CashFlowRE
Sign in Sign up
8608 E 106th St
D- Composite 38.59
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 +10.8/15.0
  • Cash flow +10.0/30.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • Rent growth +3.2/5.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$359,900

8608 E 106th St · Bixby, OK 74133
4 bd · 2.5 ba · 2,676 sqft · SingleFamily public records · 58 Days on market
Built 1981 9,600 sqft lot Est $388k · 7% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

MASSIVE PRICE REDUCTION! RARE OPPORTUNITY to own this incredible Victorian home in the heart of South Tulsa. This home is located on a stunning GREENBELT! Featuring 4 bedrooms, 2-1/2 bathrooms, 2 car garage, dedicated office, formal dining, and an in-ground pool for summer fun! This home just had a fresh remodel done with all new paint, carpet, and refinished hardwoods. The kitchen features beautiful quartz countertops and a double oven! Entertain with ease as there are multiple access points to the pool and cabana area! Do not miss this opportunity! Call and schedule your tour today!

Key facts

  • In-ground pool
  • Quartz countertops
  • Victorian home

Tags

VICTORIAN HOMEIN-GROUND POOLFRESH REMODELQUARTZ COUNTERTOPSDOUBLE OVENMULTIPLE ACCESS POINTS

Property features AI

Finance

  • HOA & community: Community features include gutters and sidewalks

Exterior

  • Parking: Attached garage with 2 spaces
  • Security: Smoke detectors; No safety shelter
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Cable available; Phone available
  • Home design: Two-story home; Faces north; Slab foundation; Construction: Brick and wood frame; Asphalt/fiberglass roof
  • Construction: Built according to public records; Brick and wood frame construction; Asphalt/fiberglass roof; Slab foundation
  • Exterior features: Concrete driveway; Rain gutters; Covered patio and porch; Shed(s); Cabana; Full privacy fencing; Gunite in-ground pool

Interior

  • Kitchen: Cooktop; Double oven; Dishwasher; Disposal; Microwave; Oven; Range
  • Bedrooms: Multiple second-floor bedrooms, including a master bedroom with private bath and walk-in closet; At least one bedroom with walk-in closet
  • Flooring: Carpet; Tile; Wood
  • Bathrooms: Two full bathrooms; One half bathroom; Master bath on second floor; Hall bath on second floor
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Attic; Wet bar; High-speed internet available; Quartz and stone counters; Cable TV; Wired for data; Ceiling fans; Programmable thermostat; Wood window frames; Gas starter fireplace (1)
  • Laundry & utility: Washer hookup; Electric dryer hookup; Gas dryer hookup; Utility room with sink (first floor)

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/2.5-bath single-family listed at $360k.

Deal economics

  • At list price, monthly cash flow is $-218 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $321k (10.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $260k (27.8% below list).
  • Recommended offer: $260k (27.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.6% in Bixby — 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 72/100 on livability (#24 in OK) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Bixby (suburban): math 39% / reading 36% proficiency, ranked #15 of 270 in OK (top 6%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 19% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+2.8%/yr); 267 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 2,818 units permitted in Tulsa County in 2024 (518 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($74k/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 $2k of loan paydown is wiped out by about $11k 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 58 days — a 3% lower offer ($349k) is reasonable based on typical stale-listing flexibility.

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 $259,813 (27.8% 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 58 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.72%
Cap rate
5.56%
Cash-on-cash
-2.60%
DSCR
0.88
GRM
11.5

CMA / ARV

ARV (on-the-fly)
$388,020
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8702 E 110th Ct 0.43mi 4/3.0 2,797 (+4%) 3mo $315,000 $113 68
10702 S 89th EastAvenue 0.14mi 3/2.0 (-1) 2,372 (-11%) 5mo $339,500 $143 63
10710 S 83rd East Ave 0.27mi 4/2.5 2,293 (-14%) 1mo $300,000 $131 63
8614 E 110th Ct 0.43mi 4/3.0 3,007 (+12%) 0mo $460,000 $153 57
9104 E 113th St S 0.75mi 3/2.5 (-1) 2,702 (+1%) 3mo $329,000 $122 56
7721 E 101st Pl 0.74mi 4/3.0 2,608 (-2%) 9mo $374,000 $143 52
10131 S 77th EastPlace 0.73mi 3/3.0 (-1) 2,591 (-3%) 2mo $400,000 $154 52
10905 S 77th EastPlace 0.69mi 4/3.0 2,838 (+6%) 6mo $380,000 $134 50
4401 S Yellow Pine Ave 0.73mi 3/3.0 (-1) 2,813 (+5%) 3mo $514,000 $183 48
8420 E 100th St 0.65mi 3/2.5 (-1) 2,518 (-6%) 8mo $365,000 $145 48
10107 S 78th EastAvenue S 0.73mi 3/2.5 (-1) 2,536 (-5%) 5mo $392,000 $155 48
10913 S 77th EastPlace 0.72mi 3/2.5 (-1) 2,950 (+10%) 1mo $509,500 $173 44

