CashFlowRE
Sign in Sign up
1337 S Keeler Ave
B+ Composite 77.69
Why this score? — see what drove the B+ 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
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +9.4/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$90,000

1337 S Keeler Ave · Bartlesville, OK 74003
4 bd · 1.0 ba · 2,304 sqft · SingleFamily public records · 12 Days on market
Built 1930 6,885 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great investment opportunity in the established McDaniels II Subdivision! This duplex property features two separate apartments, each offering 2 bedrooms and 1 full bath. Whether you’re looking to expand your investment portfolio or live in one unit while generating rental income from the other, this property offers excellent potential. Conveniently located in a well-established neighborhood close to schools, shopping, and local amenities. Being sold as one building at one price—don’t miss this versatile income-producing property!

Key facts

  • 6,885 sq ft lot
  • Garage
  • Built 1930

Property features AI

Exterior

  • Parking: Detached garage (1 car)
  • Security: No safety shelter
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Faces east; Crawlspace foundation
  • Construction: Built with vinyl siding and wood frame; Asphalt/fiberglass roof
  • Exterior features: Patio; Chain link fence; No other exterior features listed

Interior

  • Kitchen: Oven; Range; Stove; Refrigerator
  • Bedrooms: Master bedroom (first level); Additional bedroom (first level)
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Laminate countertops; Ceiling fan(s); Programmable thermostat; Insulated windows with wood frames; Insulated and storm doors
  • 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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $425 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Cap rate 12.0% 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; 46 units permitted in Washington County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% 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 $10k of equity ($622 loan paydown + $9k 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 $25k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 20y ago; this cycle's ask is 6% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $67k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $90,000

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.44%
Cap rate
11.95%
Cash-on-cash
20.22%
DSCR
1.90
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$223,488
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1520 SW Jennings Ave 0.22mi 4/2.0 2,024 (-12%) 4mo $163,000 $81 62
1401 SE Delaware Ave 0.38mi 4/3.5 2,256 (-2%) 11mo $350,000 $155 60
1107 S Keeler Ave 0.21mi 3/2.0 (-1) 2,145 (-7%) 16mo $170,000 $79 56
1490 SE Cherokee Pl 0.36mi 3/2.5 (-1) 2,430 (+6%) 10mo $241,000 $99 55
1625 Cherokee Pl 0.45mi 3/2.5 (-1) 2,398 (+4%) 8mo $130,969 $55 55
1732 S Dewey 0.53mi 3/2.5 (-1) 2,110 (-8%) 2mo $245,000 $116 49
703 SE Delaware Ave 0.64mi 4/1.0 2,189 (-5%) 20mo $62,000 $28 46
1445 Apple Alley St 0.60mi 3/2.0 (-1) 2,531 (+10%) 1mo $245,000 $97 45
1604 S Johnstone Ave 0.34mi 3/3.0 (-1) 2,134 (-7%) 18mo $215,000 $101 43
1601 Cherokee Pl 0.41mi 3/2.0 (-1) 1,990 (-14%) 14mo $175,000 $88 37
1829 S Dewey Ave 0.63mi 3/2.0 (-1) 2,090 (-9%) 12mo $209,000 $100 36
1316 SE Delaware Ave 0.42mi 3/2.5 (-1) 2,044 (-11%) 21mo $164,000 $80 33

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
39.4%
Equity multiple
4.02×
Total profit
$76,062
Equity at exit
$81,079
10-year hold
IRR
33.9%
Equity multiple
9.05×
Total profit
$202,740
Equity at exit
$174,850

Cash invested: $25,200 (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
5.8×

Monthly cashflow live

Estimated rent
$1,298 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$91 /mo · $1,093/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$272
Net cashflow
$425

Break-even live

Break-even rent $760
Max offer price $90,000
Occupancy floor 62%

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
$22,500
Closing costs
$2,700
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.

Listing history 20 events

  1. 2026-05-18
    status Active
  2. 2026-05-18
    price $90,000
  3. 2026-04-17
    historical
  4. 2026-04-16
    status Active
  5. 2026-04-10
    historical
  6. 2026-04-07
    listed $85,000
  7. 2026-03-19
    historical
  8. 2026-03-06
    price $114,000
  9. 2026-02-23
    price $124,000
  10. 2026-02-13
    status Active
  11. 2026-02-13
    price $130,000
  12. 2026-02-08
    status Pending
  13. 2026-01-22
    listed $135,000 Active
  14. 2025-03-29
    status Pending
  15. 2025-03-29
    historical
  16. 2025-03-29
    listed $115,000 Active
  17. 2007-08-02
    soldstatus $67,000
  18. 2006-10-06
    historical
  19. 2006-04-26
    listed $79,500
  20. 2005-05-17
    soldstatus $59,000

ⓘ 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
$1,093 · $91/mo
Projected year-2 tax
$1,093 · $91/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 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥112°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$15,571
− Mortgage interest
−$5,041
− Property taxes
−$1,093
− Insurance
−$450
− Repairs & maintenance
−$1,246
− Management
−$1,246
− Depreciation
−$2,618
Taxable income
$3,877
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$931
After-tax cash flow
$4,164/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

+52.5% since first listed
20 events — show timeline
  • 2026-05-18 Relisted MLS Technology, Inc.
  • 2026-05-18 Price Changed $90,000 MLS Technology, Inc.
  • 2026-04-17 Listing Removed MLS Technology, Inc.
  • 2026-04-16 Relisted MLS Technology, Inc.
  • 2026-04-10 Listing Removed MLS Technology, Inc.
  • 2026-04-07 Listed $85,000 MLS Technology, Inc.
  • 2026-03-19 Listing Removed MLS Technology, Inc.
  • 2026-03-06 Price Changed $114,000 MLS Technology, Inc.
  • 2026-02-23 Price Changed $124,000 MLS Technology, Inc.
  • 2026-02-13 Relisted MLS Technology, Inc.
  • 2026-02-13 Price Changed $130,000 MLS Technology, Inc.
  • 2026-02-08 Pending MLS Technology, Inc.
  • 2026-01-22 Listed $135,000 MLS Technology, Inc.
  • 2025-03-29 Pending MLS Technology, Inc.
  • 2025-03-29 Listing Removed MLS Technology, Inc.
  • 2025-03-29 Listed $115,000 MLS Technology, Inc.
  • 2007-08-02 Sold (Public Records) $67,000 Public Records
  • 2006-10-06 Listing Removed MLS Technology, Inc.
  • 2006-04-26 Listed $79,500 MLS Technology, Inc.
  • 2005-05-17 Sold (Public Records) $59,000 Public Records

Property tax history

+1.5%/yr

Latest (2025): $1,093 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…