CashFlowRE
Sign in Sign up
3308 E Haskell Pl
C+ Composite 62.37
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 +23.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +5.8/10.0
  • Livability +3.8/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$125,000

3308 E Haskell Pl · Tulsa, OK 74115
3 bd · 1.0 ba · 1,286 sqft · SingleFamily public records · 26 Days on market
Built 1927 8,100 sqft lot Est $185k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Historic, Midtown charm for an affordable price. Freshly painted, Clinker brick home has barreled seiling, hard wood floors, & new ceramic in a beautiful kitchen. Great for historical home lovers!

Key facts

  • Generously sized lot
  • Investment property
  • Flip opportunity

Tags

GENEROUSLY SIZED LOTDETACHED GARAGEINVESTMENT PROPERTYFLIP OPPORTUNITYRENTAL NEAR THE UNIVERSITYCUSTOMIZE INTO YOUR DREAM HOME

Property features AI

Finance

  • HOA & community: Gutters noted as a community/lot feature

Exterior

  • Parking: Detached garage (1-car)
  • Security: No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story home; Faces north; Crawlspace foundation
  • Construction: Brick and wood frame construction; Asphalt/fiberglass roof; Built per public records
  • Exterior features: Rain gutters; Chain link full fencing; Mature trees on lot

Interior

  • Kitchen: Dishwasher; Disposal; Oven; Range; Gas water heater
  • Bedrooms: Master bedroom on first floor (no bath); Additional first-floor bedrooms (one with walk-in closet); Bedrooms located on first floor
  • Flooring: Carpet; Hardwood; Wood
  • Bathrooms: One full bathroom
  • Heating & cooling: Central heating (electric and gas); Central air conditioning
  • Interior features: Vaulted ceilings; Laminate countertops; Vinyl window frames; Gas range/oven connections
  • Laundry & utility: Washer hookup; Electric dryer hookup; Utility room on first floor

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/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $231 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.9% in Tulsa — 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 75/100 on livability (#13 in OK, #4,058 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools F, crime F, employment D-.
  • 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: Rents rising fast (+4.6%/yr); 86 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 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 36% of the median local income ($45k/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 $864 of loan paydown is wiped out by about $4k 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 26 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 33y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $82k; list at $125k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,125 (1.5% below list)

Questions for the listing agent

  1. Built in 1927 — 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 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?
  4. Crime grade is F 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
1.08%
Cap rate
8.51%
Cash-on-cash
7.91%
DSCR
1.35
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$185,184
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
504 N Florence Pl 0.22mi 3/1.0 1,176 (-9%) 4mo $127,254 $108 72
3310 E Admiral Ct 0.25mi 3/1.0 1,122 (-13%) 1mo $159,000 $142 66
204 S Jamestown Ave 0.50mi 2/1.0 (-1) 1,315 (+2%) 3mo $190,000 $144 66
3536 E Haskell St 0.19mi 3/1.5 1,457 (+13%) 4mo $208,300 $143 64
2724 E Archer St 0.63mi 3/2.0 1,240 (-4%) 2mo $175,000 $141 59
103 S Knoxville Ave 0.46mi 2/2.0 (-1) 1,194 (-7%) 2mo $135,000 $113 56
232 S Florence Ave 0.67mi 3/2.0 1,211 (-6%) 2mo $174,000 $144 54
835 N Columbia Ave 0.66mi 3/3.0 1,252 (-3%) 4mo $275,000 $220 53
818 N Toledo Ave 0.71mi 3/2.0 1,348 (+5%) 3mo $217,000 $161 52
3119 E 3rd St 0.64mi 3/1.0 1,126 (-12%) 2mo $175,000 $155 48
3314 E 3rd St 0.58mi 2/1.0 (-1) 1,144 (-11%) 2mo $225,000 $197 47
4111 E 1st St 0.67mi 3/1.0 1,124 (-13%) 2mo $95,000 $85 46

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 · 4.57% rent growth · sell at horizon

5-year hold
IRR
-2.5%
Equity multiple
0.90×
Total profit
$-3,397
Equity at exit
$18,638
10-year hold
IRR
8.8%
Equity multiple
1.72×
Total profit
$25,117
Equity at exit
$10,808

Cash invested: $35,000 (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 74115

Home prices YoY
-9.7%
Rents YoY
4.6%
Active inventory
86
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,345 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$124 /mo · $1,493/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$231

