CashFlowRE
Sign in Sign up
7308 S Oak Ave
D+ Composite 49.19
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 +15.0/30.0
  • ARV discount +13.4/15.0
  • DSCR +4.6/10.0
  • Livability +3.9/5.0
  • 1% rule +3.8/10.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$255,000

7308 S Oak Ave · Broken Arrow, OK 74011
3 bd · 2.0 ba · 1,687 sqft · SingleFamily public records · 25 Days on market
Built 1983 0.34 ac lot Est $294k · 13% under $17/mo HOA · 1% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Adorable house in sought after neighborhood. House has new carpet, ceiling in kitchen has been redone, mature trees and a corner lot.

Key facts

  • Breakfast nook
  • Large corner lot
  • Covered patio

Tags

LARGE CORNER LOTBREAKFAST NOOKBAY WINDOWSCOVERED PATIOPRIVATE BATHROOMBUILT-IN VANITY

Property features AI

Finance

  • HOA & community: Homeowners association with $200 annual fee; Community amenities include park, pool, and tennis courts; Neighborhood features include gutters and sidewalks

Exterior

  • Parking: Attached garage with 2 spaces
  • Security: Smoke detectors; No safety shelter
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Cable available; Phone available
  • Home design: Single-story home; Faces east; Slab foundation
  • Construction: Built with stone, wood siding and wood frame; Asphalt/fiberglass roof
  • Exterior features: Covered patio and porch; Concrete driveway; Rain gutters; Full decorative fencing; Corner lot

Interior

  • Kitchen: Pantry; Double oven; Dishwasher; Microwave; Oven; Range; Garbage disposal; Plumbed for ice maker; Electric water heater
  • Bedrooms: Master bedroom with private bath and walk-in closet (First floor); Bedroom with walk-in closet (First floor); Bedroom with walk-in closet (First floor)
  • Flooring: Carpet; Tile
  • Bathrooms: Two full bathrooms (both on the first floor); Hall bath with bathtub; Master bath with bathtub
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Vinyl windows; Laminate counters; Cable TV wiring; Electric oven and range connections; Gas-log fireplace
  • Laundry & utility: Inside utility room (First floor); Washer hookup; Electric dryer hookup

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 $255k.

Deal economics

  • At list price, monthly cash flow is $81 ($973/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $225k (11.7% below list).
  • Recommended offer: $225k (11.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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: 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.
  • Zoned schools: Aspen Creek Es (math 23% / reading 22%, grade F, #409 of 845 statewide, top 49%, 628 students, 0% FRL); Childers Ms (math 16% / reading 28%, grade F, #129 of 345 statewide, top 42%, 796 students, 0% FRL); Broken Arrow Hs (math 22% / reading 36%, grade F, #120 of 447 statewide, top 27%, 4,589 students, 0% FRL) — zoned schools average 0% FRL vs 33% district-wide (33 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+4.1%/yr); 385 active listings in the ZIP; 9 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 $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 25 days — a 2% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 35y 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 $192k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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.
Recommended offer $225,180 (11.7% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
0.88%
Cap rate
6.67%
Cash-on-cash
1.36%
DSCR
1.06
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$293,538
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7025 S Maple Ave 0.13mi 3/2.0 1,633 (-3%) 1mo $288,175 $176 87
7204 S Lions Ave 0.18mi 3/2.0 1,633 (-3%) 1mo $284,050 $174 85
7205 S Maple Ave 0.13mi 4/2.0 (+1) 1,615 (-4%) 1mo $281,107 $174 81
1505 W Fredericksburg St 0.09mi 3/2.0 1,831 (+8%) 3mo $287,000 $157 79
1405 W Yuma Cir 0.30mi 4/2.0 (+1) 1,784 (+6%) 0mo $290,000 $163 71
7109 S Maple Ave 0.13mi 4/2.0 (+1) 1,852 (+10%) 2mo $311,017 $168 71
7606 Glenwood Cir 0.54mi 3/2.0 1,634 (-3%) 2mo $245,000 $150 68
1905 W Huntsville Pl 0.41mi 2/2.0 (-1) 1,776 (+5%) 1mo $321,750 $181 66
7208 S Lions Ave 0.18mi 3/2.0 1,446 (-14%) 2mo $277,144 $192 66
909 W Albuquerque St 0.50mi 3/2.0 1,786 (+6%) 1mo $303,000 $170 66
1907 W Imperial St 0.45mi 2/2.0 (-1) 1,749 (+4%) 3mo $310,000 $177 66
7112 S Maple Ave 0.13mi 4/2.0 (+1) 1,940 (+15%) 1mo $316,555 $163 63

