CashFlowRE
Sign in Sign up
2973 W 112th Pl S
C- Composite 52.08
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 +21.3/30.0
  • DSCR +6.8/10.0
  • ARV discount +6.6/15.0
  • 1% rule +4.8/10.0
  • Livability +3.6/5.0
  • Rent growth +3.3/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

2973 W 112th Pl S · Jenks, OK 74037
3 bd · 2.0 ba · 1,296 sqft · SingleFamily public records · 22 Days on market
Built 1980 0.27 ac lot Est $206k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great large corner lot in Jenks school district! New siding and newer roof. Good condition, clean, but needs updating! 3 bed, 2 baths, spacious living room w/ fireplace. Washer & Dryer stay. Patio in back w/ partial fence for privacy. Great sized backyard.

Key facts

  • Large corner lot
  • Walk-in closets
  • Large fireplace

Tags

LARGE CORNER LOTFULL GUTTERSWALK-IN CLOSETSINTERIOR UTILITY AREALARGE FIREPLACE

Property features AI

Finance

  • HOA & community: Sidewalks; Gutters

Exterior

  • Parking: Attached garage; 2 garage spaces
  • Security: Smoke detector(s); No safety shelter
  • Utilities: Electricity available; Natural gas available; High speed internet available; Public water; Public sewer
  • Home design: Single-story home; Faces southwest; Slab foundation
  • Construction: Built with stone, vinyl siding and wood frame; Asphalt/fiberglass roof
  • Exterior features: Concrete driveway; Landscaping; Rain gutters; Covered patio and porch; Porch

Interior

  • Kitchen: Oven; Range; Dishwasher; Disposal; Refrigerator
  • Bedrooms: Total rooms: 8
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Attic; High speed internet; Laminate counters; Wired for data; Ceiling fan(s); Electric range connection; Programmable thermostat; Vinyl window frames
  • Laundry & utility: Washer hookup; Electric 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/2.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $308 ($4k/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 $206k (1.8% below list).
  • Recommended offer: $206k (1.8% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% vs local median 3.5% in Jenks — 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 71/100 on livability (#33 in OK) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
  • Jenks (suburban): math 34% / reading 35% proficiency, ranked #27 of 270 in OK (top 10%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.2%/yr); 258 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 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 $1k of loan paydown is wiped out by about $6k 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 22 days — a 2% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y 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 $92k; list at $210k implies a 127% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major 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 $206,162 (1.8% below list)

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. 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.
  3. 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.
  4. 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
0.98%
Cap rate
8.06%
Cash-on-cash
6.29%
DSCR
1.28
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$206,064
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2880 W 111th Pl S 0.15mi 3/2.0 1,374 (+6%) 2mo $241,000 $175 81
2837 W 113th St 0.09mi 3/2.0 1,418 (+9%) 1mo $226,000 $159 79
2857 W 111th Pl S 0.19mi 3/2.0 1,382 (+7%) 3mo $219,000 $158 78
2836 W 111th EastPlace S 0.16mi 3/2.0 1,379 (+6%) 8mo $190,000 $138 76
2780 W 112th Pl S 0.12mi 3/2.0 1,446 (+12%) 0mo $237,180 $164 75
2944 W 115th Pl S 0.30mi 3/2.0 1,425 (+10%) 5mo $147,000 $103 65
2957 W 114th Pl S 0.16mi 4/2.0 (+1) 1,467 (+13%) 4mo $233,000 $159 62
2745 W 113th St S 0.14mi 3/2.0 1,460 (+13%) 13mo $229,000 $157 62
11543 S Douglas Ave 0.31mi 3/2.0 1,432 (+10%) 14mo $287,000 $200 56

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 · 3.2% rent growth · sell at horizon

5-year hold
IRR
-6.4%
Equity multiple
0.76×
Total profit
$-14,019
Equity at exit
$31,312
10-year hold
IRR
3.4%
Equity multiple
1.25×
Total profit
$14,598
Equity at exit
$18,157

Cash invested: $58,800 (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 74037

Home prices YoY
-23.3%
Rents YoY
3.2%
Active inventory
258
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,062 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$132 /mo · $1,578/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$433
Net cashflow
$308

