CashFlowRE
Sign in Sign up
14209 E 37th Pl
D Composite 40.05
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 +11.6/30.0
  • ARV discount +11.1/15.0
  • Livability +3.8/5.0
  • DSCR +3.4/10.0
  • Rent growth +3.4/5.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$210,000

14209 E 37th Pl · Tulsa, OK 74134
3 bd · 2.0 ba · 1,268 sqft · SingleFamily public records · 84 Days on market
Built 1983 9,236 sqft lot Est $228k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover the potential in this charming three-bedroom, two-bath home located in the desirable Summer Glen Plaza Park community within the highly sought-after Union School District. Whether you're a first-time buyer or an investor, this home offers the perfect opportunity to build equity while enjoying a functional and inviting layout. Inside, you'll find a spacious floor plan featuring a generously sized primary suite, a remodeled kitchen, and a bright, versatile sunroom- ideal for a second living area, home office, or entertaining space. Major updates including HVAC, electrical, windows, doors, and locks provide a strong foundation and added peace of mind, allowing you to focus on personal

Key facts

  • 9,236 sq ft lot
  • 2 garage spots
  • Built 1983

Property features AI

Finance

  • HOA & community: Gutters listed as a community feature

Exterior

  • Parking: Attached garage with 2 spaces
  • Security: Owned security system; Smoke detector(s); No safety shelter
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Cable available; High-speed internet available
  • Home design: Single-story; Faces south; Slab foundation
  • Construction: HardiPlank, stone, and wood frame construction; Asphalt/fiberglass roof; Built (year per public records)
  • Exterior features: Concrete driveway; Rain gutters; Privacy fence; Enclosed porch

Interior

  • Kitchen: Electric oven connection; Electric range connection; Oven; Range
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Vaulted ceilings; Laminate counters; Cable TV available; High-speed internet available; Vinyl windows; Smoke detectors
  • Laundry & utility: Washer hookup; Electric dryer hookup; Gas dryer hookup; Washer; Dryer; 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 $-64 ($-772/yr) — negative.
  • To cash-flow at today's rent, offer at most $199k (5.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $157k (25.4% below list).
  • Recommended offer: $157k (25.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% 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-.
  • Union (urban): math 20% / reading 20% proficiency, ranked #160 of 270 in OK (top 59%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+3.5%/yr); 195 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 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 84 days — a 6% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 27y 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 $125k; list at $210k implies a 68% gain — meaningful room to come down on a strong offer.

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 $156,676 (25.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.75%
Cap rate
5.93%
Cash-on-cash
-1.31%
DSCR
0.94
GRM
11.2

CMA / ARV

ARV (on-the-fly)
$228,240
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3804 S 146 EastAvenue 0.26mi 3/2.0 1,239 (-2%) 1mo $234,000 $189 83
3544 S 150th EastAvenue 0.49mi 3/2.0 1,262 (-0%) 7mo $145,000 $115 70
14811 E 32nd St 0.66mi 3/2.0 1,284 (+1%) 0mo $205,000 $160 67
3437 S 148th EastAvenue 0.45mi 3/2.0 1,349 (+6%) 4mo $145,000 $107 65
14715 E 39th St S 0.41mi 3/2.0 1,419 (+12%) 3mo $259,999 $183 58
14618 E 39th St S 0.34mi 3/2.0 1,419 (+12%) 7mo $261,000 $184 58
3727 S 151st East Ave 0.63mi 3/2.0 1,156 (-9%) 2mo $225,000 $195 54
14827 E 39th St S 0.49mi 3/2.0 1,419 (+12%) 4mo $250,000 $176 54
3740 S 150th EastAvenue 0.55mi 3/2.0 1,423 (+12%) 7mo $256,350 $180 48
3938 S 148th EastPlace 0.52mi 3/2.0 1,456 (+15%) 4mo $269,900 $185 48
15119 E 35th St 0.67mi 3/2.0 1,420 (+12%) 3mo $175,000 $123 47
3743 S 153rd Ave E 0.74mi 3/2.0 1,431 (+13%) 4mo $240,000 $168 41

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 · 3.52% rent growth · sell at horizon

5-year hold
IRR
-18.0%
Equity multiple
0.36×
Total profit
$-37,372
Equity at exit
$31,312
10-year hold
IRR
-9.4%
Equity multiple
0.41×
Total profit
$-34,680
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 74134

Home prices YoY
-25.5%
Rents YoY
3.5%
Active inventory
195
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,567 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$113 /mo · $1,360/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$329
Net cashflow
$-64