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

5-year hold
IRR
-13.0%
Equity multiple
0.53×
Total profit
$-33,666
Equity at exit
$38,021
10-year hold
IRR
-2.4%
Equity multiple
0.83×
Total profit
$-12,214
Equity at exit
$22,048

Cash invested: $71,400 (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 74011

Rents YoY
4.1%
Active inventory
385
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,252 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$237 /mo · $2,848/yr
Insurance
$106
HOA
$17
Vacancy / Maint / Mgmt
$473
Net cashflow
$81

Break-even live

Break-even rent $2,149
Max offer price $255,000
Occupancy floor 91%

Sensitivity live

Price -10% $225 -5% $153 +0% $81 +5% $9 +10% $-63
Rent -10% $-97 -5% $-8 +0% $81 +5% $170 +10% $259
Rate -1.0pp $210 -0.5pp $146 base $81 +0.5pp $15 +1.0pp $-52

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
$63,750
Closing costs
$7,650
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7313 S Walnut Ave Broken Arrow, OK 3.0 2.0 1600 $1,990 $1.24 12d 1 0.34mi
2008 W Huntsville Pl Broken Arrow, OK 3.0 2.0 1568 $2,100 $1.34 5d 1 0.47mi
2420 W Imperial Ct Broken Arrow, OK 3.0 2.0 1726 $2,415 $1.40 3d 1 0.74mi
2430 W Imperial Ct Broken Arrow, OK 3.0 2.0 1726 $2,415 $1.40 3d 1 0.76mi
2421 W Imperial Ct Broken Arrow, OK 3.0 2.0 1726 $2,415 $1.40 0d 1 0.76mi
2602 W Tucson St Broken Arrow, OK 1.0–2.0 1.0–2.5 1028 $1,884 $1.83 0d 19 1.04mi
3208 W Fredericksburg St Broken Arrow, OK 4.0 2.0 2014 $2,300 $1.14 0d 1 1.16mi
6308 S 1st Pl Broken Arrow, OK 3.0 2.0 1600 $3,400 $2.12 18d 1 1.22mi
7211 S Laurel Pl Broken Arrow, OK 4.0 2.0 1851 $2,200 $1.19 5d 1 1.22mi

HOA detail

Monthly dues
$17 · $204/yr

Listing history 39 events

  1. 2026-06-22
    days on market $255,000 Active 25 DOM
  2. 2026-06-18
    days on market $255,000 Active 22 DOM
  3. 2026-06-17
    days on market $255,000 Active 21 DOM
  4. 2026-06-16
    days on market $255,000 Active 20 DOM
  5. 2026-06-15
    days on market $255,000 Active 19 DOM
  6. 2026-06-13
    days on market $255,000 Active 17 DOM
  7. 2026-06-10
    days on market $255,000 Active 14 DOM
  8. 2026-06-09
    days on market $255,000 Active 13 DOM
  9. 2026-06-08
    days on market $255,000 Active 12 DOM
  10. 2026-06-07
    days on market $255,000 Active 11 DOM
  11. 2026-06-05
    days on market $255,000 Active 8 DOM
  12. 2026-06-03
    days on market $255,000 Active 7 DOM
  13. 2026-06-02
    days on market $255,000 Active 6 DOM
  14. 2026-06-01
    days on market $255,000 Active 5 DOM
  15. 2026-05-31
    days on market $255,000 Active 4 DOM
  16. 2026-05-27
    listed $255,000 Active
  17. 2021-01-08
    soldstatus $192,500
  18. 2021-01-07
    soldstatus $192,500 Closed 133-char remark
    Show marketing remark (133 chars)

    Adorable house in sought after neighborhood. House has new carpet, ceiling in kitchen has been redone, mature trees and a corner lot.