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 · 2.76% rent growth · sell at horizon

5-year hold
IRR
-20.9%
Equity multiple
0.28×
Total profit
$-72,947
Equity at exit
$53,662
10-year hold
IRR
-14.8%
Equity multiple
0.16×
Total profit
$-84,367
Equity at exit
$31,118

Cash invested: $100,772 (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 74133

Rents YoY
2.8%
Active inventory
267
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$2,598 high interval (Pro) →
Mortgage (P&I)
$1,887
Tax from tax record
$234 /mo · $2,803/yr
Insurance
$150
HOA
$0
Vacancy / Maint / Mgmt
$546
Net cashflow
$-218

Break-even live

Break-even rent $2,875
Max offer price $321,323
Occupancy floor

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
$89,975
Closing costs
$10,797
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8664 E 103rd St Tulsa, OK 4.0 3.5 3336 $3,900 $1.17 1d 1 0.40mi
9028 E 99th St Tulsa, OK 3.0 2.0 1924 $1,950 $1.01 1d 1 0.87mi
9643 S 89th East Ave Tulsa, OK 3.0 2.0 1868 $1,800 $0.96 1d 1 0.92mi
9504 E 99th Pl Tulsa, OK 4.0 3.0 2124 $2,350 $1.11 10d 1 0.96mi
11285 S 73rd East Pl Bixby, OK 4.0 4.0 3450 $3,500 $1.01 1d 1 1.00mi
11612 S 100th East Ave Bixby, OK 3.0 2.0 1950 $2,095 $1.07 23d 1 1.27mi
3712 S Orange Cir Broken Arrow, OK 4.0 3.0 2782 $3,500 $1.26 10d 1 1.46mi

Listing history 14 events

  1. 2026-06-15
    statusdays on market $359,900 Pending 58 DOM
  2. 2026-06-13
    days on market $359,900 Active 57 DOM
  3. 2026-06-13
    days on market $359,900 Active 56 DOM
  4. 2026-06-10
    days on market $359,900 Active 54 DOM
  5. 2026-06-09
    days on market $359,900 Active 53 DOM
  6. 2026-06-08
    days on market $359,900 Active 52 DOM
  7. 2026-06-07
    remarks 591-char remark
  8. 2026-06-07
    pricedays on market $359,900 Active 51 DOM
  9. 2026-06-03
    days on market $369,900 Active 47 DOM
  10. 2026-06-02
    days on market $369,900 Active 46 DOM
  11. 2026-06-01
    days on market $369,900 Active 45 DOM
  12. 2026-05-31
    days on market $369,900 Active 44 DOM
  13. 2026-05-02
    price $369,900
  14. 2026-04-17
    listed $380,000 Active

ⓘ 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
$2,803 · $234/mo
Projected year-2 tax
$3,239 · $270/mo
Expected delta
+$436/yr (+$36/mo · 15.6%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 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
$31,178
− Mortgage interest
−$20,160
− Property taxes
−$2,803
− Insurance
−$1,800
− Repairs & maintenance
−$2,494
− Management
−$2,494
− Depreciation
−$10,470
Taxable loss
−$9,043
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,170
After-tax cash flow
$-450/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
Bixby
NCES district ID
4004500
Math proficiency
39% ▼ -13.00%
Reading proficiency
36% ▼ -14.00%
Median HH income
$75,727
Composite
34.9/100
National rank
#5081
State rank
#15 of 270 in OK

Livability — Bixby

Score
72/100
State rank
#24
US rank
#6029

Category grades

Amenities F Commute F Cost of living A- 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
Bixby, OK
County
Tulsa County · 640,811 people
City population
34,006
Metro
Tulsa, OK
Population (ZIP)
48,699
Household income
$74,005
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
1993.0

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 0.62)
Race & ethnicity
White 59% Two or more races 12% Hispanic / Latino 11% Black 11% Asian 7% Native American 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 2% Slovak 2% Lithuanian 2%
Foreign-born
12% · Canada, Vietnam, China
Languages at home
84% English-only · Spanish 7% 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
▼ -134.04%
Current HPI
196.1677
Rent YoY
▲ 2.76%
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

-2.7% since first listed
2 events — show timeline
  • 2026-05-02 Price Changed $369,900 MLS Technology, Inc.
  • 2026-04-17 Listed $380,000 MLS Technology, Inc.

Property tax history

+1.6%/yr

Latest (2025): $2,803 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…