CashFlowRE
Sign in Sign up
11702 S Gum Ave
D- Composite 39.69
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 +12.0/30.0
  • ARV discount +8.7/15.0
  • Livability +3.6/5.0
  • DSCR +3.5/10.0
  • Rent growth +3.3/5.0
  • Schools +3.2/10.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$279,000

11702 S Gum Ave · Jenks, OK 74037
3 bd · 2.0 ba · 1,685 sqft · SingleFamily public records · 31 Days on market
Built 2000 10,251 sqft lot Est $286k · at est. $11/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-in ready with newer roof, beautifully updated kitchen with a large eating area and pantry. Great room with high ceilings and cozy fireplace is open to the kitchen. Spacious vaulted master with his & her closets. Located on an oversized corner lot with full privacy fence. Neighborhood trails and park are one block away. Easy access to shopping, medical and highways. Flexible floor plan and a Formal dining that makes a great office. Well maintained and a Must see!

Key facts

  • Quiet corner lot
  • Neighborhood trails
  • Covered patio

Tags

QUIET CORNER LOTNEIGHBORHOOD TRAILSCOVERED PATIOFULLY FENCED BACKYARDGRANITE COUNTERTOPSUPDATED BACKSPLASH

Property features AI

Finance

  • HOA & community: Homeowners association with annual fee; Association fee: $135 annually; Community amenities include park and trails; Community features include gutters and sidewalks

Exterior

  • Parking: Attached garage; 2 garage spaces
  • Security: Smoke detectors; No safety shelter
  • Utilities: Cable available; 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: Concrete driveway; Rain gutters; Covered patio and porch; Full privacy fencing; Corner lot

Interior

  • Kitchen: Kitchen with breakfast nook and pantry; Dishwasher; Disposal; Microwave; Oven; Range; Granite counters; Laminate counters
  • Bedrooms: Master bedroom with private bath and walk-in closet (First floor); Bedroom with walk-in closet (First floor)
  • Flooring: Laminate flooring; Tile flooring
  • Bathrooms: Master bath with bathtub, double sink, full bath, vent (First floor); Hall bath with bathtub, double sink, full bath, vent (First floor)
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Attic; Granite counters; Laminate counters; High ceilings; Vaulted ceilings; High-speed internet; Cable TV; Wired for data; Ceiling fans; Gas range connection; Gas oven connection; Aluminum-frame insulated windows; Insulated doors
  • Laundry & utility: Utility room inside (First floor); Washer hookup; Electric dryer hookup; Gas dryer hookup; Gas water heater

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 $279k.

Deal economics

  • At list price, monthly cash flow is $-68 ($-815/yr) — negative.
  • To cash-flow at today's rent, offer at most $267k (4.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $224k (19.8% below list).
  • Recommended offer: $224k (19.8% 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.
  • Jenks (suburban): math 34% / reading 35% proficiency, ranked #27 of 270 in OK (top 10%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.2%/yr); 258 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 2d 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 $8k 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 31 days — a 3% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 21y ago; this cycle's ask has dropped $18k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $197k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $223,658 (19.8% 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. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.80%
Cap rate
6.00%
Cash-on-cash
-1.04%
DSCR
0.95
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$286,450
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11702 S Gum Ave 0.00mi 3/2.0 1,731 (+3%) 1mo $270,000 $156 95
11701 S Forest Ct 0.19mi 3/2.0 1,762 (+5%) 0mo $300,000 $170 83
11602 S Mulberry Ln 0.47mi 3/2.0 1,704 (+1%) 2mo $288,995 $170 74
211 W 114th Ct S 0.47mi 3/2.0 1,724 (+2%) 1mo $280,000 $162 73
11229 S Nandina Ave 0.66mi 3/2.0 1,640 (-3%) 2mo $305,000 $186 64
712 W 119th St S 0.25mi 3/2.0 1,474 (-12%) 5mo $250,000 $170 64
11407 S Locust Ave 0.41mi 3/2.0 1,882 (+12%) 3mo $302,000 $160 59
12021 S Forest Pl 0.41mi 3/2.0 1,472 (-13%) 3mo $265,000 $180 58
1018 W 120th Ct S 0.41mi 4/2.0 (+1) 1,851 (+10%) 3mo $305,000 $165 57
626 W 120th St 0.35mi 3/2.0 1,438 (-15%) 4mo $255,000 $177 56
1704 W 120th St S 0.74mi 4/2.0 (+1) 1,825 (+8%) 2mo $275,000 $151 45
12004 S Nandina Ave 0.68mi 3/2.0 1,905 (+13%) 7mo $285,000 $150 41

