2924 SW 51st St · Oklahoma City, OK 73119

$119,990

3 bd · 1.0 ba · 950 sqft · SingleFamily public records · 1 Days on market

Built 1954 10,528 sqft lot Est $139k · 13% under

---

Why this score? — see what drove the C 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 +21.0/30.0
• ARV discount +13.6/15.0
• DSCR +6.7/10.0
• 1% rule +4.7/10.0
• Livability +4.0/5.0
• Rent growth +2.8/5.0
• Condition / age +2.5/5.0
• Schools +0.7/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

This updated 3-bedroom, 1-bath home offers 950 sq ft of living space with a fresh remodel, including a brand-new roof and gutters. Featuring clean finishes and a bright interior, it’s a great opportunity for comfortable and affordable living in a convenient location. Seller is also a licensed agent.

Key facts

• Covered porch
• Open floor plan
• Fully renovated

Tags

• COVERED PORCH
• AMPLE ROOM FOR A GARDEN
• OPEN FLOOR PLAN
• FULLY RENOVATED
• NEW ROOF
• NEW WATER HEATER

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $120k.

Deal economics

• At list price, monthly cash flow is $168 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $116k (3.1% below list).
• Recommended offer: $116k (3.1% below list) — sets the bar for 1% rule.
• Cap rate 8.0% vs local median 3.7% in Oklahoma City — 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 80/100 on livability (#3 in OK, #1,635 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F.
• Oklahoma City (urban): math 7% / reading 10% proficiency, ranked #254 of 270 in OK (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Arthur Es (math 2% / reading 8%, grade F, #766 of 845 statewide, top 94%, 389 students, 0% FRL); U. S. Grant Hs (math 2% / reading 7%, grade F, #442 of 447 statewide, top 99%, 1,594 students, 0% FRL) — zoned schools average 0% FRL vs 82% district-wide (82 pts lower); this property's tenant base skews higher-income than the district average.
• Market conditions: Rents rising (+1.1%/yr); 93 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 5,365 units permitted in Oklahoma County in 2024 (569 in 5+ unit buildings).
• This rent runs 31% of the median local income ($45k/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 $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Oklahoma County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
• 6 sale attempts 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 $90k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $116,244 (3.1% below list)

Questions for the listing agent

1. Built in 1954 — 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 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?
4. 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?
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: 0.97% ✗
• Cap rate: 7.97%
• Cash-on-cash: 6.00%
• DSCR: 1.27
• GRM: 8.6

CMA / ARV

• ARV (on-the-fly): $138,700
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2924 SW 51st St	0.00mi	3/1.0	950 (0%)	1mo	$122,000	$128	99
2932 SW 51st St	0.02mi	3/1.0	925 (-3%)	1mo	$135,000	$146	94
2948 SW 49th St	0.15mi	3/1.0	875 (-8%)	4mo	$115,000	$131	76
3113 SW 46th St	0.39mi	2/1.0 (-1)	984 (+4%)	1mo	$70,000	$71	70
3022 SW 57th St	0.41mi	3/1.5	1,004 (+6%)	1mo	$175,000	$174	69
3013 SW 52nd St	0.11mi	2/1.0 (-1)	828 (-13%)	1mo	$95,000	$115	68
2520 SW 45th St	0.65mi	3/1.0	935 (-2%)	0mo	$129,750	$139	67
2633 Texoma Dr	0.41mi	3/1.0	884 (-7%)	3mo	$156,800	$177	67
3101 SW 45th St	0.44mi	2/1.0 (-1)	907 (-4%)	2mo	$151,500	$167	66
2401 SW 54th St	0.71mi	3/1.0	935 (-2%)	0mo	$177,000	$189	64
3108 SW 46th St	0.36mi	3/1.0	840 (-12%)	2mo	$140,000	$167	62
3237 SW 48th St	0.40mi	2/1.0 (-1)	840 (-12%)	2mo	$110,000	$131	55

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 · 1.13% rent growth · sell at horizon

5-year hold

• IRR: -9.0%
• Equity multiple: 0.68×
• Total profit: $-10,916
• Equity at exit: $17,891

10-year hold

• IRR: -2.1%
• Equity multiple: 0.87×
• Total profit: $-4,332
• Equity at exit: $10,375

Cash invested: $33,597 (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.

