flow
- $4,760/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
- Broken Arrow
- NCES district ID
- 4005490
- Math proficiency
- 23% ▼ -9.00%
- Reading proficiency
- 28% ▼ -9.00%
- Median HH income
- $64,646
- Composite
- 23.86/100
- National rank
- #7801
- State rank
- #79 of 270 in OK
Livability — Broken Arrow
- Score
- 78/100
- State rank
- #7
- US rank
- #2691
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Broken Arrow, OK
- County
- Tulsa County · 640,811 people
- City population
- 144,172
- Metro
- Tulsa, OK
- Population (ZIP)
- 33,900
- Household income
- $99,157
- Rent vs Own
- Severe rent burden
- 389.0
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 (68%)
- Race & ethnicity
- White 68% Two or more races 15% Hispanic / Latino 10% Native American 4% Black 4% Asian 3%
- Hispanic origin (detail)
- Mexican 7%
- Common ancestry
- Lithuanian 3% Serbian 2% Slovak 2%
- Foreign-born
- 5% · Canada
- Languages at home
- 93% English-only · Spanish 5% 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
- ▼ -180.15%
- Current HPI
- 210.8302
- Rent YoY
- ▲ 4.09%
- Metro
- Tulsa, OK
- State GDP YoY
- ▲ 1.55%
- F500 in state
- 6
Industry mix (Fortune 500 HQ in OK)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Energy | 3 | $48B |
|
||
Price history
+301.5% since first listed27 events — show timeline
- 2026-05-18 Listed $234,900 MLS Technology, Inc.
- 2016-01-19 Listing Removed — MLS Technology, Inc.
- 2016-01-11 Listed $120,000 MLS Technology, Inc.
- 2016-01-05 Listing Removed — MLS Technology, Inc.
- 2015-12-29 Relisted — MLS Technology, Inc.
- 2015-12-28 Pending — MLS Technology, Inc.
- 2015-12-24 Listed $120,000 MLS Technology, Inc.
- 2011-03-10 Sold (MLS) $71,000 MLS Technology, Inc.
- 2011-02-19 Listing Removed — MLS Technology, Inc.
- 2011-02-11 Listing Removed — MLS Technology, Inc.
- 2011-02-10 Listed $74,900 MLS Technology, Inc.
- 2010-09-07 Listed $78,000 MLS Technology, Inc.
- 2002-05-31 Sold (Public Records) $99,000 Public Records
- 2001-11-15 Listing Removed — MLS Technology, Inc.
- 2001-07-07 Listed $89,500 MLS Technology, Inc.
- 1999-04-07 Sold (Public Records) $76,500 Public Records
- 1999-03-30 Sold (MLS) $75,000 MLS Technology, Inc.
- 1998-11-18 Listing Removed — MLS Technology, Inc.
- 1998-11-11 Listing Removed — MLS Technology, Inc.
- 1998-10-09 Listed $75,000 MLS Technology, Inc.
- 1998-08-11 Listed $75,000 MLS Technology, Inc.
- 1998-01-22 Listing Removed — MLS Technology, Inc.
- 1997-10-23 Listed $73,995 MLS Technology, Inc.
- 1993-07-01 Listing Removed — MLS Technology, Inc.
- 1992-12-31 Listed $58,000 MLS Technology, Inc.
- 1992-12-22 Listing Removed — MLS Technology, Inc.
- 1992-06-22 Listed $58,500 MLS Technology, Inc.
Property tax history
+1.3%/yrLatest (2025): $1,692 · +3.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…