Break-even live

Break-even rent $1,053
Max offer price $125,000
Occupancy floor 78%

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
$31,250
Closing costs
$3,750
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
723 N Gary Pl Tulsa, OK 2.0 1.0 1213 $1,200 $0.99 23d 1 0.10mi
728 N Marion Ave Tulsa, OK 3.0 2.0 1405 $1,305 $0.93 16d 1 0.31mi
839 N New Haven Ave Tulsa, OK 3.0 1.0 1238 $1,250 $1.01 23d 1 0.44mi
44 S Florence Ave Tulsa, OK 2.0 1.0 1080 $1,450 $1.34 23d 1 0.54mi
3531 E 4th St Tulsa, OK 3.0 2.0 1652 $1,745 $1.06 23d 1 0.63mi
720 N Columbia Ave Tulsa, OK 3.0 1.0 1233 $1,150 $0.93 3d 1 0.66mi
2808 E 1st Pl Unit P21-Q Tulsa, OK 2.0 1.0 1025 $1,250 $1.22 23d 1 0.69mi
223 S Evanston Ave Tulsa, OK 3.0 2.0 1220 $1,395 $1.14 23d 1 0.70mi
2529 E Admiral Pl Unit A Tulsa, OK 2.0 1.0 1100 $1,295 $1.18 23d 1 0.86mi
1462 N College Ave Tulsa, OK 3.0 1.0 1150 $1,250 $1.09 23d 1 0.88mi
1507 N Florence Ave Tulsa, OK 3.0 1.0 1000 $1,100 $1.10 23d 1 0.89mi
43 S Toledo Ave Tulsa, OK 3.0 2.0 884 $1,650 $1.87 16d 1 0.89mi
537 S Marion Ave Tulsa, OK 2.0 1.0 933 $1,325 $1.42 3d 1 0.95mi
4703 E Latimer Pl Tulsa, OK 2.0 1.0 1103 $1,290 $1.17 3d 1 0.96mi
3328 E 7th St Tulsa, OK 2.0 1.0 1008 $1,525 $1.51 16d 1 0.99mi
516 S Quebec Ave Tulsa, OK 2.0 1.0 1200 $1,295 $1.08 23d 1 1.00mi
2532 E 4th St Tulsa, OK 2.0 2.0 1088 $800 $0.74 23d 1 1.05mi
1816 N Delaware Pl Tulsa, OK 3.0 1.0 990 $950 $0.96 3d 1 1.23mi
2509 E 7th St Tulsa, OK 3.0 2.0 1161 $1,815 $1.56 11d 1 1.30mi
1623 N Atlanta Ave Tulsa, OK 3.0 1.0 975 $1,175 $1.21 3d 1 1.34mi
1150 S Marion Ave Tulsa, OK 3.0 2.5 1800 $2,300 $1.28 23d 1 1.34mi
4008 E Virgin St Tulsa, OK 3.0 1.0 1125 $1,400 $1.24 3d 1 1.35mi
1928 N Columbia Pl Tulsa, OK 2.0 1.0 888 $1,000 $1.13 16d 1 1.38mi
2435 E 10th St Tulsa, OK 3.0 1.0 1040 $1,650 $1.59 3d 1 1.44mi
1307 S Indianapolis Ave Tulsa, OK 2.0 1.0 1108 $1,990 $1.80 2d 1 1.46mi
1139 S Birmingham Ave Tulsa, OK 3.0 2.0 1725 $2,100 $1.22 23d 1 1.49mi

Listing history 34 events

  1. 2026-06-18
    days on market $125,000 Active 26 DOM
  2. 2026-06-17
    days on market $125,000 Active 25 DOM
  3. 2026-06-16
    days on market $125,000 Active 24 DOM
  4. 2026-06-15
    days on market $125,000 Active 23 DOM
  5. 2026-06-13
    days on market $125,000 Active 21 DOM
  6. 2026-06-10
    days on market $125,000 Active 18 DOM
  7. 2026-06-09
    days on market $125,000 Active 17 DOM
  8. 2026-06-08
    pricedays on market $125,000 Active 16 DOM
  9. 2026-06-07
    days on market $135,000 Active 15 DOM
  10. 2026-06-05
    days on market $135,000 Active 12 DOM
  11. 2026-06-03
    days on market $135,000 Active 11 DOM
  12. 2026-06-02
    days on market $135,000 Active 10 DOM
  13. 2026-06-01
    days on market $135,000 Active 9 DOM
  14. 2026-06-01
    status $135,000 Active 8 DOM
  15. 2026-05-19
    status Pending
  16. 2026-05-11
    listed $135,000 Active
  17. 2007-02-13
    soldstatus $82,000
  18. 2007-02-09
    soldstatus $82,000 201-char remark
    Show marketing remark (201 chars)

    Historic, Midtown charm for an affordable price. Freshly painted, Clinker brick home has barreled seiling, hard wood floors, & new ceramic in a beautiful kitchen. Great for historical home lovers!

