CashFlowRE
Sign in Sign up
11387 S Date St
C+ Composite 64.81
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 +24.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.7/10.0
  • 1% rule +5.6/10.0
  • Livability +3.6/5.0
  • Rent growth +3.3/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$204,900

11387 S Date St · Jenks, OK 74037
3 bd · 2.0 ba · 1,579 sqft · SingleFamily public records · 34 Days on market
Built 1980 9,034 sqft lot Est $256k · 20% under

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

Listing remarks MLS

Totally updated, freshly painted outside, absoulte mint condition, mature trees, & landscaping, new guttering, a must to see.

Key facts

  • Flexible floor plan
  • Cozy fireplace
  • 9,034 sq ft lot

Tags

TWO SPACIOUS LIVING AREASCOZY FIREPLACEFLEXIBLE FLOOR PLAN

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Sidewalks in the community

Exterior

  • Parking: Attached garage (2 spaces)
  • Security: No safety shelter
  • Utilities: Electricity available; Natural gas available; High-speed internet available; Public water; Public sewer
  • Home design: One-story home; Handicap accessible; Faces southwest; Crawlspace foundation
  • Construction: Stone veneer and wood frame construction; Metal roof
  • Exterior features: Concrete driveway; Patio; Storage structure; Partial privacy fencing; Sloping topography with mature trees

Interior

  • Kitchen: Country-style kitchen; Oven; Range; Dishwasher; Refrigerator; Plumbed for ice maker
  • Bedrooms: Master bedroom with private bath and walk-in closet (First level); Additional bedrooms without private baths (First level)
  • Flooring: Carpet; Tile
  • Bathrooms: Two full bathrooms (including a master bath and a hall bath)
  • Heating & cooling: Central heating (electric and gas); Central air conditioning
  • Interior features: High ceilings; Laminate counters; Cable TV available; Ceiling fans; Programmable thermostat; Vinyl windows; Accessible full bath; Accessible entrance
  • Laundry & utility: Washer hookup; Electric dryer hookup; Gas dryer hookup; Separate inside utility room (First level)

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/2.0-bath single-family listed at $205k.

Deal economics

  • At list price, monthly cash flow is $402 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $205k).
  • Recommended offer: $199k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 3.5% in Jenks — 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 71/100 on livability (#33 in OK) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
  • 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.
  • Market conditions: Rents rising (+3.2%/yr); 262 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 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 $1k of loan paydown is wiped out by about $6k 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 34 days — a 3% lower offer ($199k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 31y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; list at $205k implies a 86% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $198,753 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.06%
Cap rate
8.65%
Cash-on-cash
8.40%
DSCR
1.37
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$255,798
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
74 Fox Run Cir 0.10mi 3/2.0 1,597 (+1%) 10mo $238,000 $149 85
211 W 114th Ct S 0.09mi 3/2.0 1,724 (+9%) 1mo $280,000 $162 80
11106 S 1st St 0.28mi 3/2.0 1,481 (-6%) 1mo $265,000 $179 76
11701 S Forest Ct 0.43mi 3/2.0 1,762 (+12%) 0mo $300,000 $170 60
11702 S Gum Ave 0.49mi 3/2.0 1,731 (+10%) 1mo $270,000 $156 60
11722 S Gum Ave 0.60mi 3/2.0 1,652 (+5%) 7mo $249,900 $151 59
119 Fox Run Cir 0.20mi 3/2.0 1,792 (+14%) 12mo $210,000 $117 58
11709 S Forest Ct 0.45mi 3/2.0 1,709 (+8%) 12mo $263,000 $154 55
712 W 119th St S 0.64mi 3/2.0 1,474 (-7%) 5mo $250,000 $170 55
626 W 120th St 0.72mi 3/2.0 1,438 (-9%) 4mo $255,000 $177 48
1021 W 117th St S 0.59mi 3/2.0 1,769 (+12%) 13mo $243,000 $137 42
11508 S Locust Ave 0.70mi 3/2.0 1,750 (+11%) 11mo $290,000 $166 41

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 · 3.2% rent growth · sell at horizon

5-year hold
IRR
-3.3%
Equity multiple
0.87×
Total profit
$-7,209
Equity at exit
$30,551
10-year hold
IRR
6.5%
Equity multiple
1.49×
Total profit
$28,331
Equity at exit
$17,716

Cash invested: $57,372 (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 74037

Home prices YoY
-23.3%
Rents YoY
3.2%
Active inventory
262
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$2,162 medium interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$146 /mo · $1,757/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$454
Net cashflow
$402

Break-even live

Break-even rent $1,654
Max offer price $204,900
Occupancy floor 76%

Sensitivity live

Price -10% $518 -5% $460 +0% $402 +5% $344 +10% $286
Rent -10% $231 -5% $316 +0% $402 +5% $487 +10% $573
Rate -1.0pp $505 -0.5pp $454 base $402 +0.5pp $349 +1.0pp $295

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
$51,225
Closing costs
$6,147
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
806 W 118th St S Jenks, OK 3.0 3.0 1950 $2,299 $1.18 2d 1 0.60mi
1224 W 112th Dr S Jenks, OK 3.0 3.0 1818 $1,950 $1.07 17d 1 0.67mi
11906 S Juniper Ct Jenks, OK 3.0 2.0 1799 $2,200 $1.22 2d 1 0.86mi
701 W 101st Pl S Jenks, OK 1.0–2.0 1.0–2.0 982 $1,674 $1.70 2d 17 1.41mi