  19. 2020-11-30
    status Pending 133-char remark
    Show marketing remark (133 chars)

    Adorable house in sought after neighborhood. House has new carpet, ceiling in kitchen has been redone, mature trees and a corner lot.

  20. 2020-11-23
    price $192,500 133-char remark
    Show marketing remark (133 chars)

    Adorable house in sought after neighborhood. House has new carpet, ceiling in kitchen has been redone, mature trees and a corner lot.

  21. 2020-11-03
    listed $205,000 Active 133-char remark
    Show marketing remark (133 chars)

    Adorable house in sought after neighborhood. House has new carpet, ceiling in kitchen has been redone, mature trees and a corner lot.

  22. 2007-07-17
    soldstatus $130,000
  23. 2007-06-15
    historical
  24. 2007-04-12
    historical
  25. 2007-04-11
    listed $149,900
  26. 2006-10-11
    listed $149,950
  27. 2003-11-25
    soldstatus $112,000
  28. 2003-11-20
    soldstatus $112,000
  29. 2003-11-03
    historical
  30. 2003-06-19
    listed $114,990
  31. 2003-06-17
    historical
  32. 2002-12-30
    listed $117,000
  33. 2002-12-01
    historical
  34. 2002-07-31
    listed $119,000
  35. 1992-07-27
    historical
  36. 1992-03-19
    listed $79,900
  37. 1992-03-14
    historical
  38. 1991-09-14
    listed $82,500
  39. 1990-03-12
    soldstatus $76,000

ⓘ 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
$2,848 · $237/mo
Projected year-2 tax
$2,848 · $237/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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 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
$27,022
− Mortgage interest
−$14,284
− Property taxes
−$2,848
− Insurance
−$1,275
− Repairs & maintenance
−$2,162
− Management
−$2,162
− HOA
−$204
− Depreciation
−$7,418
Taxable loss
−$3,331
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$799
After-tax cash flow
$1,773/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

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

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
21.4% rent · 78.6% 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

Price history

+235.5% since first listed
24 events — show timeline
  • 2026-05-27 Listed $255,000 MLS Technology, Inc.
  • 2021-01-08 Sold (Public Records) $192,500 Public Records
  • 2021-01-07 Sold (MLS) $192,500 MLS Technology, Inc.
  • 2020-11-30 Pending MLS Technology, Inc.
  • 2020-11-23 Price Changed $192,500 MLS Technology, Inc.
  • 2020-11-03 Listed $205,000 MLS Technology, Inc.
  • 2007-07-17 Sold (Public Records) $130,000 Public Records
  • 2007-06-15 Listing Removed MLS Technology, Inc.
  • 2007-04-12 Listing Removed MLS Technology, Inc.
  • 2007-04-11 Listed $149,900 MLS Technology, Inc.
  • 2006-10-11 Listed $149,950 MLS Technology, Inc.
  • 2003-11-25 Sold (Public Records) $112,000 Public Records
  • 2003-11-20 Sold (MLS) $112,000 MLS Technology, Inc.
  • 2003-11-03 Listing Removed MLS Technology, Inc.
  • 2003-06-19 Listed $114,990 MLS Technology, Inc.
  • 2003-06-17 Listing Removed MLS Technology, Inc.
  • 2002-12-30 Listed $117,000 MLS Technology, Inc.
  • 2002-12-01 Listing Removed MLS Technology, Inc.
  • 2002-07-31 Listed $119,000 MLS Technology, Inc.
  • 1992-07-27 Listing Removed MLS Technology, Inc.
  • 1992-03-19 Listed $79,900 MLS Technology, Inc.
  • 1992-03-14 Listing Removed MLS Technology, Inc.
  • 1991-09-14 Listed $82,500 MLS Technology, Inc.
  • 1990-03-12 Sold (Public Records) $76,000 Public Records

Property tax history

+4.6%/yr

Latest (2025): $2,848 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…