Break-even live

Break-even rent $1,671
Max offer price $210,000
Occupancy floor 80%

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
$52,500
Closing costs
$6,300
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11473 S Emerson Pl Jenks, OK 3.0 2.0 1474 $1,895 $1.29 16d 1 0.19mi
11421 S James Ave Jenks, OK 1.0–2.0 1.0–2.0 948 $1,819 $1.92 1d 23 0.38mi
11131 S Kennedy Ct Jenks, OK 1.0–3.0 1.0–2.0 1000 $2,211 $2.21 1d 21 0.46mi
10416 S Nathan St Jenks, OK 4.0 2.0 1858 $2,095 $1.13 19d 1 1.03mi
1224 W 112th Dr S Jenks, OK 3.0 3.0 1818 $1,950 $1.07 16d 1 1.37mi

Listing history 15 events

  1. 2026-06-13
    statusdays on market $210,000 Pending 22 DOM
  2. 2026-06-10
    days on market $210,000 Active 21 DOM
  3. 2026-06-09
    days on market $210,000 Active 20 DOM
  4. 2026-06-08
    days on market $210,000 Active 19 DOM
  5. 2026-06-07
    days on market $210,000 Active 18 DOM
  6. 2026-06-05
    days on market $210,000 Active 15 DOM
  7. 2026-06-03
    days on market $210,000 Active 14 DOM
  8. 2026-06-02
    days on market $210,000 Active 13 DOM
  9. 2026-06-01
    days on market $210,000 Active 12 DOM
  10. 2026-05-31
    days on market $210,000 Active 11 DOM
  11. 2026-05-20
    listed $210,000 Active
  12. 2013-07-01
    soldstatus $92,500
  13. 2013-06-27
    soldstatus $92,500 262-char remark
    Show marketing remark (262 chars)

    Great large corner lot in Jenks school district! New siding and newer roof. Good condition, clean, but needs updating! 3 bed, 2 baths, spacious living room w/ fireplace. Washer & Dryer stay. Patio in back w/ partial fence for privacy. Great sized backyard.

  14. 2013-05-16
    historical 262-char remark
    Show marketing remark (262 chars)

    Great large corner lot in Jenks school district! New siding and newer roof. Good condition, clean, but needs updating! 3 bed, 2 baths, spacious living room w/ fireplace. Washer & Dryer stay. Patio in back w/ partial fence for privacy. Great sized backyard.

  15. 2013-05-13
    listed $90,000 262-char remark
    Show marketing remark (262 chars)

    Great large corner lot in Jenks school district! New siding and newer roof. Good condition, clean, but needs updating! 3 bed, 2 baths, spacious living room w/ fireplace. Washer & Dryer stay. Patio in back w/ partial fence for privacy. Great sized backyard.

ⓘ 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
$1,578 · $132/mo
Projected year-2 tax
$1,890 · $157/mo
Expected delta
+$312/yr (+$26/mo · 19.8%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥112°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$24,739
− Mortgage interest
−$11,763
− Property taxes
−$1,578
− Insurance
−$1,050
− Repairs & maintenance
−$1,979
− Management
−$1,979
− Depreciation
−$6,109
Taxable income
$281
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$67
After-tax cash flow
$3,634/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
Jenks
NCES district ID
4015720
Math proficiency
34% ▼ -9.00%
Reading proficiency
35% ▼ -8.00%
Median HH income
$66,291
Composite
31.5/100
National rank
#5973
State rank
#27 of 270 in OK

Livability — Jenks

Score
71/100
State rank
#33
US rank
#7270

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jenks, OK
County
Tulsa County · 640,811 people
City population
24,547
Metro
Tulsa, OK
Population (ZIP)
24,547
Household income
$103,942
Rent vs Own
23.1% rent · 76.9% own
Severe rent burden
233.0

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 0.58)
Race & ethnicity
White 64% Two or more races 14% Asian 11% Hispanic / Latino 8% Native American 6% Black 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2%
Common ancestry
Slovak 3% Italian 3% Lithuanian 2%
Foreign-born
10% · Philippines, Canada, China
Languages at home
86% English-only · Other Asian/Pacific 6% Spanish 4% Russian/Polish/Slavic 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
▼ -62.99%
Current HPI
207.6174
Rent YoY
▲ 3.20%
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

+133.3% since first listed
5 events — show timeline
  • 2026-05-20 Listed $210,000 MLS Technology, Inc.
  • 2013-07-01 Sold (Public Records) $92,500 Public Records
  • 2013-06-27 Sold (MLS) $92,500 MLS Technology, Inc.
  • 2013-05-16 Listing Removed MLS Technology, Inc.
  • 2013-05-13 Listed $90,000 MLS Technology, Inc.

Property tax history

+2.2%/yr

Latest (2025): $1,578 · +13.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…