CashFlowRE
Sign in Sign up
2076 Southview Ave
C- Composite 53.28
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.0/30.0
  • Appreciation +10.0/10.0
  • 1% rule +3.3/10.0
  • DSCR +3.2/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$145,000

2076 Southview Ave · Bartlesville, OK 74003
3 bd · 1.5 ba · 2,168 sqft · SingleFamily public records · 9 Days on market
Built 1950 3.93 ac lot Est $217k · 33% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Nestled on approximately 3.93 wooded acres near Bartlesville, this unique property offers the rare combination of privacy, seclusion, and convenient access to town amenities. The horse-friendly acreage provides plenty of room to enjoy the outdoors while maintaining the comfort of in-town living. The home features a versatile split-style floor plan with 4 bedrooms, 3 bathrooms, multiple living areas, a finished basement, bonus room, and ample space for family gatherings and entertaining. Mature trees surround the property, creating a peaceful setting with abundant wildlife and natural beauty. While the home could benefit from repairs, updates, and personal touches, it offers tremendous poten

Key facts

  • Bonus room
  • Wooded acres
  • Finished basement

Tags

WOODED ACRESHORSE FRIENDLY ACREAGEMULTIPLE LIVING AREASFINISHED BASEMENTBONUS ROOMMATURE TREES

Property features AI

Finance

  • Financial info: Annual tax amount available (not included per instructions)
  • HOA & community: Gutters noted as community/maintenance feature

Exterior

  • Parking: Attached garage with 1 garage space; Carport; Boat and RV parking access; Workshop and storage in garage; Circular driveway
  • Security: No safety shelter
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Cable available; Phone available
  • Home design: Faces west; Basement foundation
  • Construction: Brick, vinyl siding and wood-frame construction; Asphalt fiberglass roof
  • Exterior features: Concrete driveway; Rain gutters; Deck, patio and porch; Chain link and partial cross fencing; Mature trees and wooded lot; Horses allowed

Interior

  • Kitchen: Oven; Kitchen with laminate counters
  • Bedrooms: Master bedroom on the first floor with separate closets; Multiple basement bedrooms with private baths; Additional first-floor bedroom
  • Flooring: Carpet; Hardwood; Laminate; Tile
  • Bathrooms: Two full bathrooms and one half bathroom; Basement master full bath; Hall full bath on the first floor; Bedrooms with private bathrooms
  • Heating & cooling: Central heating (gas); Central air conditioning; Gas water heater
  • Interior features: Aluminum-framed windows; Storm doors; Laminate counters; Cable TV ready; Ceiling fans; Electric oven and range connections
  • Laundry & utility: Washer hookup; Electric dryer hookup; Gas dryer hookup; Interior utility room (inside)

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 $145k.

Deal economics

  • At list price, monthly cash flow is $-61 ($-727/yr) — negative.
  • To cash-flow at today's rent, offer at most $134k (7.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $120k (17.1% below list).
  • Recommended offer: $120k (17.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.7% in Bartlesville — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 137 active listings in the ZIP; 46 units permitted in Washington County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $14k appreciation (10.0% local appreciation)).
  • Washington County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 21y 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

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,202 (17.1% 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. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.83%
Cap rate
5.79%
Cash-on-cash
-1.79%
DSCR
0.92
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$216,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2074 S Osage Ave 0.07mi 3/2.5 2,060 (-5%) 11mo $180,000 $87 76
2095 S Osage Ave 0.11mi 4/2.0 (+1) 2,327 (+7%) 6mo $179,900 $77 70
1732 S Dewey 0.48mi 3/2.5 2,110 (-3%) 2mo $245,000 $116 68
1829 S Dewey Ave 0.38mi 3/2.0 2,090 (-4%) 12mo $209,000 $100 64
2081 Osage Ave 0.10mi 3/2.5 1,843 (-15%) 4mo $204,000 $111 62
2045 S Osage Ave 0.13mi 3/2.0 1,923 (-11%) 18mo $195,000 $101 59
1604 S Johnstone Ave 0.66mi 3/3.0 2,134 (-2%) 18mo $215,000 $101 45
1616 S Dewey Ave 0.62mi 4/2.0 (+1) 2,203 (+2%) 21mo $131,000 $59 44
1625 Cherokee Pl 0.61mi 3/2.5 2,398 (+11%) 8mo $130,969 $55 43
1601 Cherokee Pl 0.67mi 3/2.0 1,990 (-8%) 14mo $175,000 $88 41
1524 S Johnstone Ave 0.75mi 3/2.0 1,894 (-13%) 3mo $208,300 $110 40
512 W 20th St 0.57mi 4/2.5 (+1) 2,467 (+14%) 4mo $179,000 $73 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.0%
Equity multiple
2.85×
Total profit
$75,137
Equity at exit
$130,627
10-year hold
IRR
20.5%
Equity multiple
6.53×
Total profit
$224,346
Equity at exit
$281,703

