CashFlowRE
Sign in Sign up
1102 Anderson Ave
D Composite 44.58
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).

  • Cash flow +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$17,500

1102 Anderson Ave · Olean, NY 14760
2 bd · 1.0 ba · 855 sqft · SingleFamily public records · 85 Days on market
Built 1890 1,650 sqft lot $20/sqft · 79% below area

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

Listing remarks MLS

Opportunity awaits at 1102 Anderson Ave in Olean! This 2-bedroom, 1-bath single-family home offers 855 square feet of potential and is ready for a full transformation. The interior has been completely gutted, providing a blank slate for your vision—ideal for investors, contractors, or buyers looking to customize a home from the ground up. The property features a solid foundation and a manageable layout, making it a great candidate for a renovation project or fix-and-flip. With utilities and framing ready for redevelopment, this home is primed for a full build-out to maximize value. Located in a residential neighborhood with convenient access to local amenities, this is a rare chance to create a finished product tailored to today’s market. Bring your plans and unlock the potential!

Key facts

  • Manageable layout
  • Solid foundation
  • 1,650 sq ft lot

Tags

SOLID FOUNDATIONMANAGEABLE LAYOUTUTILITIES AND FRAMING READYRESIDENTIAL NEIGHBORHOOD

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 2-bed/1.0-bath single-family listed at $18k.

Deal economics

  • At list price, monthly cash flow is $628 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($966 rent vs $18k).
  • Recommended offer: $16k (6.0% below list) — sets the bar for market timing.
  • Cap rate 49.4% vs local median 8.0% in Olean — 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 (#353 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Olean City School District (town): math 40% / reading 43% proficiency, ranked #511 of 590 in NY (top 87%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 141 active listings in the ZIP; 128 units permitted in Cattaraugus County in 2024 (21 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $121 of loan paydown is wiped out by about $525 of value loss. Plan a longer hold.
  • Cattaraugus County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $5k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($16k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $12k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $16,450 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
5.52%
Cap rate
49.38%
Cash-on-cash
153.87%
DSCR
7.85
GRM
1.5

CMA / ARV

ARV (median comp)
$82,217
List price
$17,500
Delta
-78.71%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
224 N 19th St 0.51mi 2/1.0 825 (-4%) 9mo $148,400 $180 63
516 N 7th St 0.38mi 2/1.0 789 (-8%) 19mo $40,000 $51 54
942 N 4th St 0.74mi 2/1.5 876 (+2%) 9mo $64,000 $73 52
114 S 10th St 0.31mi 1/1.0 (-1) 728 (-15%) 10mo $64,000 $88 48
129 S 13th St 0.40mi 3/1.5 (+1) 968 (+13%) 11mo $68,000 $70 43
134 N 19th St 0.52mi 3/1.0 (+1) 980 (+15%) 20mo $150,000 $153 30

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.59×
Total profit
$37,203
Equity at exit
$2,609
10-year hold
IRR
Equity multiple
18.15×
Total profit
$84,016
Equity at exit
$1,513

Cash invested: $4,900 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
15 Strongly Tenant-Friendly
State New York
15 Strongly Tenant-Friendly · D+10
County
— inherits STATE
City
— inherits STATE
NYC rent stabilization (~1M units); 2019 HSTPA strengthened tenant rights; courts deeply backlogged.

ZIP-level market 14760

Home prices YoY
-7.7%
Active inventory
141
Price-to-rent
1.5×

Monthly cashflow live

Estimated rent
$966 medium interval (Pro) →
Mortgage (P&I)
$92
Tax from tax record
$35 /mo · $425/yr
Insurance
$7
HOA
$0
Vacancy / Maint / Mgmt
$203
Net cashflow
$628

Break-even live

Break-even rent $170
Max offer price $17,500
Occupancy floor 30%

Sensitivity live

Price -10% $638 -5% $633 +0% $628 +5% $623 +10% $618
Rent -10% $552 -5% $590 +0% $628 +5% $666 +10% $705
Rate -1.0pp $637 -0.5pp $633 base $628 +0.5pp $624 +1.0pp $619

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
$4,375
Closing costs
$525
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 17 events