Methodology + full state rankings →

ZIP-level market 73119

• Home prices YoY: -14.4%
• Rents YoY: 1.1%
• Active inventory: 93
• Price-to-rent: 8.6×

Monthly cashflow live

• Estimated rent: $1,162 high
• Mortgage (P&I): −$629
• Tax from tax record: −$71 /mo · $852/yr
• Insurance: −$50
• HOA: −$0
• Vacancy / Maint / Mgmt: −$244
• Net cashflow: $168

Break-even live

Break-even rent $950

Max offer price $119,990

Occupancy floor 81%

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: $29,998
• Closing costs: $3,600
• Reserves months: —
• Total cash needed: —

Rent comps 33 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2812 SW 48th St Oklahoma City, OK	4.0	1.0	840	$1,350	$1.61	19d	1	0.19mi
2801 SW 51st St Oklahoma City, OK	2.0	1.0	840	$1,025	$1.22	2d	1	0.20mi
2741 SW Murray Dr Oklahoma City, OK	3.0	1.0	949	$1,395	$1.47	2d	1	0.27mi
2741 SW 54th Pl Oklahoma City, OK	3.0	2.0	1059	$1,249	$1.18	2d	1	0.30mi
5617 S May Ave Oklahoma City, OK	1.0–3.0	1.5	1000	$926	$0.93	23d	1	0.32mi
5901 S May Ave Unit 105 Oklahoma City, OK	2.0	2.0	859	$995	$1.16	2d	1	0.47mi
5901 S May Ave Unit 089 VLI Oklahoma City, OK	2.0	2.0	859	$999	$1.16	43d	1	0.47mi
5901 S May Ave Apt 55 Oklahoma City, OK	2.0	2.0	859	$995	$1.16	43d	1	0.47mi
5901 S May Ave Unit 006 Oklahoma City, OK	2.0	2.0	859	$949	$1.10	43d	1	0.47mi
5901 S May Ave Unit 086 LI Oklahoma City, OK	2.0	2.0	859	$945	$1.10	20d	1	0.47mi
5901 S May Ave Apt 38 Oklahoma City, OK	2.0	2.0	859	$1,288	$1.50	43d	1	0.47mi
5901 S May Ave Unit 090 Oklahoma City, OK	2.0	2.0	859	$945	$1.10	43d	1	0.47mi
5901 S May Ave Unit 058- Up Oklahoma City, OK	2.0	2.0	859	$945	$1.10	2d	1	0.47mi
5901 S May Ave Unit 004 VLI Up Oklahoma City, OK	2.0	2.0	859	$986	$1.15	43d	1	0.51mi
2500 SW 48th St Oklahoma City, OK	2.0	1.0	1096	$1,050	$0.96	43d	1	0.59mi
2412 SW 47th St Oklahoma City, OK	3.0	1.0	638	$1,150	$1.80	23d	1	0.71mi
2813 SW 62nd St Oklahoma City, OK	3.0	1.5	1001	$1,400	$1.40	23d	1	0.86mi
2908 SW 62nd St Oklahoma City, OK	3.0	1.5	936	$1,450	$1.55	2d	1	0.90mi
2640 SW 38th St Oklahoma City, OK	3.0	2.0	944	$1,050	$1.11	2d	1	0.94mi
2728 SW 65th St Oklahoma City, OK	3.0	1.0	863	$1,250	$1.45	4d	1	1.11mi
4330 S Barnes Ave Oklahoma City, OK	1.0–3.0	1.0–2.0	860	$1,099	$1.28	4d	9	1.14mi
3801 SW 43rd St Oklahoma City, OK	2.0	1.0	720	$925	$1.28	43d	1	1.18mi
2336 SW Grand Blvd Oklahoma City, OK	2.0	1.0	770	$995	$1.29	43d	1	1.19mi
3800 SW 42nd St Oklahoma City, OK	2.0	1.0	790	$895	$1.13	43d	1	1.19mi
2128 SW 41st St Oklahoma City, OK	2.0	1.0	860	$820	$0.95	2d	1	1.19mi
2120 SW 61st St Oklahoma City, OK	3.0	1.0	1101	$1,200	$1.09	43d	1	1.23mi
2119 SW 39th St Oklahoma City, OK	1.0–2.0	1.0	675	$909	$1.35	43d	1	1.30mi
2759 W I 240 Service Rd Oklahoma City, OK	1.0–2.0	1.0–1.5	725	$924	$1.27	4d	4	1.31mi
2140 SW 35th St Oklahoma City, OK	3.0	2.0	976	$1,300	$1.33	43d	1	1.41mi
3120 S Woodward Ave Oklahoma City, OK	2.0	1.0	740	$800	$1.08	2d	1	1.45mi
3301 S Saint Clair Ave Oklahoma City, OK	2.0	1.0	560	$725	$1.29	2d	1	1.45mi
1433 SW 60th St Oklahoma City, OK	3.0	2.0	942	$1,400	$1.49	43d	1	1.47mi
1338 South Dr Oklahoma City, OK	2.0	1.0	720	$1,150	$1.60	16d	1	1.50mi