Cash invested: $40,600 (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 74003

Home prices YoY
5.0%
Active inventory
137
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,202 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$189 /mo · $2,272/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$-61

Break-even live

Break-even rent $1,279
Max offer price $134,304
Occupancy floor

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
$36,250
Closing costs
$4,350
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.

Listing history 8 events

  1. 2026-06-19
    days on market $145,000 Active 9 DOM
  2. 2026-06-18
    days on market $145,000 Active 8 DOM
  3. 2026-06-17
    days on market $145,000 Active 7 DOM
  4. 2026-06-16
    days on market $145,000 Active 6 DOM
  5. 2026-06-15
    days on market $145,000 Active 5 DOM
  6. 2026-06-14
    days on market $145,000 Active 3 DOM
  7. 2026-06-12
    remarks 699-char remark
  8. 2026-06-12
    listed $145,000 Active 2 DOM

ⓘ 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
$2,272 · $189/mo
Projected year-2 tax
$2,272 · $189/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 5/10 Major FEMA zone X (shaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥113°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$14,424
− Mortgage interest
−$8,122
− Property taxes
−$2,272
− Insurance
−$725
− Repairs & maintenance
−$1,154
− Management
−$1,154
− Depreciation
−$4,218
Taxable loss
−$3,221
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$773
After-tax cash flow
$46/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)
14,024
Household income
$47,168
Rent vs Own
41.3% rent · 58.7% own
Severe rent burden
395.0

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 (69%)
Race & ethnicity
White 69% Two or more races 14% Hispanic / Latino 7% Native American 7% Black 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Lithuanian 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 4%

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
▲ 14.78%
Current HPI
309.9534
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

+9.8% since first listed
18 events — show timeline
  • 2026-06-08 Listed $145,000 MLS Technology, Inc.
  • 2025-10-14 Relisted MLS Technology, Inc.
  • 2025-09-07 Listing Removed MLS Technology, Inc.
  • 2025-07-08 Pending MLS Technology, Inc.
  • 2025-06-20 Price Changed $150,000 MLS Technology, Inc.
  • 2025-05-15 Price Changed $199,000 MLS Technology, Inc.
  • 2025-04-23 Price Changed $220,000 MLS Technology, Inc.
  • 2025-03-07 Listed $240,000 MLS Technology, Inc.
  • 2019-04-15 Listing Removed MLS Technology, Inc.
  • 2019-01-10 Price Changed $179,900 MLS Technology, Inc.
  • 2018-12-05 Price Changed $159,900 MLS Technology, Inc.
  • 2018-11-20 Price Changed $169,900 MLS Technology, Inc.
  • 2018-10-15 Listed $179,900 MLS Technology, Inc.
  • 2007-10-25 Sold (Public Records) $157,000 Public Records
  • 2005-06-30 Sold (Public Records) $132,000 Public Records
  • 2005-06-23 Sold (MLS) $132,000 MLS Technology, Inc.
  • 2005-05-18 Listing Removed MLS Technology, Inc.
  • 2005-05-17 Listed $132,000 MLS Technology, Inc.

Property tax history

-0.1%/yr

Latest (2025): $2,272 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…