  19. 2007-01-17
    historical 201-char remark
    Show marketing remark (201 chars)

    Historic, Midtown charm for an affordable price. Freshly painted, Clinker brick home has barreled seiling, hard wood floors, & new ceramic in a beautiful kitchen. Great for historical home lovers!

  20. 2006-12-21
    listed $83,900 201-char remark
    Show marketing remark (201 chars)

    Historic, Midtown charm for an affordable price. Freshly painted, Clinker brick home has barreled seiling, hard wood floors, & new ceramic in a beautiful kitchen. Great for historical home lovers!

  21. 2006-10-06
    soldstatus $48,100 129-char remark
    Show marketing remark (129 chars)

    Cute Bungalow with lots of period charm. Barrel ceiling in the living room, Oak floors, breakfast nook in the kitchen. Sold as-is

  22. 2006-09-11
    historical 129-char remark
    Show marketing remark (129 chars)

    Cute Bungalow with lots of period charm. Barrel ceiling in the living room, Oak floors, breakfast nook in the kitchen. Sold as-is

  23. 2006-08-17
    listed $52,900 129-char remark
    Show marketing remark (129 chars)

    Cute Bungalow with lots of period charm. Barrel ceiling in the living room, Oak floors, breakfast nook in the kitchen. Sold as-is

  24. 2005-06-08
    soldstatus $69,000
  25. 2005-05-18
    soldstatus $69,000
  26. 2005-03-17
    historical
  27. 2004-12-30
    listed $69,000
  28. 1998-10-23
    soldstatus $54,500
  29. 1997-09-23
    historical
  30. 1997-03-23
    listed $50,000
  31. 1994-08-23
    listed $49,500
  32. 1993-10-01
    historical
  33. 1993-07-01
    listed $39,950
  34. 1993-05-01
    soldstatus $19,000

ⓘ 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
$1,493 · $124/mo
Projected year-2 tax
$1,493 · $124/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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$16,144
− Mortgage interest
−$7,002
− Property taxes
−$1,493
− Insurance
−$625
− Repairs & maintenance
−$1,292
− Management
−$1,292
− Depreciation
−$3,636
Taxable income
$805
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$193
After-tax cash flow
$2,576/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 — Tulsa

Score
75/100
State rank
#13
US rank
#4058

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tulsa, OK
County
Tulsa County · 640,811 people
City population
389,418
Metro
Tulsa, OK
Population (ZIP)
24,297
Household income
$44,608
Rent vs Own
45.5% rent · 54.5% own
Severe rent burden
805.0

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 0.68)
Race & ethnicity
Hispanic / Latino 44% White 33% Two or more races 19% Black 13% Native American 5%
Hispanic origin (detail)
Mexican 39%
Common ancestry
Italian 1% Slovak 1% Lithuanian 1%
Foreign-born
19% · Canada
Languages at home
57% English-only · Spanish 42%

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
▼ -26.82%
Current HPI
251.0869
Rent YoY
▲ 4.57%
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

+610.5% since first listed
20 events — show timeline
  • 2026-05-19 Pending MLS Technology, Inc.
  • 2026-05-11 Listed $135,000 MLS Technology, Inc.
  • 2007-02-13 Sold (Public Records) $82,000 Public Records
  • 2007-02-09 Sold (MLS) $82,000 MLS Technology, Inc.
  • 2007-01-17 Listing Removed MLS Technology, Inc.
  • 2006-12-21 Listed $83,900 MLS Technology, Inc.
  • 2006-10-06 Sold (MLS) $48,100 MLS Technology, Inc.
  • 2006-09-11 Listing Removed MLS Technology, Inc.
  • 2006-08-17 Listed $52,900 MLS Technology, Inc.
  • 2005-06-08 Sold (Public Records) $69,000 Public Records
  • 2005-05-18 Sold (MLS) $69,000 MLS Technology, Inc.
  • 2005-03-17 Listing Removed MLS Technology, Inc.
  • 2004-12-30 Listed $69,000 MLS Technology, Inc.
  • 1998-10-23 Sold (Public Records) $54,500 Public Records
  • 1997-09-23 Listing Removed MLS Technology, Inc.
  • 1997-03-23 Listed $50,000 MLS Technology, Inc.
  • 1994-08-23 Listed $49,500 MLS Technology, Inc.
  • 1993-10-01 Listing Removed MLS Technology, Inc.
  • 1993-07-01 Listed $39,950 MLS Technology, Inc.
  • 1993-05-01 Sold (Public Records) $19,000 Public Records

Property tax history

+2.0%/yr

Latest (2025): $1,493 · +8.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…