Listing history 27 events

1. 2026-04-25
   status Pending
2. 2026-04-24
   historical $1,150
3. 2026-04-24
   listed $119,990 Active
4. 2026-04-01
   price $1,150
5. 2026-02-06
   price $1,200
6. 2026-01-14
   price $1,250
7. 2026-01-07
   soldstatus $90,500
8. 2026-01-04
   listed $1,300
9. 2025-12-31
   soldstatus $90,500 Closed 306-char remark

   Show marketing remark (306 chars)

   This updated 3-bedroom, 1-bath home offers 950 sq ft of living space with a fresh remodel, including a brand-new roof and gutters. Featuring clean finishes and a bright interior, it’s a great opportunity for comfortable and affordable living in a convenient location. Seller is also a licensed agent.

10. 2025-12-04
    status Pending 306-char remark

    Show marketing remark (306 chars)

    This updated 3-bedroom, 1-bath home offers 950 sq ft of living space with a fresh remodel, including a brand-new roof and gutters. Featuring clean finishes and a bright interior, it’s a great opportunity for comfortable and affordable living in a convenient location. Seller is also a licensed agent.

11. 2025-12-02
    listed $110,000 Active 306-char remark

    Show marketing remark (306 chars)

    This updated 3-bedroom, 1-bath home offers 950 sq ft of living space with a fresh remodel, including a brand-new roof and gutters. Featuring clean finishes and a bright interior, it’s a great opportunity for comfortable and affordable living in a convenient location. Seller is also a licensed agent.

12. 2025-12-02
    historical

    Show marketing remark (306 chars)

    This updated 3-bedroom, 1-bath home offers 950 sq ft of living space with a fresh remodel, including a brand-new roof and gutters. Featuring clean finishes and a bright interior, it’s a great opportunity for comfortable and affordable living in a convenient location. Seller is also a licensed agent.

13. 2025-11-06
    price $125,000
14. 2025-10-15
    price $128,000
15. 2025-10-01
    price $130,000
16. 2025-09-29
    status Active
17. 2025-08-28
    status Pending
18. 2025-08-08
    price $133,000
19. 2025-08-01
    price $135,000
20. 2025-07-29
    status Active
21. 2025-07-27
    status Pending
22. 2025-07-24
    price $138,000
23. 2025-07-09
    price $139,000
24. 2025-06-26
    price $140,000
25. 2025-06-19
    listed $145,000 Active
26. 2025-04-23
    soldstatus $67,500
27. 1990-10-05
    soldstatus $17,000

ⓘ 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: $852 · $71/mo
• Projected year-2 tax: $1,080 · $90/mo
• Expected delta: +$228/yr (+$19/mo · 26.8%)