Break-even live

Break-even rent $1,648
Max offer price $198,631
Occupancy floor 99%

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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3121 S 145th East Ave Tulsa, OK 1.0–2.0 1.0–2.0 825 $1,200 $1.45 3d 1 0.51mi
3208 S 137th East Ave Tulsa, OK 3.0 2.0 1367 $1,578 $1.15 3d 1 0.52mi
14826 E 39th St S Tulsa, OK 4.0 2.0 1691 $1,980 $1.17 11d 1 0.53mi
4020 S 130th East Ave Tulsa, OK 1.0–2.0 1.0–2.0 737 $1,245 $1.69 21d 4 0.82mi
4104 S 130th East Ave Tulsa, OK 1.0–2.0 1.0–2.0 750 $1,299 $1.73 11d 23 0.86mi
13102 E 30th St Tulsa, OK 3.0 2.0 1190 $1,395 $1.17 23d 1 0.89mi
13102 E 30th St Tulsa, OK 3.0 2.0 1190 $1,395 $1.17 19d 1 0.89mi
13809 E 27th Pl Tulsa, OK 4.0 2.0 1741 $1,785 $1.03 21d 1 1.00mi
3311 S 126th East Ave Tulsa, OK 3.0 2.0 1395 $1,650 $1.18 23d 1 1.03mi
12525 E 41st St Tulsa, OK 1.0–2.0 1.0–2.0 775 $1,300 $1.68 21d 1 1.05mi
2336 S 137th East Ave Tulsa, OK 1.0–3.0 1.0–2.0 1080 $1,499 $1.39 1d 1 1.33mi
5091 S 136th East Ave Tulsa, OK 3.0 1.0–2.0 955 $1,760 $1.84 3d 18 1.35mi
13777 E 51st St Tulsa, OK 1.0–3.0 1.0–2.0 972 $1,425 $1.47 2d 10 1.38mi

Listing history 28 events

  1. 2026-06-18
    days on market $210,000 Active 84 DOM
  2. 2026-06-17
    days on market $210,000 Active 83 DOM
  3. 2026-06-16
    days on market $210,000 Active 82 DOM
  4. 2026-06-15
    days on market $210,000 Active 81 DOM
  5. 2026-06-13
    days on market $210,000 Active 79 DOM
  6. 2026-06-13
    days on market $210,000 Active 78 DOM
  7. 2026-06-10
    days on market $210,000 Active 76 DOM
  8. 2026-06-09
    days on market $210,000 Active 75 DOM
  9. 2026-06-08
    days on market $210,000 Active 74 DOM
  10. 2026-06-07
    days on market $210,000 Active 73 DOM
  11. 2026-06-05
    days on market $210,000 Active 70 DOM
  12. 2026-06-03
    days on market $210,000 Active 69 DOM
  13. 2026-06-02
    days on market $210,000 Active 68 DOM
  14. 2026-06-01
    days on market $210,000 Active 67 DOM
  15. 2026-05-31
    days on market $210,000 Active 66 DOM
  16. 2026-03-26
    listed $210,000 Active
  17. 2025-01-23
    historical
  18. 2024-12-27
    listed $205,000 Active
  19. 2024-11-15
    historical
  20. 2024-06-25
    listed $190,000 Active
  21. 2017-04-27
    soldstatus $125,000
  22. 2017-04-25
    soldstatus $124,900 Closed
  23. 2017-02-27
    status Pending
  24. 2017-02-17
    listed $124,900 Active
  25. 1999-11-03
    soldstatus $86,000
  26. 1999-10-29
    soldstatus $85,900
  27. 1999-09-28
    historical
  28. 1999-09-18
    listed $86,900

ⓘ 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
$1,360 · $113/mo
Projected year-2 tax
$1,890 · $157/mo
Expected delta
+$530/yr (+$44/mo · 39.0%)

ⓘ 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 ≥110°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
$18,801
− Mortgage interest
−$11,763
− Property taxes
−$1,360
− Insurance
−$1,050
− Repairs & maintenance
−$1,504
− Management
−$1,504
− Depreciation
−$6,109
Taxable loss
−$4,489
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,077
After-tax cash flow
$305/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
Union
NCES district ID
4030600
Math proficiency
20% ▼ -9.00%
Reading proficiency
20% ▼ -9.00%
Median HH income
$52,744
Composite
18.18/100
National rank
#8962
State rank
#160 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)
23,323
Household income
$73,119
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
608.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 46% Hispanic / Latino 26% Two or more races 15% Black 10% Asian 7% Native American 5%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Slovak 1% Lithuanian 1% Italian 1%
Foreign-born
18% · Canada, Vietnam, South Korea
Languages at home
71% English-only · Spanish 22% Other Asian/Pacific 3% Vietnamese 2%

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
▼ -68.07%
Current HPI
198.7031
Rent YoY
▲ 3.52%
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

+141.7% since first listed
13 events — show timeline
  • 2026-03-26 Listed $210,000 MLS Technology, Inc.
  • 2025-01-23 Listing Removed MLS Technology, Inc.
  • 2024-12-27 Listed $205,000 MLS Technology, Inc.
  • 2024-11-15 Listing Removed MLS Technology, Inc.
  • 2024-06-25 Listed $190,000 MLS Technology, Inc.
  • 2017-04-27 Sold (Public Records) $125,000 Public Records
  • 2017-04-25 Sold (MLS) $124,900 MLS Technology, Inc.
  • 2017-02-27 Pending MLS Technology, Inc.
  • 2017-02-17 Listed $124,900 MLS Technology, Inc.
  • 1999-11-03 Sold (Public Records) $86,000 Public Records
  • 1999-10-29 Sold (MLS) $85,900 MLS Technology, Inc.
  • 1999-09-28 Listing Removed MLS Technology, Inc.
  • 1999-09-18 Listed $86,900 MLS Technology, Inc.

Property tax history

+2.0%/yr

Latest (2017): $1,360 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…