CashFlowRE
Sign in Sign up
241 NE Myers Ave
B Composite 72.81
Why this score? — see what drove the B 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 +29.0/30.0
  • ARV discount +14.9/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

241 NE Myers Ave · Bartlesville, OK 74006
3 bd · 1.5 ba · 1,337 sqft · SingleFamily public records · 15 Days on market
Built 1960 0.27 ac lot Est $138k · 16% under ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming full-brick home offering 2–3 bedrooms or 2 living areas, giving you flexible space to fit your needs! Inside, you’ll love the beautifully preserved vintage turquoise tile in the bathroom, adding a touch of character to this well-maintained property. Updated interior paint. Home includes an inside utility area with washer and dryer to remain. Additional features include attic storage, guttering, and a convenient carport. The large backyard provides a storm cellar and plenty of room to enjoy the outdoors. Home is being sold as is. INVESTORS WELCOMED!!

Key facts

  • Full-brick home
  • Inside utility area
  • Attic storage

Tags

FULL-BRICK HOMEVINTAGE TURQUOISE TILEINSIDE UTILITY AREAATTIC STORAGESTORM CELLARLARGE BACKYARD

Property features AI

Finance

  • HOA & community: Gutter(s) noted as a community/maintenance feature

Exterior

  • Parking: Attached 2-car garage; Carport
  • Security: Storm shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story home; Faces east; Slab foundation
  • Construction: Brick and wood frame construction; Asphalt/fiberglass roof
  • Exterior features: Covered porch; Rain gutters; Storage structure; Chain link fencing; Storm shelter

Interior

  • Kitchen: Gas range connection; Gas oven connection; Oven; Range; Stove
  • Bedrooms: Bedroom with private bath (first level); Master bedroom (no bath) (first level)
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 1 full bathroom; 1 half bathroom; Hall bath (first level)
  • Heating & cooling: Central heat (gas); Central air conditioning
  • Interior features: Ceiling fan(s); Laminate counters; Plumbed for ice maker; Generator; Aluminum window frames; Insulated windows
  • Laundry & utility: Washer hookup; Electric dryer hookup; Utility room (inside, 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/1.5-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $395 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $113k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.4% vs local median 4.7% in Bartlesville — 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 64/100 on livability (#175 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, schools D+, crime D+.
  • Bartlesville (town): math 30% / reading 29% proficiency, ranked #59 of 270 in OK (top 22%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 231 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 46 units permitted in Washington County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Washington County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $113,275 (1.5% below list)

Questions for the listing agent

  1. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is D 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?
  5. 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.
  6. 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.
  7. 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
1.31%
Cap rate
10.41%
Cash-on-cash
14.71%
DSCR
1.65
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$137,711
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
348 N Fenway Ave 0.26mi 3/1.0 1,356 (+1%) 5mo $139,900 $103 80
3816 Indiana St 0.35mi 3/1.0 1,300 (-3%) 3mo $130,000 $100 75
243 NE Elmhurst Ave 0.12mi 3/1.0 1,200 (-10%) 2mo $125,000 $104 74
420 N Cummings Ave 0.36mi 3/2.0 1,374 (+3%) 4mo $120,000 $87 73
4212 Michigan 0.13mi 2/1.0 (-1) 1,204 (-10%) 5mo $92,100 $76 66
328 SE Waverly Ave 0.55mi 3/1.0 1,365 (+2%) 4mo $144,000 $105 66
521 NE Elmhurst Ave 0.37mi 3/1.0 1,224 (-8%) 4mo $121,997 $100 63
413 Nebraska Ct 0.25mi 3/2.0 1,504 (+12%) 4mo $150,000 $100 62
3816 Nebraska St 0.42mi 3/1.5 1,462 (+9%) 5mo $159,000 $109 61
429 NE Elmhurst Ave 0.18mi 2/1.0 (-1) 1,140 (-15%) 2mo $101,000 $89 58
624 NE Fenway Ave 0.40mi 3/2.0 1,157 (-14%) 2mo $173,000 $150 55
428 N Spruce Ave 0.45mi 3/2.0 1,505 (+13%) 2mo $158,000 $105 54

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
5.2%
Equity multiple
1.20×
Total profit
$6,523
Equity at exit
$17,147
10-year hold
IRR
14.7%
Equity multiple
2.18×
Total profit
$38,139
Equity at exit
$9,943

