CashFlowRE
Sign in Sign up
1633 E 10th St
C+ Composite 63.95
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 +25.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.2/10.0
  • 1% rule +5.9/10.0
  • Livability +3.8/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$225,000

1633 E 10th St · Tulsa, OK 74120
3 bd · 2.0 ba · 1,752 sqft · Townhouse public records · 74 Days on market
Built 1940 6,300 sqft lot Est $378k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in the heart of Tulsa's Pearl District, this 1633 and 1635 E 10th St duplex offers a prime opportunity for investors or owner-occupants. Sitting on a 6,316 sqft lot, the property features two units— unit 1633 is a two bedroom one bath, and unit 1635 is a one bedroom one bathroom. Each unit includes hardwood floors, a dining space, and a flexible home office/den option. The fully fenced backyard and gated entry provide added privacy and security. Conveniently situated just minutes from Hillcrest Hospital, restaurants, shopping, and entertainment, this property is perfectly positioned for strong rental demand. Don't miss your chance to own an income-producing property in one of Tulsa's most desirable areas—schedule your showing today!

Key facts

  • Big lot
  • Gated access
  • Real hardwood floors

Tags

DUPLEX PROPERTYBIG LOTFULL PRIVACY FENCINGGATED ACCESSREAL HARDWOOD FLOORSDINING AREA

Property features AI

Finance

  • HOA & community: Sidewalks; Gutters (community feature)

Exterior

  • Parking: Attached garage (1 car)
  • Security: No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story home; Faces south; Entry on main level
  • Construction: Built with wood frame construction; Asphalt/fiberglass roof; Crawlspace and slab foundation
  • Exterior features: Rain gutters; Porch; Full privacy fencing; Corner lot

Interior

  • Kitchen: Oven; Range; Refrigerator
  • Flooring: Carpet; Tile; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas) with multiple heating units; Central air conditioning (two units)
  • Interior features: Vinyl window frames; Laminate countertops; No additional interior features listed
  • Laundry & utility: 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 townhouse listed at $225k.

Deal economics

  • At list price, monthly cash flow is $493 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $225k).
  • Recommended offer: $212k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% 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 (+1.2%/yr); 30 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 2,818 units permitted in Tulsa County in 2024 (518 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($68k/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 $2k of loan paydown is wiped out by about $7k 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 74 days — a 6% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 7y 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 $195k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $211,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.09%
Cap rate
8.92%
Cash-on-cash
9.39%
DSCR
1.42
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$378,432
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1140 S Quincy Ave #1 0.35mi 3/3.0 1,756 (+0%) 15mo $390,000 $222 67
1140 S Quincy Ave #2 0.35mi 3/3.0 1,756 (+0%) 15mo $390,000 $222 67
1140 S Quincy Ave #3 0.35mi 3/3.0 1,756 (+0%) 15mo $390,000 $222 67
1140 S Quincy Ave #4 0.35mi 3/3.0 1,756 (+0%) 15mo $390,000 $222 67
713 S Madison EastPlace 0.61mi 2/2.5 (-1) 1,761 (+0%) 2mo $380,000 $216 62
1128 S Quincy Ave 0.33mi 4/3.0 (+1) 1,872 (+7%) 8mo $250,000 $134 57
1428 S Quincy Ave Unit B 0.60mi 3/2.5 1,806 (+3%) 11mo $365,000 $202 56
1428 S Quincy Ave Unit D 0.60mi 2/2.5 (-1) 1,756 (+0%) 12mo $355,000 $202 55
1430 S Quincy Ave Unit C 0.61mi 2/2.5 (-1) 1,756 (+0%) 15mo $350,000 $199 52
1428 S Quincy Ave Unit C 0.60mi 2/2.5 (-1) 1,756 (+0%) 19mo $335,000 $191 49
1401 S Rockford Ave 0.51mi 2/2.5 (-1) 1,994 (+14%) 0mo $444,000 $223 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 · 1.21% rent growth · sell at horizon

5-year hold
IRR
-4.1%
Equity multiple
0.85×
Total profit
$-9,411
Equity at exit
$33,548
10-year hold
IRR
3.6%
Equity multiple
1.24×
Total profit
$14,977
Equity at exit
$19,454

Cash invested: $63,000 (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 74120

Home prices YoY
-29.1%
Rents YoY
1.2%
Active inventory
30
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,446 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$166 /mo · $1,990/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$514
Net cashflow
$493