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 · 3.2% rent growth · sell at horizon

5-year hold
IRR
-17.8%
Equity multiple
0.37×
Total profit
$-49,111
Equity at exit
$41,600
10-year hold
IRR
-9.6%
Equity multiple
0.40×
Total profit
$-46,576
Equity at exit
$24,123

Cash invested: $78,120 (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 74037

Home prices YoY
-23.3%
Rents YoY
3.2%
Active inventory
258
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,237 medium interval (Pro) →
Mortgage (P&I)
$1,463
Tax from tax record
$244 /mo · $2,934/yr
Insurance
$116
HOA
$11
Vacancy / Maint / Mgmt
$470
Net cashflow
$-68

Break-even live

Break-even rent $2,323
Max offer price $266,995
Occupancy floor 98%

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
$69,750
Closing costs
$8,370
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
806 W 118th St S Jenks, OK 3.0 3.0 1950 $2,299 $1.18 1d 1 0.20mi
11906 S Juniper Ct Jenks, OK 3.0 2.0 1799 $2,200 $1.22 1d 1 0.38mi
1224 W 112th Dr S Jenks, OK 3.0 3.0 1818 $1,950 $1.07 15d 1 0.58mi

HOA detail

Monthly dues
$11 · $132/yr

Listing history 20 events

  1. 2026-04-25
    status Pending
  2. 2026-04-21
    price $279,000
  3. 2026-04-16
    price $288,000
  4. 2026-04-09
    price $289,000
  5. 2026-04-02
    price $294,500
  6. 2026-03-25
    listed $297,000 Active
  7. 2019-11-28
    soldstatus $196,900 Closed 477-char remark
    Show marketing remark (477 chars)

    Move-in ready with newer roof, beautifully updated kitchen with a large eating area and pantry. Great room with high ceilings and cozy fireplace is open to the kitchen. Spacious vaulted master with his & her closets. Located on an oversized corner lot with full privacy fence. Neighborhood trails and park are one block away. Easy access to shopping, medical and highways. Flexible floor plan and a Formal dining that makes a great office. Well maintained and a Must see!

  8. 2019-11-18
    soldstatus $197,000
  9. 2019-10-10
    status Pending 477-char remark
    Show marketing remark (477 chars)

    Move-in ready with newer roof, beautifully updated kitchen with a large eating area and pantry. Great room with high ceilings and cozy fireplace is open to the kitchen. Spacious vaulted master with his & her closets. Located on an oversized corner lot with full privacy fence. Neighborhood trails and park are one block away. Easy access to shopping, medical and highways. Flexible floor plan and a Formal dining that makes a great office. Well maintained and a Must see!

  10. 2019-09-27
    listed $197,900 Active 477-char remark
    Show marketing remark (477 chars)

    Move-in ready with newer roof, beautifully updated kitchen with a large eating area and pantry. Great room with high ceilings and cozy fireplace is open to the kitchen. Spacious vaulted master with his & her closets. Located on an oversized corner lot with full privacy fence. Neighborhood trails and park are one block away. Easy access to shopping, medical and highways. Flexible floor plan and a Formal dining that makes a great office. Well maintained and a Must see!

  11. 2008-12-04
    soldstatus $139,000
  12. 2008-12-01
    soldstatus $139,000 263-char remark
    Show marketing remark (263 chars)

    LOWEST PRICED HOME IN CHURCHILL PARK!! This move-in ready home is located on an oversized corner lot, adjacent to neighborhood park and greenbelt. You get new paint in & out 7/08, flexible floor plan, 1 yr warranty & motivated seller, this won't last.