Cash invested: $32,200 (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 74006

Home prices YoY
-33.2%
Active inventory
231
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,506 high interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$395

Break-even live

Break-even rent $1,006
Max offer price $115,000
Occupancy floor 69%

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
$28,750
Closing costs
$3,450
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
437 NE Myers Ave Bartlesville, OK 4.0 2.0 1405 $1,500 $1.07 12d 1 0.28mi
4714 NE Wisconsin St Bartlesville, OK 3.0 2.0 1500 $1,350 $0.90 16d 1 0.60mi
4716 NE Wisconsin St Bartlesville, OK 3.0 2.0 1161 $1,350 $1.16 24d 1 0.60mi
5610 Baylor Dr Bartlesville, OK 3.0 2.0 1407 $1,500 $1.07 3d 1 1.17mi
4715 SE Adams Blvd Unit 905D Bartlesville, OK 2.0 2.0 953 $900 $0.94 12d 1 1.29mi
5530 Colony Way Bartlesville, OK 1.0–2.0 1.0–2.5 1176 $1,399 $1.19 24d 4 1.42mi

Listing history 12 events

  1. 2026-06-19
    days on market $115,000 Active 15 DOM
  2. 2026-06-18
    days on market $115,000 Active 14 DOM
  3. 2026-06-17
    days on market $115,000 Active 13 DOM
  4. 2026-06-16
    days on market $115,000 Active 12 DOM
  5. 2026-06-15
    days on market $115,000 Active 11 DOM
  6. 2026-06-14
    days on market $115,000 Active 9 DOM
  7. 2026-06-12
    days on market $115,000 Active 8 DOM
  8. 2026-06-09
    days on market $115,000 Active 5 DOM
  9. 2026-06-08
    days on market $115,000 Active 4 DOM
  10. 2026-06-07
    days on market $115,000 Active 3 DOM
  11. 2026-06-05
    remarks 565-char remark
  12. 2026-06-05
    listed $115,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 2/10 Low 4% 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
$18,067
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$575
− Repairs & maintenance
−$1,445
− Management
−$1,445
− Depreciation
−$3,345
Taxable income
$3,089
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$741
After-tax cash flow
$3,995/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
Bartlesville
NCES district ID
4003630
Math proficiency
30% ▼ -13.00%
Reading proficiency
29% ▼ -10.00%
Median HH income
$48,889
Composite
25.69/100
National rank
#7389
State rank
#59 of 270 in OK

Livability — Bartlesville

Score
64/100
State rank
#175
US rank
#13940

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bartlesville, OK
County
Washington County · 41,935 people
City population
41,935
Metro
Bartlesville, OK
Population (ZIP)
27,911
Household income
$71,796
Rent vs Own
24.2% rent · 75.8% own
Severe rent burden
563.0

Population outlook (Washington County) Hauer SSP2

Today (2025)
54,946 people
By 2030
56,249 · +2.4%
By 2040
58,867 · +7.1%
By 2050
61,600 · +12.1%
By 2075
69,355 · +26.2%
By 2100
73,067 · +33.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 9% Native American 7% Hispanic / Latino 6% Asian 3% Black 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 3% Slovak 2% Serbian 2%
Foreign-born
5% · Canada, China, Vietnam
Languages at home
93% English-only · Spanish 4% Vietnamese 1% Chinese 1%

Political lean MEDSL · Washington

2024 margin
Solid R (+47.6) · D 25.0% · R 72.7% · Other 2.4%
2008→2024 swing
-3.1pp toward R · 2008: -44.6pp · 2024: -47.6pp
All cycles
2024: R+47.6 2020: R+48.0 2016: R+48.5 2012: R+47.8 2008: R+44.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -118.35%
Current HPI
237.9056
Rent YoY
Metro
Bartlesville, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

-14.8% since first listed
6 events — show timeline
  • 2026-06-03 Listed $115,000 MLS Technology, Inc.
  • 2026-05-01 Pending MLS Technology, Inc.
  • 2026-05-01 Listing Removed MLS Technology, Inc.
  • 2026-03-31 Price Changed $119,000 MLS Technology, Inc.
  • 2026-02-04 Price Changed $125,900 MLS Technology, Inc.
  • 2025-11-13 Listed $135,000 MLS Technology, Inc.

Property tax history

-0.1%/yr

Latest (2025): $193 · -3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…