Break-even live

Break-even rent $1,822
Max offer price $225,000
Occupancy floor 75%

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
$56,250
Closing costs
$6,750
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
624 S Peoria Ave Tulsa, OK 3.0 1.0–2.5 1521 $3,995 $2.63 1d 10 0.47mi
2219 E 11th St Tulsa, OK 1.0–3.0 1.0–3.0 1136 $2,787 $2.45 1d 10 0.49mi
1411 S Quaker Ave Tulsa, OK 2.0 1.5–2.5 1200 $2,049 $1.71 14d 2 0.60mi
1428 S Quincy Ave Unit C Tulsa, OK 2.0 2.5 1756 $3,700 $2.11 3d 1 0.60mi
1139 S Birmingham Ave Tulsa, OK 3.0 2.0 1725 $2,100 $1.22 23d 1 0.83mi
1616 S Peoria Ave #4 Tulsa, OK 2.0 2.5 1688 $1,900 $1.13 23d 1 0.85mi
1736 S Xanthus Ave Tulsa, OK 2.0 1.0 1328 $1,450 $1.09 3d 1 0.88mi
2121 S Yorktown Ave #602 Tulsa, OK 2.0 2.0 1812 $3,500 $1.93 16d 1 1.20mi
2533 E 19th St Tulsa, OK 3.0 2.0 1748 $2,250 $1.29 21d 1 1.21mi
6 E 5th St Tulsa, OK 1.0–2.0 1.0–2.0 1103 $2,500 $2.27 16d 4 1.22mi
6 E 5th St Unit 105 Tulsa, OK 2.0 2.0 1361 $2,450 $1.80 21d 1 1.22mi
310 E 1st St Tulsa, OK 1.0–2.0 1.0–2.0 1226 $2,870 $2.34 1d 4 1.23mi
310 E 1st St Tulsa, OK 1.0–2.0 1.0–2.0 1110 $2,870 $2.58 19d 5 1.23mi
420 S Main St Tulsa, OK 2.0 1.0–2.0 1291 $2,700 $2.09 1d 13 1.27mi
9 E 4th St Tulsa, OK 3.0 1.0–2.0 894 $2,499 $2.80 1d 5 1.28mi
420 E Archer St Tulsa, OK 1.0–2.0 1.0–2.5 1159 $3,646 $3.15 1d 30 1.29mi
1005 N Quincy Ave Unit A Tulsa, OK 3.0 2.0 1303 $1,450 $1.11 2d 1 1.33mi
406 S Boulder Ave Tulsa, OK 1.0–2.0 1.0–2.0 1082 $2,906 $2.69 16d 3 1.35mi
1025 N Quincy Ave Unit A Tulsa, OK 3.0 2.0 1303 $1,450 $1.11 23d 1 1.40mi
720 N Columbia Ave Tulsa, OK 3.0 1.0 1233 $1,150 $0.93 3d 1 1.44mi
1008 E King Pl Tulsa, OK 3.0 1.0 1284 $1,295 $1.01 1d 1 1.48mi
1401 S Elwood Ave Tulsa, OK 3.0 1.0 1373 $1,850 $1.35 23d 1 1.49mi

Listing history 28 events

  1. 2026-06-18
    days on market $225,000 Active 74 DOM
  2. 2026-06-17
    days on market $225,000 Active 73 DOM
  3. 2026-06-16
    days on market $225,000 Active 72 DOM
  4. 2026-06-15
    days on market $225,000 Active 71 DOM
  5. 2026-06-13
    days on market $225,000 Active 69 DOM
  6. 2026-06-10
    days on market $225,000 Active 66 DOM
  7. 2026-06-09
    days on market $225,000 Active 65 DOM
  8. 2026-06-08
    days on market $225,000 Active 64 DOM
  9. 2026-06-07
    days on market $225,000 Active 63 DOM
  10. 2026-06-05
    days on market $225,000 Active 60 DOM
  11. 2026-06-03
    days on market $225,000 Active 59 DOM
  12. 2026-06-02
    status $225,000 Active 58 DOM
  13. 2026-04-28
    status Active
  14. 2026-04-15
    status Pending
  15. 2026-03-18
    listed $225,000 Active
  16. 2025-05-07
    soldstatus $195,000
  17. 2025-05-05
    soldstatus $195,000 Closed 762-char remark
    Show marketing remark (762 chars)

    Located in the heart of Tulsa's Pearl District, this 1633 and 1635 E 10th St duplex offers a prime opportunity for investors or owner-occupants. Sitting on a 6,316 sqft lot, the property features two units— unit 1633 is a two bedroom one bath, and unit 1635 is a one bedroom one bathroom. Each unit includes hardwood floors, a dining space, and a flexible home office/den option. The fully fenced backyard and gated entry provide added privacy and security. Conveniently situated just minutes from Hillcrest Hospital, restaurants, shopping, and entertainment, this property is perfectly positioned for strong rental demand. Don't miss your chance to own an income-producing property in one of Tulsa's most desirable areas—schedule your showing today!