ⓘ 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 ≥107°F today · 19 d/yr by 30 yrs out
• 💨 Wind 3/10 Moderate 4% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $13,949
• − Mortgage interest: −$6,721
• − Property taxes: −$852
• − Insurance: −$600
• − Repairs & maintenance: −$1,116
• − Management: −$1,116
• − Depreciation: −$3,491
• Taxable income: $54
• Est. tax owed @ 24.0%: −$13
• After-tax cash flow: $2,004/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: Oklahoma City
• NCES district ID: 4022770
• Math proficiency: 7% ▼ -5.00%
• Reading proficiency: 10% ▼ -6.00%
• Median HH income: $35,606
• Composite: 7.0/100
• National rank: #9970
• State rank: #254 of 270 in OK

Livability — Oklahoma City

• Score: 80/100
• State rank: #3
• US rank: #1635

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Oklahoma City, OK
• County: Oklahoma County · 771,644 people
• City population: 498,656
• Metro: Oklahoma City, OK
• Population (ZIP): 30,398
• Household income: $45,421
• Rent vs Own: 49.9% rent · 50.1% own
• Severe rent burden: 1221.0

Population outlook (Oklahoma County) Hauer SSP2

• Today (2025): 911,875 people
• By 2030: 982,413 · +7.7%
• By 2040: 1,130,468 · +24.0%
• By 2050: 1,288,422 · +41.3%
• By 2075: 1,711,482 · +87.7%
• By 2100: 2,088,448 · +129.0%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Majority Hispanic (63%)
• Race & ethnicity: Hispanic / Latino 63% Two or more races 24% White 24% Native American 7% Black 6%
• Hispanic origin (detail): Mexican 58%
• Common ancestry: Slovak 1% Lithuanian 1%
• Foreign-born: 28% · Canada
• Languages at home: 45% English-only · Spanish 54%

Political lean MEDSL · Oklahoma

• 2024 margin: Toss-up / Even · D 48.0% · R 49.7% · Other 2.3%
• 2008→2024 swing: +15.1pp toward D · 2008: -16.8pp · 2024: -1.7pp
• All cycles: 2024: R+1.7 2020: R+1.1 2016: R+10.5 2012: R+16.7 2008: R+16.8

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -50.15%
• Current HPI: 297.1117
• Rent YoY: ▲ 1.13%
• Metro: Oklahoma City, OK
• State GDP YoY: ▲ 1.55%
• F500 in state: 6

Industry mix (Fortune 500 HQ in OK)

Industry	F500 HQs	Revenue
▸Energy	3	$48B

Price history

-93.2% since first listed

27 events — show timeline

• 2026-04-25 Pending — MLSOK
• 2026-04-24 Rental Removed $1,150 TENANTTURNER2
• 2026-04-24 Listed $119,990 MLSOK
• 2026-04-01 Price Changed $1,150 TENANTTURNER2
• 2026-02-06 Price Changed $1,200 TENANTTURNER2
• 2026-01-14 Price Changed $1,250 TENANTTURNER2
• 2026-01-07 Sold (Public Records) $90,500 Public Records
• 2026-01-04 Listed for Rent $1,300 TENANTTURNER2
• 2025-12-31 Sold (MLS) $90,500 MLSOK
• 2025-12-04 Pending — MLSOK
• 2025-12-02 Listing Removed — MLSOK
• 2025-12-02 Listed $110,000 MLSOK
• 2025-11-06 Price Changed $125,000 MLSOK
• 2025-10-15 Price Changed $128,000 MLSOK
• 2025-10-01 Price Changed $130,000 MLSOK
• 2025-09-29 Relisted — MLSOK
• 2025-08-28 Pending — MLSOK
• 2025-08-08 Price Changed $133,000 MLSOK
• 2025-08-01 Price Changed $135,000 MLSOK
• 2025-07-29 Relisted — MLSOK
• 2025-07-27 Pending — MLSOK
• 2025-07-24 Price Changed $138,000 MLSOK
• 2025-07-09 Price Changed $139,000 MLSOK
• 2025-06-26 Price Changed $140,000 MLSOK
• 2025-06-19 Listed $145,000 MLSOK
• 2025-04-23 Sold (Public Records) $67,500 Public Records
• 1990-10-05 Sold (Public Records) $17,000 Public Records

Property tax history

+4.3%/yr

Latest (2025): $852 · +4.4% YoY. Source: county tax records.