CashFlowRE
Sign in Sign up
1540 E 68th Pl
B- Composite 66.45
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$108,000

1540 E 68th Pl · Tulsa, OK 74136
4 bd · 2.0 ba · 2,927 sqft · SingleFamily public records · 14 Days on market
Built 1981 2,927 sqft lot

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

Listing remarks

Selling AS-IS Great opportunity to make this home your own! Perfect for investors looking for a flip or renovation project. This property is full of potential and is being sold AS-IS, offering a chance to customize and add value. Bring your vision and turn this into something special!

Key facts

  • 2,927 sq ft lot
  • 2 garage spots
  • Built 1981

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Security: No safety shelter
  • Utilities: Cable available; Electricity available; Natural gas available; Phone available; Public water; Public sewer
  • Home design: 2-story home; Faces north
  • Construction: Wood frame construction
  • Exterior features: Concrete driveway; Full fencing; Corner lot

Interior

  • Bathrooms: 1 full bathroom
  • Interior features: High ceilings; Cable TV

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 4-bed/2.0-bath single-family listed at $108k.

Deal economics

  • At list price, monthly cash flow is $413 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $108k).
  • Cap rate 10.9% vs local median 3.8% 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: 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.
  • Zoned schools: Project Accept Traice Es (math 10% / reading 10%, grade F, #695 of 845 statewide, top 84%, 558 students, 0% FRL); Monroe Demonstration Ms (math 0% / reading 2%, grade F, #344 of 345 statewide, top 100%, 688 students, 0% FRL); Booker T. Washington Hs (math 41% / reading 61%, grade D+, #2 of 447 statewide, top 0%, 1,280 students, 0% FRL) — zoned schools average 0% FRL vs 76% district-wide (76 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents flat; 173 active listings in the ZIP; 2,818 units permitted in Tulsa County in 2024 (518 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($52k/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 $747 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 0.7% rent growth), your $30k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 34y ago; this cycle's ask has dropped $22k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $59k; list at $108k implies a 83% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $108,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.42%
Cap rate
10.88%
Cash-on-cash
16.37%
DSCR
1.73
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$339,532
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7532 S Trenton Pl 0.53mi 4/2.5 2,823 (-4%) 12mo $312,000 $111 57
7141 S Quincy Ave #32 0.37mi 4/3.5 2,735 (-7%) 23mo $509,900 $186 46
7537 S Trenton Ave 0.54mi 5/2.5 (+1) 2,807 (-4%) 20mo $327,000 $116 44
6750 S Atlanta Ave 0.75mi 4/2.5 2,862 (-2%) 22mo $468,000 $164 41
6223 S Utica Ave 0.71mi 5/3.0 (+1) 2,930 (+0%) 24mo $300,000 $102 38

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 · 0.74% rent growth · sell at horizon

5-year hold
IRR
4.8%
Equity multiple
1.18×
Total profit
$5,420
Equity at exit
$16,103
10-year hold
IRR
11.9%
Equity multiple
1.84×
Total profit
$25,399
Equity at exit
$9,338

Cash invested: $30,240 (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 74136

Home prices YoY
-31.4%
Rents YoY
0.7%
Active inventory
173
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,535 medium interval (Pro) →
Mortgage (P&I)
$566
Tax from tax record
$188 /mo · $2,261/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$413

Break-even live

Break-even rent $1,012
Max offer price $108,000
Occupancy floor 68%

Sensitivity live

Price -10% $474 -5% $443 +0% $413 +5% $382 +10% $351
Rent -10% $291 -5% $352 +0% $413 +5% $473 +10% $534
Rate -1.0pp $467 -0.5pp $440 base $413 +0.5pp $385 +1.0pp $356

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
$27,000
Closing costs
$3,240
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 10 events

  1. 2026-06-02
    status $108,000 Pending 14 DOM
  2. 2026-06-01
    days on market $108,000 Active 14 DOM
  3. 2026-05-31
    days on market $108,000 Active 13 DOM
  4. 2026-05-18
    listed $130,000 Active
  5. 1992-09-18
    soldstatus $59,000
  6. 1992-06-02
    listed $59,000
  7. 1992-06-02
    historical
  8. 1992-01-29
    listed $59,000
  9. 1990-06-11
    soldstatus $57,000
  10. 1987-11-01
    soldstatus $59,000

ⓘ 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
$2,261 · $188/mo
Projected year-2 tax
$2,261 · $188/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥112°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 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
$18,416
− Mortgage interest
−$6,050
− Property taxes
−$2,261
− Insurance
−$540
− Repairs & maintenance
−$1,473
− Management
−$1,473
− Depreciation
−$3,142
Taxable income
$3,477
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$834
After-tax cash flow
$4,117/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)
31,416
Household income
$51,820
Rent vs Own
65.0% rent · 35.0% own
Severe rent burden
2579.0

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 0.66)
Race & ethnicity
White 55% Black 16% Two or more races 13% Hispanic / Latino 10% Asian 7% Native American 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
14% · Canada, Philippines
Languages at home
83% English-only · Spanish 8% Other Asian/Pacific 5% Other Indo-European 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
▼ -98.51%
Current HPI
215.3642
Rent YoY
▲ 0.74%
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

+120.3% since first listed
7 events — show timeline
  • 2026-05-18 Listed $130,000 MLS Technology, Inc.
  • 1992-09-18 Sold (Public Records) $59,000 Public Records
  • 1992-06-02 Listing Removed MLS Technology, Inc.
  • 1992-06-02 Listed $59,000 MLS Technology, Inc.
  • 1992-01-29 Listed $59,000 MLS Technology, Inc.
  • 1990-06-11 Sold (Public Records) $57,000 Public Records
  • 1987-11-01 Sold (Public Records) $59,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $2,261 · +6.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…