0out of 100
Good Deal

1730 South 117th East Avenue, Tulsa, OK, USA

Score Breakdown
Value40/40
Cash Flow31/35
Location8/25
$
$119,000
%
$23,800 cash at risk up front
79
1730 South 117th East Avenue, Tulsa, OK, USA
3 bd1 ba

Good Deal

79/100

This is an excellent deal — priced below the local market with healthy equity after repairs. Watch that the neighborhood scores low.

Highlights
  • 68% below area price per sqft
  • $252k potential equity (116%)
  • $1,843/mo positive cash flow
  • 15.53% cap rate
Watch-outs
  • Neighborhood scores 67/100

Price vs. Market

Good
Your offer
$59/sqft
Area avg
$112/sqft
47% below market average
Your offer
$119,000
At market rate
$225,568

ARV Assessment

GoodLive · LLM + comps
ARV Low
$170k
Est. ARV
$200k
ARV High
$230k
Total Investment
$119k
Est. ARV
$200k
Rehab Cost
$5k
Potential Equity
$81k
Comparable Reasoning

The ARV range for the subject property after full renovation is estimated to be between $170,000 and $230,000 based on recent sales of comparably renovated properties in the area.

2 more details
Condition Assessment

Property presents in full gut condition. Estimated rehab of $5k covers structural, mechanical, and full interior.

Methodology

Sales-comparison approach using 6 live sold comps from Realtor.com (filtered from 10 candidates), evaluated by LLM for proximity, recency, and renovation quality.

High confidence6 live sold comps

Comparable Sales

6 comps
115 S 107th East Ave, Tulsa, OK
75% match
$105,000
$104/sqft
115 S 107th East Ave, Tulsa, OK
3 1 1,0050.20 misold Apr 2026
11409 E 4th Pl, Tulsa, OK
85% match
$118,500
$91/sqft
11409 E 4th Pl, Tulsa, OK
3 1.5 1,2980.50 misold Dec 2021
11434 E 4th St, Tulsa, OK
90% match
$200,000
$143/sqft
11434 E 4th St, Tulsa, OK
3 2 1,3940.55 misold May 2026
11465 E 4th Pl, Tulsa, OK
95% match
$205,000
$118/sqft
11465 E 4th Pl, Tulsa, OK
4 2 1,7400.61 misold Jun 2026
1216 S 111th East Ave Unit 43, Tulsa, OK
90% match
$154,900
$141/sqft
1216 S 111th East Ave Unit 43, Tulsa, OK
3 2 1,1020.71 mi
$126,000
$107/sqft
1170 S 115th East Ave Unit 4-3, Tulsa, OK
1,1770.89 mi
ARV & comps — see the full analysis on Offa

Rental Income

GoodLive · 7 comps
25th pct
$1,200
Median /mo
$1,300
75th pct
$1,400
Monthly Rent
$1,300
Annual Rent
$16k
Rental Yield
13.1%
Cap Rate
7.2%
Market Assessment

Median area rent is $1,300/mo based on 7 comps. Standard deviation $148/mo indicates consistent pricing in the area.

2 more details
Comparable Reasoning

Based on 7 comparable rentals within 4.0 miles of similar houses, monthly rents range from $1,200 (25th percentile) to $1,400 (75th percentile), with a median of $1,300.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 4.0 miles. Standard deviation: $148.

Based on 7 rental comps within 4.0 mi · σ $148
Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.43% 30-yr fixed national average (as of 2026-07-02). Adjust below to match your quote.
Price
$119,000
Loan
$95,200
$23,800
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$597/mo
Estimated Rent$1,300/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return14.37%
Total Payment
$957/mo
Monthly Cash Flow
+$343/mo
Positive cash flow: $343/mo

Neighborhood Profile

Needs WorkLive Data
DTier
Developing Neighborhood31/100
Composite socioeconomic score
Median Income
$50k
Median Home
$109k
Median Rent
$1,031/mo
Homeownership
61.16%
Vacancy
9.14%
Population
13,586
Score Breakdown
Income & Wealth
24
Housing Market
36
Education
14
Employment
36
Stability
40
Infrastructure
56
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Tulsa, OK
10-year population trend
+4.2% / decade
City Population
412,322
Density / sq mi
2,085
Area (sq mi)
198
Within 1 Mile
10,000
1-Mile Density
3,185
Trend Years
2014–2023

Get alerts for deals like this in Tulsa

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby