CashFlowRE
Sign in Sign up
109 S Choctaw Ave
A Composite 85.77
Why this score? — see what drove the A 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$75,000

109 S Choctaw Ave · Bartlesville, OK 74003
3 bd · 1.0 ba · 1,274 sqft · SingleFamily public records · 63 Days on market
Built 1919 7,280 sqft lot Est $118k · 37% under

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

Listing remarks MLS

Unlock the potential of this classic downtown gem! This 1919 home offers historical charm. With 1340 sq ft of living space, you'll find 3 bedrooms each with walk-in closets, along with a large living room and formal dining area. The spacious kitchen features a pantry for extra storage. Original wood floors, built-ins, intricate moldings, and trim highlight the home's unique character. The property also includes a utility room, detached one-car garage, and a fenced yard. This is a fantastic opportunity for investors or those ready to restore a piece of history. HUD properties are sold AS-IS!

Key facts

  • Spacious backyard
  • 7,280 sq ft lot
  • 2 garage spots

Tags

SPACIOUS BACKYARDHEART OF BARTLESVILLE

Property features AI

Finance

  • Other: Lot size approximately 0.167 acres; Tax year listed as 2025

Exterior

  • Parking: Detached 2-car garage
  • Security: No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story home; Faces east; Crawlspace foundation
  • Construction: Wood siding with wood frame construction; Asphalt/fiberglass roof; Year built source: Appraiser
  • Exterior features: Front porch; No additional exterior features listed

Interior

  • Kitchen: Dishwasher; Oven; Range; Refrigerator
  • Flooring: Hardwood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Wood-frame windows; Laminate countertops; No additional interior features listed
  • Laundry & utility: Electric 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 $75k.

Deal economics

  • At list price, monthly cash flow is $497 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $70k (6.0% below list) — sets the bar for market timing.
  • Cap rate 14.2% vs local median 4.7% in Bartlesville — 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 64/100 on livability (#175 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, schools D+, crime D+.
  • Bartlesville (town): math 30% / reading 29% proficiency, ranked #59 of 270 in OK (top 22%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 137 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 46 units permitted in Washington County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $8k of equity ($519 loan paydown + $8k appreciation (10.0% local appreciation)).
  • Washington County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 21y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $34k; list at $75k implies a 121% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 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 1919 — 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 D-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 D 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
1.69%
Cap rate
14.25%
Cash-on-cash
28.42%
DSCR
2.26
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$118,482
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
312 S Chickasaw Ave 0.20mi 3/1.0 1,240 (-3%) 3mo $44,000 $35 84
315 S Quapaw 0.27mi 2/1.0 (-1) 1,224 (-4%) 2mo $137,000 $112 74
311 S Quapaw Ave 0.26mi 3/2.0 1,204 (-6%) 4mo $130,000 $108 72
123 S Quapaw Ave 0.21mi 3/1.0 1,248 (-2%) 20mo $89,000 $71 70
108 N Creek Ave 0.18mi 3/2.0 1,084 (-15%) 1mo $75,000 $69 62
515 S Creek Ave 0.36mi 3/2.0 1,392 (+9%) 4mo $130,000 $93 61
405 S Seneca Ave 0.23mi 4/1.0 (+1) 1,424 (+12%) 6mo $114,000 $80 60
107 S Creek Ave 0.14mi 3/1.5 1,452 (+14%) 14mo $129,500 $89 56
524 S Wyandotte Ave 0.37mi 3/2.0 1,428 (+12%) 5mo $150,500 $105 54
423 S Creek Ave 0.29mi 3/2.0 1,180 (-7%) 20mo $130,000 $110 53
830 S Shawnee Ave 0.57mi 2/2.0 (-1) 1,250 (-2%) 11mo $252,000 $202 52
521 E 11th 0.68mi 3/2.0 1,350 (+6%) 16mo $73,000 $54 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
45.8%
Equity multiple
4.45×
Total profit
$72,531
Equity at exit
$67,566
10-year hold
IRR
39.8%
Equity multiple
9.99×
Total profit
$188,709
Equity at exit
$145,709

Cash invested: $21,000 (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 74003

Home prices YoY
5.0%
Active inventory
137
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,270 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$82 /mo · $982/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$497

Break-even live

Break-even rent $641
Max offer price $75,000
Occupancy floor 56%

Sensitivity live

Price -10% $540 -5% $519 +0% $497 +5% $476 +10% $455
Rent -10% $397 -5% $447 +0% $497 +5% $547 +10% $598
Rate -1.0pp $535 -0.5pp $516 base $497 +0.5pp $478 +1.0pp $458

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
$18,750
Closing costs
$2,250
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
821 S Johnstone Ave Bartlesville, OK 1.0–2.0 1.0–2.0 888 $1,521 $1.71 24d 1 0.78mi

Listing history 40 events

  1. 2026-06-19
    days on market $75,000 Active 63 DOM
  2. 2026-06-18
    days on market $75,000 Active 62 DOM
  3. 2026-06-17
    days on market $75,000 Active 61 DOM
  4. 2026-06-16
    days on market $75,000 Active 60 DOM
  5. 2026-06-15
    days on market $75,000 Active 59 DOM
  6. 2026-06-14
    days on market $75,000 Active 57 DOM
  7. 2026-06-12
    days on market $75,000 Active 56 DOM
  8. 2026-06-09
    days on market $75,000 Active 53 DOM
  9. 2026-06-08
    days on market $75,000 Active 52 DOM
  10. 2026-06-07
    days on market $75,000 Active 51 DOM
  11. 2026-06-05
    days on market $75,000 Active 48 DOM
  12. 2026-06-03
    days on market $75,000 Active 47 DOM
  13. 2026-06-02
    days on market $75,000 Active 46 DOM
  14. 2026-06-01
    days on market $75,000 Active 45 DOM
  15. 2026-05-31
    days on market $75,000 Active 44 DOM
  16. 2026-05-30
    days on market $75,000 Active 43 DOM
  17. 2026-05-13
    price $75,000
  18. 2026-04-17
    listed $80,000 Active
  19. 2025-01-14
    soldstatus $34,000 Closed 597-char remark
    Show marketing remark (597 chars)

    Unlock the potential of this classic downtown gem! This 1919 home offers historical charm. With 1340 sq ft of living space, you'll find 3 bedrooms each with walk-in closets, along with a large living room and formal dining area. The spacious kitchen features a pantry for extra storage. Original wood floors, built-ins, intricate moldings, and trim highlight the home's unique character. The property also includes a utility room, detached one-car garage, and a fenced yard. This is a fantastic opportunity for investors or those ready to restore a piece of history. HUD properties are sold AS-IS!

  20. 2024-12-22
    status Pending 597-char remark
    Show marketing remark (597 chars)

    Unlock the potential of this classic downtown gem! This 1919 home offers historical charm. With 1340 sq ft of living space, you'll find 3 bedrooms each with walk-in closets, along with a large living room and formal dining area. The spacious kitchen features a pantry for extra storage. Original wood floors, built-ins, intricate moldings, and trim highlight the home's unique character. The property also includes a utility room, detached one-car garage, and a fenced yard. This is a fantastic opportunity for investors or those ready to restore a piece of history. HUD properties are sold AS-IS!

  21. 2024-12-09
    price $40,460 597-char remark
    Show marketing remark (597 chars)

    Unlock the potential of this classic downtown gem! This 1919 home offers historical charm. With 1340 sq ft of living space, you'll find 3 bedrooms each with walk-in closets, along with a large living room and formal dining area. The spacious kitchen features a pantry for extra storage. Original wood floors, built-ins, intricate moldings, and trim highlight the home's unique character. The property also includes a utility room, detached one-car garage, and a fenced yard. This is a fantastic opportunity for investors or those ready to restore a piece of history. HUD properties are sold AS-IS!

  22. 2024-11-12
    price $47,600 597-char remark
    Show marketing remark (597 chars)

    Unlock the potential of this classic downtown gem! This 1919 home offers historical charm. With 1340 sq ft of living space, you'll find 3 bedrooms each with walk-in closets, along with a large living room and formal dining area. The spacious kitchen features a pantry for extra storage. Original wood floors, built-ins, intricate moldings, and trim highlight the home's unique character. The property also includes a utility room, detached one-car garage, and a fenced yard. This is a fantastic opportunity for investors or those ready to restore a piece of history. HUD properties are sold AS-IS!

  23. 2024-09-20
    listed $56,000 Active 597-char remark
    Show marketing remark (597 chars)

    Unlock the potential of this classic downtown gem! This 1919 home offers historical charm. With 1340 sq ft of living space, you'll find 3 bedrooms each with walk-in closets, along with a large living room and formal dining area. The spacious kitchen features a pantry for extra storage. Original wood floors, built-ins, intricate moldings, and trim highlight the home's unique character. The property also includes a utility room, detached one-car garage, and a fenced yard. This is a fantastic opportunity for investors or those ready to restore a piece of history. HUD properties are sold AS-IS!

  24. 2024-02-06
    historical
  25. 2023-12-07
    price $75,000
  26. 2023-11-02
    price $77,000
  27. 2023-10-13
    listed $79,000 Active
  28. 2018-08-23
    soldstatus $65,000
  29. 2018-08-22
    soldstatus $65,000 Closed
  30. 2018-08-21
    status Pending
  31. 2018-05-11
    price $68,900
  32. 2018-03-05
    listed $69,900 Active
  33. 2008-02-20
    soldstatus $66,500
  34. 2007-08-31
    soldstatus $15,900
  35. 2007-07-03
    historical
  36. 2007-06-29
    listed $15,900
  37. 2006-07-13
    soldstatus $55,500
  38. 2005-09-28
    soldstatus $24,000
  39. 2005-09-09
    historical
  40. 2005-08-18
    listed $27,900

ⓘ 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
$982 · $82/mo
Projected year-2 tax
$982 · $82/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,246
− Mortgage interest
−$4,201
− Property taxes
−$982
− Insurance
−$375
− Repairs & maintenance
−$1,220
− Management
−$1,220
− Depreciation
−$2,182
Taxable income
$5,066
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,216
After-tax cash flow
$4,752/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
Bartlesville
NCES district ID
4003630
Math proficiency
30% ▼ -13.00%
Reading proficiency
29% ▼ -10.00%
Median HH income
$48,889
Composite
25.69/100
National rank
#7389
State rank
#59 of 270 in OK

Livability — Bartlesville

Score
64/100
State rank
#175
US rank
#13940

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bartlesville, OK
County
Washington County · 41,935 people
City population
41,935
Metro
Bartlesville, OK
Population (ZIP)
14,024
Household income
$47,168
Rent vs Own
41.3% rent · 58.7% own
Severe rent burden
395.0

Population outlook (Washington County) Hauer SSP2

Today (2025)
54,946 people
By 2030
56,249 · +2.4%
By 2040
58,867 · +7.1%
By 2050
61,600 · +12.1%
By 2075
69,355 · +26.2%
By 2100
73,067 · +33.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Two or more races 14% Hispanic / Latino 7% Native American 7% Black 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Lithuanian 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Washington

2024 margin
Solid R (+47.6) · D 25.0% · R 72.7% · Other 2.4%
2008→2024 swing
-3.1pp toward R · 2008: -44.6pp · 2024: -47.6pp
All cycles
2024: R+47.6 2020: R+48.0 2016: R+48.5 2012: R+47.8 2008: R+44.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 14.78%
Current HPI
309.9534
Rent YoY
Metro
Bartlesville, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+168.8% since first listed
24 events — show timeline
  • 2026-05-13 Price Changed $75,000 MLS Technology, Inc.
  • 2026-04-17 Listed $80,000 MLS Technology, Inc.
  • 2025-01-14 Sold (MLS) $34,000 MLS Technology, Inc.
  • 2024-12-22 Pending MLS Technology, Inc.
  • 2024-12-09 Price Changed $40,460 MLS Technology, Inc.
  • 2024-11-12 Price Changed $47,600 MLS Technology, Inc.
  • 2024-09-20 Listed $56,000 MLS Technology, Inc.
  • 2024-02-06 Listing Removed MLS Technology, Inc.
  • 2023-12-07 Price Changed $75,000 MLS Technology, Inc.
  • 2023-11-02 Price Changed $77,000 MLS Technology, Inc.
  • 2023-10-13 Listed $79,000 MLS Technology, Inc.
  • 2018-08-23 Sold (Public Records) $65,000 Public Records
  • 2018-08-22 Sold (MLS) $65,000 MLS Technology, Inc.
  • 2018-08-21 Pending MLS Technology, Inc.
  • 2018-05-11 Price Changed $68,900 MLS Technology, Inc.
  • 2018-03-05 Listed $69,900 MLS Technology, Inc.
  • 2008-02-20 Sold (Public Records) $66,500 Public Records
  • 2007-08-31 Sold (MLS) $15,900 MLS Technology, Inc.
  • 2007-07-03 Listing Removed MLS Technology, Inc.
  • 2007-06-29 Listed $15,900 MLS Technology, Inc.
  • 2006-07-13 Sold (Public Records) $55,500 Public Records
  • 2005-09-28 Sold (MLS) $24,000 MLS Technology, Inc.
  • 2005-09-09 Listing Removed MLS Technology, Inc.
  • 2005-08-18 Listed $27,900 MLS Technology, Inc.

Property tax history

+0.1%/yr

Latest (2025): $982 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…