CashFlowRE
Sign in Sign up
4341 N Iroquois Ave
D- Composite 36.56
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 +14.5/30.0
  • DSCR +4.4/10.0
  • Livability +3.8/5.0
  • 1% rule +3.4/10.0
  • Rent growth +3.4/5.0
  • Appreciation +2.7/10.0
  • Condition / age +2.5/5.0
  • ARV discount +1.2/15.0
  • Schools +0.8/10.0

$140,000

4341 N Iroquois Ave · Tulsa, OK 74106
3 bd · 1.0 ba · 930 sqft · SingleFamily public records · 13 Days on market
Built 1956 8,835 sqft lot Est $123k · 14% over

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

Listing remarks MLS

Check out this cute bungalow home. This home features recent updates in the kitchen and bathroom. New central Ac & heat throughout home, and new electrical wiring. The backyard is very large perfect for adding your desired landscape. Schedule a tour today!

Key facts

  • Spacious backyard
  • Convenient access
  • Converted garage

Tags

CONVERTED GARAGEADDITIONAL LIVING SPACESPACIOUS BACKYARDCONVENIENT ACCESS

Property features AI

Exterior

  • Parking: 1-car garage with workshop area
  • Security: No safety shelter
  • Utilities: Cable available; Natural gas available; Phone available; Public water; Public sewer
  • Home design: Single-story home; Faces west; Crawlspace foundation
  • Construction: Asphalt/fiberglass roof; Year built source: Appraiser
  • Exterior features: Covered porch; Porch; Chain link fencing; Garage apartment (separate structure)

Interior

  • Kitchen: Oven; Range; Stove; Refrigerator
  • Bedrooms: Three first-floor bedrooms (each without an attached bath)
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Aluminum window frames; No notable built-in interior features reported
  • Laundry & utility: Gas dryer hookup; 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/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $30 ($361/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 $117k (16.5% below list).
  • Recommended offer: $117k (16.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% 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 rising (+3.5%/yr); 137 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 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 34% of the median local income ($41k/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 $968 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

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 4y 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 $82k; list at $140k implies a 70% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $116,948 (16.5% below list)

Questions for the listing agent

  1. Built in 1956 — 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. 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?
  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
0.84%
Cap rate
6.55%
Cash-on-cash
0.92%
DSCR
1.04
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$122,760
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4338 N Iroquois Ave 0.03mi 3/1.0 912 (-2%) 8mo $120,500 $132 89
4512 N Kenosha Ave 0.13mi 3/1.0 888 (-4%) 3mo $58,000 $65 84
4338 N Hartford Ave 0.10mi 3/1.0 864 (-7%) 7mo $79,000 $91 78
4318 N Kenosha Ave 0.13mi 3/1.0 888 (-4%) 12mo $65,000 $73 76
4334 N Garrison Ave 0.22mi 3/1.0 864 (-7%) 11mo $124,000 $144 69
538 E 48th Pl N 0.48mi 3/1.0 984 (+6%) 1mo $131,000 $133 67
3759 N Hartford Ave 0.57mi 3/1.0 936 (+1%) 13mo $126,000 $135 61
4842 N Johnstown Ave 0.42mi 3/1.0 1,032 (+11%) 2mo $72,000 $70 60
4356 N Elgin Ave 0.41mi 4/1.0 (+1) 864 (-7%) 5mo $73,600 $85 60
3723 N Lansing Pl 0.68mi 3/1.0 935 (+0%) 9mo $67,500 $72 60
509 E 48th Pl N 0.54mi 3/1.0 864 (-7%) 7mo $115,000 $133 57
4690 N Boston Pl 0.74mi 3/1.0 864 (-7%) 13mo $115,000 $133 43

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 · 3.54% rent growth · sell at horizon

5-year hold
IRR
-14.3%
Equity multiple
0.49×
Total profit
$-20,161
Equity at exit
$20,874
10-year hold
IRR
-4.8%
Equity multiple
0.68×
Total profit
$-12,554
Equity at exit
$12,105

Cash invested: $39,200 (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 74106

Home prices YoY
-2.5%
Rents YoY
3.5%
Active inventory
137
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,169 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$101 /mo · $1,216/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$30

