CashFlowRE
Sign in Sign up
9226 S Fulton Ave
D+ Composite 48.83
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.1/30.0
  • 1% rule +4.3/10.0
  • DSCR +3.9/10.0
  • Livability +3.8/5.0
  • Schools +3.2/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

9226 S Fulton Ave · Tulsa, OK 74137
4 bd · 2.0 ba · 2,536 sqft · SingleFamily public records · 67 Days on market
Built 1990 6,781 sqft lot Est $370k · 33% under $19/mo HOA · 1% of rent

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

Listing remarks MLS

Great Location for this two-story spacious home. Cul de Sac, Jenk Schools, near 91st & Yala Ave, short drive to Turnpike ! $ 4 Bedrooms, Bonus Room , Shopping & Schools nearby! take a look today! New Carpet! Reduced Price!

Key facts

  • Excellent potential
  • Quiet cul-de-sac
  • Large lot

Tags

LARGE LOTQUIET CUL-DE-SACQUICK ACCESS TO TURNPIKENEAR SHOPPING AND SCHOOLSEXCELLENT POTENTIAL

Property features AI

Finance

  • HOA & community: Homeowners association with an annual fee of $230

Exterior

  • Parking: Attached garage; 2 garage spaces
  • Security: No safety shelter
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Faces northeast; Slab foundation
  • Construction: Wood frame construction; Asphalt/fiberglass roof
  • Exterior features: Partial fencing; Located on a cul-de-sac

Interior

  • Kitchen: Oven; Range; Stove
  • Flooring: Carpet; Concrete
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Central heating; Electric heating; Gas heating; Central air conditioning
  • Interior features: Granite counters; 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 4-bed/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-8 ($-96/yr) — negative.
  • To cash-flow at today's rent, offer at most $248k (0.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $231k (7.4% below list).
  • Recommended offer: $231k (7.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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-.
  • 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.
  • Zoned schools: Jenks East Es (math 29% / reading 20%, grade F, #354 of 845 statewide, top 47%, 1,443 students, 0% FRL); Jenks Ms (math 22% / reading 30%, grade F, #79 of 345 statewide, top 24%, 1,831 students, 0% FRL); Jenks Hs (math 40% / reading 49%, grade F, #15 of 447 statewide, top 4%, 3,547 students, 0% FRL) — zoned schools average 0% FRL vs 28% district-wide (28 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+2.4%/yr); 227 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 $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 67 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 24y ago; this cycle's ask has dropped $24k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $231,419 (7.4% 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 67 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.93%
Cap rate
6.25%
Cash-on-cash
-0.14%
DSCR
0.99
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$370,256
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9332 S Darlington Ave 0.15mi 4/2.5 2,455 (-3%) 5mo $345,000 $141 82
9230 S Fulton Ave 0.01mi 4/2.5 2,352 (-7%) 5mo $340,000 $145 81
9750 S Granite Ave 0.40mi 4/2.5 2,638 (+4%) 9mo $448,000 $170 65
4926 E 97th St 0.49mi 3/2.5 (-1) 2,456 (-3%) 2mo $407,000 $166 64
6307 E 96th St 0.53mi 3/2.0 (-1) 2,283 (-10%) 1mo $315,000 $138 53
9404 S Norwood Ave 0.45mi 3/2.0 (-1) 2,271 (-10%) 7mo $305,000 $134 51
5104 E 97th Ct 0.47mi 3/3.0 (-1) 2,751 (+8%) 7mo $450,000 $164 49
9141 S Lakewood Ave 0.40mi 3/2.5 (-1) 2,248 (-11%) 8mo $328,000 $146 49
9512 S Norwood Ave 0.56mi 3/2.5 (-1) 2,259 (-11%) 1mo $306,000 $135 48
9920 S Irvington Ave 0.62mi 4/3.0 2,855 (+13%) 1mo $560,000 $196 45
9361 S 67th EastAvenue 0.74mi 4/2.5 2,805 (+11%) 8mo $314,000 $112 40
5811 E 100th Pl 0.71mi 3/2.0 (-1) 2,194 (-14%) 7mo $390,000 $178 34

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 · 2.43% rent growth · sell at horizon

5-year hold
IRR
-17.2%
Equity multiple
0.40×
Total profit
$-42,222
Equity at exit
$37,261
10-year hold
IRR
-10.2%
Equity multiple
0.39×
Total profit
$-42,361
Equity at exit
$21,607

Cash invested: $69,972 (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 74137