  13. 2008-11-21
    historical 263-char remark
    Show marketing remark (263 chars)

    LOWEST PRICED HOME IN CHURCHILL PARK!! This move-in ready home is located on an oversized corner lot, adjacent to neighborhood park and greenbelt. You get new paint in & out 7/08, flexible floor plan, 1 yr warranty & motivated seller, this won't last.

  14. 2008-08-25
    historical
  15. 2008-08-19
    listed $149,000 263-char remark
    Show marketing remark (263 chars)

    LOWEST PRICED HOME IN CHURCHILL PARK!! This move-in ready home is located on an oversized corner lot, adjacent to neighborhood park and greenbelt. You get new paint in & out 7/08, flexible floor plan, 1 yr warranty & motivated seller, this won't last.

  16. 2008-05-16
    listed $155,000
  17. 2005-05-17
    historical
  18. 2005-05-10
    listed $155,000
  19. 2000-09-21
    soldstatus $120,000
  20. 1998-11-25
    soldstatus $215,000

ⓘ 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
$2,934 · $244/mo
Projected year-2 tax
$2,934 · $244/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 5% 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
$26,839
− Mortgage interest
−$15,628
− Property taxes
−$2,934
− Insurance
−$1,395
− Repairs & maintenance
−$2,147
− Management
−$2,147
− HOA
−$132
− Depreciation
−$8,116
Taxable loss
−$5,661
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,359
After-tax cash flow
$543/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
Jenks
NCES district ID
4015720
Math proficiency
34% ▼ -9.00%
Reading proficiency
35% ▼ -8.00%
Median HH income
$66,291
Composite
31.5/100
National rank
#5973
State rank
#27 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)
24,547
Household income
$103,942
Rent vs Own
23.1% rent · 76.9% own
Severe rent burden
233.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 64% Two or more races 14% Asian 11% Hispanic / Latino 8% Native American 6% Black 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2%
Common ancestry
Slovak 3% Italian 3% Lithuanian 2%
Foreign-born
10% · Philippines, Canada, China
Languages at home
86% English-only · Other Asian/Pacific 6% Spanish 4% Russian/Polish/Slavic 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
▼ -62.99%
Current HPI
207.6174
Rent YoY
▲ 3.20%
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

+29.8% since first listed
20 events — show timeline
  • 2026-04-25 Pending MLS Technology, Inc.
  • 2026-04-21 Price Changed $279,000 MLS Technology, Inc.
  • 2026-04-16 Price Changed $288,000 MLS Technology, Inc.
  • 2026-04-09 Price Changed $289,000 MLS Technology, Inc.
  • 2026-04-02 Price Changed $294,500 MLS Technology, Inc.
  • 2026-03-25 Listed $297,000 MLS Technology, Inc.
  • 2019-11-28 Sold (MLS) $196,900 MLS Technology, Inc.
  • 2019-11-18 Sold (Public Records) $197,000 Public Records
  • 2019-10-10 Pending MLS Technology, Inc.
  • 2019-09-27 Listed $197,900 MLS Technology, Inc.
  • 2008-12-04 Sold (Public Records) $139,000 Public Records
  • 2008-12-01 Sold (MLS) $139,000 MLS Technology, Inc.
  • 2008-11-21 Listing Removed MLS Technology, Inc.
  • 2008-08-25 Listing Removed MLS Technology, Inc.
  • 2008-08-19 Listed $149,000 MLS Technology, Inc.
  • 2008-05-16 Listed $155,000 MLS Technology, Inc.
  • 2005-05-17 Listing Removed MLS Technology, Inc.
  • 2005-05-10 Listed $155,000 MLS Technology, Inc.
  • 2000-09-21 Sold (Public Records) $120,000 Public Records
  • 1998-11-25 Sold (Public Records) $215,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $2,934 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…