Listing history 39 events

  1. 2026-06-21
    days on market $204,900 Active 34 DOM
  2. 2026-06-18
    price $204,900 Active 31 DOM
  3. 2026-06-18
    days on market $219,900 Active 31 DOM
  4. 2026-06-17
    days on market $219,900 Active 30 DOM
  5. 2026-06-16
    days on market $219,900 Active 29 DOM
  6. 2026-06-15
    days on market $219,900 Active 28 DOM
  7. 2026-06-13
    days on market $219,900 Active 26 DOM
  8. 2026-06-13
    days on market $219,900 Active 25 DOM
  9. 2026-06-10
    days on market $219,900 Active 23 DOM
  10. 2026-06-09
    days on market $219,900 Active 22 DOM
  11. 2026-06-08
    days on market $219,900 Active 21 DOM
  12. 2026-06-07
    days on market $219,900 Active 20 DOM
  13. 2026-06-05
    days on market $219,900 Active 17 DOM
  14. 2026-06-03
    days on market $219,900 Active 16 DOM
  15. 2026-06-02
    days on market $219,900 Active 15 DOM
  16. 2026-06-01
    days on market $219,900 Active 14 DOM
  17. 2026-05-31
    days on market $219,900 Active 13 DOM
  18. 2026-05-18
    listed $219,900 Active
  19. 2002-05-06
    soldstatus $110,000
  20. 2002-05-03
    soldstatus $109,900 130-char remark
    Show marketing remark (130 chars)

    Totally updated, freshly painted outside, absoulte mint condition, mature trees, & landscaping, new guttering, a must to see.

  21. 2002-02-26
    historical 130-char remark
    Show marketing remark (130 chars)

    Totally updated, freshly painted outside, absoulte mint condition, mature trees, & landscaping, new guttering, a must to see.

  22. 2002-01-25
    listed $109,900 130-char remark
    Show marketing remark (130 chars)

    Totally updated, freshly painted outside, absoulte mint condition, mature trees, & landscaping, new guttering, a must to see.

  23. 2002-01-02
    historical
  24. 2001-11-16
    listed $113,500
  25. 1999-11-17
    soldstatus $91,000
  26. 1999-11-15
    soldstatus $91,000
  27. 1999-11-09
    historical
  28. 1999-06-02
    listed $97,500
  29. 1998-04-01
    soldstatus $93,000
  30. 1998-03-29
    soldstatus $93,000
  31. 1998-02-14
    historical
  32. 1998-02-05
    listed $94,500
  33. 1996-08-01
    historical
  34. 1996-07-09
    soldstatus $85,000
  35. 1996-05-01
    listed $87,900
  36. 1996-04-28
    historical
  37. 1995-12-08
    historical
  38. 1995-11-28
    listed $87,900
  39. 1995-06-08
    listed $77,500

ⓘ 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
$1,757 · $146/mo
Projected year-2 tax
$1,844 · $154/mo
Expected delta
+$87/yr (+$7/mo · 5.0%)

ⓘ 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 6/10 Major
  • 🌡 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
$25,946
− Mortgage interest
−$11,478
− Property taxes
−$1,757
− Insurance
−$1,024
− Repairs & maintenance
−$2,076
− Management
−$2,076
− Depreciation
−$5,961
Taxable income
$1,575
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$378
After-tax cash flow
$4,444/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 — Jenks

Score
71/100
State rank
#33
US rank
#7270

Category grades

Amenities F Commute F Cost of living B+ 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
Jenks, OK
County
Tulsa County · 640,811 people
City population
24,547
Metro
Tulsa, OK
Population (ZIP)
24,547
Household income
$103,942
Rent vs Own
23.1% rent · 76.9% own
Severe rent burden
233.0

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 0.58)
Race & ethnicity
White 64% Two or more races 14% Asian 11% Hispanic / Latino 8% Native American 6% Black 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2%
Common ancestry
Slovak 3% Italian 3% Lithuanian 2%
Foreign-born
10% · Philippines, Canada, China
Languages at home
86% English-only · Other Asian/Pacific 6% Spanish 4% Russian/Polish/Slavic 1%

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
▼ -62.99%
Current HPI
207.6174
Rent YoY
▲ 3.20%
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

+183.7% since first listed
22 events — show timeline
  • 2026-05-18 Listed $219,900 MLS Technology, Inc.
  • 2002-05-06 Sold (Public Records) $110,000 Public Records
  • 2002-05-03 Sold (MLS) $109,900 MLS Technology, Inc.
  • 2002-02-26 Listing Removed MLS Technology, Inc.
  • 2002-01-25 Listed $109,900 MLS Technology, Inc.
  • 2002-01-02 Listing Removed MLS Technology, Inc.
  • 2001-11-16 Listed $113,500 MLS Technology, Inc.
  • 1999-11-17 Sold (Public Records) $91,000 Public Records
  • 1999-11-15 Sold (MLS) $91,000 MLS Technology, Inc.
  • 1999-11-09 Listing Removed MLS Technology, Inc.
  • 1999-06-02 Listed $97,500 MLS Technology, Inc.
  • 1998-04-01 Sold (Public Records) $93,000 Public Records
  • 1998-03-29 Sold (MLS) $93,000 MLS Technology, Inc.
  • 1998-02-14 Listing Removed MLS Technology, Inc.
  • 1998-02-05 Listed $94,500 MLS Technology, Inc.
  • 1996-08-01 Listing Removed MLS Technology, Inc.
  • 1996-07-09 Sold (Public Records) $85,000 Public Records
  • 1996-05-01 Listed $87,900 MLS Technology, Inc.
  • 1996-04-28 Listing Removed MLS Technology, Inc.
  • 1995-12-08 Listing Removed MLS Technology, Inc.
  • 1995-11-28 Listed $87,900 MLS Technology, Inc.
  • 1995-06-08 Listed $77,500 MLS Technology, Inc.

Property tax history

+2.3%/yr

Latest (2025): $1,757 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…