Rents YoY
2.4%
Active inventory
227
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,314 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$403 /mo · $4,831/yr
Insurance
$104
HOA
$19
Vacancy / Maint / Mgmt
$486
Net cashflow
$-8

Break-even live

Break-even rent $2,324
Max offer price $248,487
Occupancy floor 95%

Sensitivity live

Price -10% $133 -5% $63 +0% $-8 +5% $-79 +10% $-149
Rent -10% $-191 -5% $-99 +0% $-8 +5% $83 +10% $175
Rate -1.0pp $118 -0.5pp $56 base $-8 +0.5pp $-73 +1.0pp $-139

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
$62,475
Closing costs
$7,497
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9215 S Erie Ave Tulsa, OK 5.0 3.0 2800 $2,750 $0.98 12d 1 0.03mi
9224 S Hudson Ave Tulsa, OK 4.0 2.5 2524 $2,450 $0.97 18d 1 0.08mi
6506 E 90th St Unit 6506 Tulsa, OK 3.0 2.0 1839 $1,550 $0.84 25d 1 0.70mi

HOA detail

Monthly dues
$19 · $228/yr

Listing history 41 events

  1. 2026-06-21
    days on market $249,900 Active 67 DOM
  2. 2026-06-18
    days on market $249,900 Active 64 DOM
  3. 2026-06-17
    days on market $249,900 Active 63 DOM
  4. 2026-06-16
    days on market $249,900 Active 62 DOM
  5. 2026-06-15
    days on market $249,900 Active 61 DOM
  6. 2026-06-13
    days on market $249,900 Active 59 DOM
  7. 2026-06-13
    status $249,900 Active 58 DOM
  8. 2026-05-12
    price $249,900
  9. 2026-03-31
    listed $273,500 Active
  10. 2022-11-07
    soldstatus $308,000
  11. 2022-11-04
    soldstatus $309,900 Closed 235-char remark
    Show marketing remark (235 chars)

    Great Location for this two-story spacious home. Cul de Sac, Jenk Schools, near 91st & Yala Ave, short drive to Turnpike ! $ 4 Bedrooms, Bonus Room , Shopping & Schools nearby! take a look today! New Carpet! Reduced Price!

  12. 2022-09-28
    status Pending 235-char remark
    Show marketing remark (235 chars)

    Great Location for this two-story spacious home. Cul de Sac, Jenk Schools, near 91st & Yala Ave, short drive to Turnpike ! $ 4 Bedrooms, Bonus Room , Shopping & Schools nearby! take a look today! New Carpet! Reduced Price!

  13. 2022-09-08
    price $309,900 235-char remark
    Show marketing remark (235 chars)

    Great Location for this two-story spacious home. Cul de Sac, Jenk Schools, near 91st & Yala Ave, short drive to Turnpike ! $ 4 Bedrooms, Bonus Room , Shopping & Schools nearby! take a look today! New Carpet! Reduced Price!

  14. 2022-09-01
    price $319,000 235-char remark
    Show marketing remark (235 chars)

    Great Location for this two-story spacious home. Cul de Sac, Jenk Schools, near 91st & Yala Ave, short drive to Turnpike ! $ 4 Bedrooms, Bonus Room , Shopping & Schools nearby! take a look today! New Carpet! Reduced Price!

  15. 2022-08-16
    price $324,900 235-char remark
    Show marketing remark (235 chars)

    Great Location for this two-story spacious home. Cul de Sac, Jenk Schools, near 91st & Yala Ave, short drive to Turnpike ! $ 4 Bedrooms, Bonus Room , Shopping & Schools nearby! take a look today! New Carpet! Reduced Price!

  16. 2022-07-27
    price $330,000 235-char remark
    Show marketing remark (235 chars)

    Great Location for this two-story spacious home. Cul de Sac, Jenk Schools, near 91st & Yala Ave, short drive to Turnpike ! $ 4 Bedrooms, Bonus Room , Shopping & Schools nearby! take a look today! New Carpet! Reduced Price!

  17. 2022-06-24
    listed $347,000 Active 235-char remark
    Show marketing remark (235 chars)

    Great Location for this two-story spacious home. Cul de Sac, Jenk Schools, near 91st & Yala Ave, short drive to Turnpike ! $ 4 Bedrooms, Bonus Room , Shopping & Schools nearby! take a look today! New Carpet! Reduced Price!