Break-even live

Break-even rent $1,131
Max offer price $140,000
Occupancy floor 92%

Sensitivity live

Price -10% $109 -5% $70 +0% $30 +5% $-10 +10% $-49
Rent -10% $-62 -5% $-16 +0% $30 +5% $76 +10% $122
Rate -1.0pp $101 -0.5pp $66 base $30 +0.5pp $-6 +1.0pp $-43

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
$35,000
Closing costs
$4,200
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4908 N Hartford Ave Tulsa, OK 3.0 1.0 900 $900 $1.00 3d 1 0.46mi
4430 N Main St Tulsa, OK 3.0 1.0 1100 $950 $0.86 3d 1 0.73mi
1530 E 52nd St N Tulsa, OK 3.0 2.0 1042 $1,500 $1.44 3d 1 1.09mi
5519 N Garrison Pl Tulsa, OK 3.0 1.0 1076 $1,200 $1.12 23d 1 1.09mi
5510 N Johnstown Ave Tulsa, OK 3.0 1.0 972 $995 $1.02 3d 1 1.10mi
5135 N Utica Ave Tulsa, OK 3.0 1.0 840 $995 $1.18 25d 1 1.17mi
1553 E 53rd St N Tulsa, OK 3.0 1.0 1100 $1,250 $1.14 3d 1 1.18mi
2014 E 49th St N Tulsa, OK 3.0 1.0 970 $1,100 $1.13 25d 1 1.20mi
5618 N Garrison Pl Tulsa, OK 3.0 1.0 904 $1,100 $1.22 23d 1 1.23mi
5731 N Garrison Pl Tulsa, OK 3.0 1.0 912 $925 $1.01 3d 1 1.35mi

Listing history 9 events

  1. 2026-06-22
    days on market $140,000 Active 13 DOM
  2. 2026-06-18
    days on market $140,000 Active 10 DOM
  3. 2026-06-17
    days on market $140,000 Active 9 DOM
  4. 2026-06-16
    days on market $140,000 Active 8 DOM
  5. 2026-06-15
    days on market $140,000 Active 7 DOM
  6. 2026-06-13
    days on market $140,000 Active 5 DOM
  7. 2026-06-10
    days on market $140,000 Active 2 DOM
  8. 2026-06-08
    remarks 621-char remark
  9. 2026-06-08
    listed $140,000 Active 1 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
$1,216 · $101/mo
Projected year-2 tax
$1,260 · $105/mo
Expected delta
+$44/yr (+$4/mo · 3.6%)

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°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 2 unhealthy d/yr today · 2 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
$14,034
− Mortgage interest
−$7,842
− Property taxes
−$1,216
− Insurance
−$700
− Repairs & maintenance
−$1,123
− Management
−$1,123
− Depreciation
−$4,073
Taxable loss
−$2,043
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$490
After-tax cash flow
$851/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)
15,655
Household income
$40,776
Rent vs Own
53.7% rent · 46.3% own
Severe rent burden
1055.0

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 0.65)
Race & ethnicity
Black 55% White 17% Hispanic / Latino 14% Two or more races 13% Native American 4%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Romanian 1% Serbian 1% Lithuanian 1%
Foreign-born
5% · Canada
Languages at home
87% English-only · Spanish 10% German/W. Germanic 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
▼ -4.58%
Current HPI
179.5268
Rent YoY
▲ 3.54%
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

+115.4% since first listed
8 events — show timeline
  • 2026-06-08 Listed $140,000 MLS Technology, Inc.
  • 2024-03-26 Sold (MLS) $82,500 MLS Technology, Inc.
  • 2024-02-28 Pending MLS Technology, Inc.
  • 2024-02-23 Listed $82,500 MLS Technology, Inc.
  • 2022-08-09 Listing Removed MLS Technology, Inc.
  • 2022-08-04 Relisted MLS Technology, Inc.
  • 2022-07-23 Pending MLS Technology, Inc.
  • 2022-07-20 Listed $65,000 MLS Technology, Inc.

Property tax history

+16.4%/yr

Latest (2025): $1,216 · +141.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…