  18. 2025-03-09
    status Pending 762-char remark
    Show marketing remark (762 chars)

    Located in the heart of Tulsa's Pearl District, this 1633 and 1635 E 10th St duplex offers a prime opportunity for investors or owner-occupants. Sitting on a 6,316 sqft lot, the property features two units— unit 1633 is a two bedroom one bath, and unit 1635 is a one bedroom one bathroom. Each unit includes hardwood floors, a dining space, and a flexible home office/den option. The fully fenced backyard and gated entry provide added privacy and security. Conveniently situated just minutes from Hillcrest Hospital, restaurants, shopping, and entertainment, this property is perfectly positioned for strong rental demand. Don't miss your chance to own an income-producing property in one of Tulsa's most desirable areas—schedule your showing today!

  19. 2025-01-19
    listed $205,000 Active 762-char remark
    Show marketing remark (762 chars)

    Located in the heart of Tulsa's Pearl District, this 1633 and 1635 E 10th St duplex offers a prime opportunity for investors or owner-occupants. Sitting on a 6,316 sqft lot, the property features two units— unit 1633 is a two bedroom one bath, and unit 1635 is a one bedroom one bathroom. Each unit includes hardwood floors, a dining space, and a flexible home office/den option. The fully fenced backyard and gated entry provide added privacy and security. Conveniently situated just minutes from Hillcrest Hospital, restaurants, shopping, and entertainment, this property is perfectly positioned for strong rental demand. Don't miss your chance to own an income-producing property in one of Tulsa's most desirable areas—schedule your showing today!

  20. 2024-04-10
    historical $850
  21. 2024-04-06
    listed $850
  22. 2024-03-14
    historical $850
  23. 2023-12-04
    listed $850
  24. 2023-09-05
    historical
  25. 2020-01-22
    soldstatus $135,000
  26. 2020-01-15
    soldstatus $135,000 Closed 276-char remark
    Show marketing remark (276 chars)

    Potential House Hack Oportunity! Complete remodel including, New Roof, Siding, Fencing, windows, Paint throughout, tile and countertops, vanities, fixtures throughout, New HVAC and Ductwork, and Refinished floors. One side is rented for $700 and the other is currently vacant.

  27. 2019-12-08
    status Pending 276-char remark
    Show marketing remark (276 chars)

    Potential House Hack Oportunity! Complete remodel including, New Roof, Siding, Fencing, windows, Paint throughout, tile and countertops, vanities, fixtures throughout, New HVAC and Ductwork, and Refinished floors. One side is rented for $700 and the other is currently vacant.

  28. 2019-12-05
    listed $130,000 Active 276-char remark
    Show marketing remark (276 chars)

    Potential House Hack Oportunity! Complete remodel including, New Roof, Siding, Fencing, windows, Paint throughout, tile and countertops, vanities, fixtures throughout, New HVAC and Ductwork, and Refinished floors. One side is rented for $700 and the other is currently vacant.

ⓘ 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
$1,990 · $166/mo
Projected year-2 tax
$2,025 · $169/mo
Expected delta
+$35/yr (+$3/mo · 1.8%)

ⓘ 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 · 18 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
$29,357
− Mortgage interest
−$12,603
− Property taxes
−$1,990
− Insurance
−$1,125
− Repairs & maintenance
−$2,349
− Management
−$2,349
− Depreciation
−$6,545
Taxable income
$2,396
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$575
After-tax cash flow
$5,343/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)
5,195
Household income
$68,255
Rent vs Own
69.9% rent · 30.1% own
Severe rent burden
395.0

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 (72%)
Race & ethnicity
White 72% Hispanic / Latino 11% Two or more races 11% Native American 4% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Italian 4% Lithuanian 3% Romanian 2%
Foreign-born
7% · Canada, South Korea, China
Languages at home
89% English-only · Spanish 8% Other Indo-European 1% Korean 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
▼ -116.41%
Current HPI
283.1716
Rent YoY
▲ 1.21%
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

+73.1% since first listed
16 events — show timeline
  • 2026-04-28 Relisted MLS Technology, Inc.
  • 2026-04-15 Pending MLS Technology, Inc.
  • 2026-03-18 Listed $225,000 MLS Technology, Inc.
  • 2025-05-07 Sold (Public Records) $195,000 Public Records
  • 2025-05-05 Sold (MLS) $195,000 MLS Technology, Inc.
  • 2025-03-09 Pending MLS Technology, Inc.
  • 2025-01-19 Listed $205,000 MLS Technology, Inc.
  • 2024-04-10 Rental Removed $850 APPFOLIO
  • 2024-04-06 Listed for Rent $850 APPFOLIO
  • 2024-03-14 Rental Removed $850 APPFOLIO
  • 2023-12-04 Listed for Rent $850 APPFOLIO
  • 2023-09-05 Rental Removed APPFOLIO
  • 2020-01-22 Sold (Public Records) $135,000 Public Records
  • 2020-01-15 Sold (MLS) $135,000 MLS Technology, Inc.
  • 2019-12-08 Pending MLS Technology, Inc.
  • 2019-12-05 Listed $130,000 MLS Technology, Inc.

Property tax history

+13.8%/yr

Latest (2025): $1,990 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…