  18. 2020-06-05
    soldstatus $205,000
  19. 2017-07-12
    historical
  20. 2017-07-07
    price $204,900
  21. 2017-06-16
    price $209,900
  22. 2017-06-09
    price $219,900
  23. 2017-05-26
    listed $227,900 Active
  24. 2016-04-25
    historical
  25. 2016-04-06
    price $189,900
  26. 2016-03-14
    price $192,800
  27. 2016-01-13
    listed $192,900 Active
  28. 2015-12-16
    historical
  29. 2015-12-10
    price $195,900
  30. 2015-11-09
    price $199,900
  31. 2015-10-27
    price $209,900
  32. 2015-10-09
    price $214,900
  33. 2015-09-22
    listed $219,900 Active
  34. 2015-08-03
    soldstatus $121,000
  35. 2015-08-03
    soldstatus $154,000
  36. 2003-04-29
    soldstatus $145,000
  37. 2003-04-25
    soldstatus $145,000
  38. 2003-03-24
    historical
  39. 2002-10-01
    listed $145,000
  40. 1990-10-01
    soldstatus $87,000
  41. 1990-05-11
    soldstatus $28,000

ⓘ 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
$4,831 · $403/mo
Projected year-2 tax
$4,831 · $403/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°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 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
$27,770
− Mortgage interest
−$13,998
− Property taxes
−$4,831
− Insurance
−$1,250
− Repairs & maintenance
−$2,222
− Management
−$2,222
− HOA
−$228
− Depreciation
−$7,270
Taxable loss
−$4,250
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,020
After-tax cash flow
$924/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 — 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)
28,533
Household income
$102,798
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
751.0

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 (76%)
Race & ethnicity
White 76% Two or more races 9% Hispanic / Latino 6% Asian 5% Black 4% Native American 3%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 5% Italian 3% Lithuanian 2%
Foreign-born
10% · Canada, Philippines, China
Languages at home
88% English-only · Spanish 4% Other Asian/Pacific 2% Other Indo-European 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
▼ -141.68%
Current HPI
192.2879
Rent YoY
▲ 2.43%
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

+792.5% since first listed
34 events — show timeline
  • 2026-05-12 Price Changed $249,900 MLS Technology, Inc.
  • 2026-03-31 Listed $273,500 MLS Technology, Inc.
  • 2022-11-07 Sold (Public Records) $308,000 Public Records
  • 2022-11-04 Sold (MLS) $309,900 MLS Technology, Inc.
  • 2022-09-28 Pending MLS Technology, Inc.
  • 2022-09-08 Price Changed $309,900 MLS Technology, Inc.
  • 2022-09-01 Price Changed $319,000 MLS Technology, Inc.
  • 2022-08-16 Price Changed $324,900 MLS Technology, Inc.
  • 2022-07-27 Price Changed $330,000 MLS Technology, Inc.
  • 2022-06-24 Listed $347,000 MLS Technology, Inc.
  • 2020-06-05 Sold (Public Records) $205,000 Public Records
  • 2017-07-12 Listing Removed MLS Technology, Inc.
  • 2017-07-07 Price Changed $204,900 MLS Technology, Inc.
  • 2017-06-16 Price Changed $209,900 MLS Technology, Inc.
  • 2017-06-09 Price Changed $219,900 MLS Technology, Inc.
  • 2017-05-26 Listed $227,900 MLS Technology, Inc.
  • 2016-04-25 Listing Removed MLS Technology, Inc.
  • 2016-04-06 Price Changed $189,900 MLS Technology, Inc.
  • 2016-03-14 Price Changed $192,800 MLS Technology, Inc.
  • 2016-01-13 Listed $192,900 MLS Technology, Inc.
  • 2015-12-16 Listing Removed MLS Technology, Inc.
  • 2015-12-10 Price Changed $195,900 MLS Technology, Inc.
  • 2015-11-09 Price Changed $199,900 MLS Technology, Inc.
  • 2015-10-27 Price Changed $209,900 MLS Technology, Inc.
  • 2015-10-09 Price Changed $214,900 MLS Technology, Inc.
  • 2015-09-22 Listed $219,900 MLS Technology, Inc.
  • 2015-08-03 Sold (Public Records) $154,000 Public Records
  • 2015-08-03 Sold (Public Records) $121,000 Public Records
  • 2003-04-29 Sold (Public Records) $145,000 Public Records
  • 2003-04-25 Sold (MLS) $145,000 MLS Technology, Inc.
  • 2003-03-24 Listing Removed MLS Technology, Inc.
  • 2002-10-01 Listed $145,000 MLS Technology, Inc.
  • 1990-10-01 Sold (Public Records) $87,000 Public Records
  • 1990-05-11 Sold (Public Records) $28,000 Public Records

Property tax history

+6.1%/yr

Latest (2025): $4,831 · +9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…