  1. 2026-06-18
    days on market $17,500 Active 85 DOM
  2. 2026-06-17
    days on market $17,500 Active 84 DOM
  3. 2026-06-16
    days on market $17,500 Active 83 DOM
  4. 2026-06-15
    days on market $17,500 Active 82 DOM
  5. 2026-06-13
    days on market $17,500 Active 80 DOM
  6. 2026-06-12
    days on market $17,500 Active 79 DOM
  7. 2026-06-09
    days on market $17,500 Active 76 DOM
  8. 2026-06-08
    days on market $17,500 Active 75 DOM
  9. 2026-06-07
    days on market $17,500 Active 74 DOM
  10. 2026-06-07
    days on market $17,500 Active 73 DOM
  11. 2026-06-04
    days on market $17,500 Active 70 DOM
  12. 2026-06-02
    days on market $17,500 Active 69 DOM
  13. 2026-06-01
    days on market $17,500 Active 68 DOM
  14. 2026-05-31
    days on market $17,500 Active 67 DOM
  15. 2026-04-25
    price $17,500 807-char remark
    Show marketing remark (807 chars)

    Opportunity awaits at 1102 Anderson Ave in Olean! This 2-bedroom, 1-bath single-family home offers 855 square feet of potential and is ready for a full transformation. The interior has been completely gutted, providing a blank slate for your vision—ideal for investors, contractors, or buyers looking to customize a home from the ground up. The property features a solid foundation and a manageable layout, making it a great candidate for a renovation project or fix-and-flip. With utilities and framing ready for redevelopment, this home is primed for a full build-out to maximize value. Located in a residential neighborhood with convenient access to local amenities, this is a rare chance to create a finished product tailored to today’s market. Bring your plans and unlock the potential!

  16. 2026-03-25
    listed $25,000 Active 807-char remark
    Show marketing remark (807 chars)

    Opportunity awaits at 1102 Anderson Ave in Olean! This 2-bedroom, 1-bath single-family home offers 855 square feet of potential and is ready for a full transformation. The interior has been completely gutted, providing a blank slate for your vision—ideal for investors, contractors, or buyers looking to customize a home from the ground up. The property features a solid foundation and a manageable layout, making it a great candidate for a renovation project or fix-and-flip. With utilities and framing ready for redevelopment, this home is primed for a full build-out to maximize value. Located in a residential neighborhood with convenient access to local amenities, this is a rare chance to create a finished product tailored to today’s market. Bring your plans and unlock the potential!

  17. 2022-05-17
    soldstatus $12,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast NY · Partial reset (capped growth)

Current annual tax
$425 · $35/mo
Projected year-2 tax
$425 · $35/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 4/10 Moderate FEMA zone X (shaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 8 d/yr ≥90°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$11,586
− Mortgage interest
−$980
− Property taxes
−$425
− Insurance
−$88
− Repairs & maintenance
−$927
− Management
−$927
− Depreciation
−$509
Taxable income
$7,731
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,855
After-tax cash flow
$5,684/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
Olean City School District
NCES district ID
3621720
Math proficiency
40% ▼ -10.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$40,365
Composite
34.81/100
National rank
#5104
State rank
#511 of 590 in NY

Livability — Olean

Score
72/100
State rank
#353
US rank
#5930

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Olean, NY
City population
17,272
Population (ZIP)
17,272

Population outlook (Cattaraugus County) Hauer SSP2

Today (2025)
71,623 people
By 2030
67,751 · -5.4%
By 2040
59,488 · -16.9%
By 2050
51,601 · -28.0%
By 2075
35,025 · -51.1%
By 2100
21,243 · -70.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 5% Black 2% Asian 2% Hispanic / Latino 1%
Common ancestry
Romanian 10% Iranian 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Other Indo-European 1%

Political lean MEDSL · Cattaraugus

2024 margin
Solid R (+32.8) · D 33.6% · R 66.4%
2008→2024 swing
-22.2pp toward R · 2008: -10.6pp · 2024: -32.8pp
All cycles
2024: R+32.8 2020: R+29.5 2016: R+34.4 2012: R+13.4 2008: R+10.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -19.85%
Current HPI
237.327
Rent YoY
Metro
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+45.8% since first listed
3 events — show timeline
  • 2026-04-25 Price Changed $17,500 WNYREIS
  • 2026-03-25 Listed $25,000 WNYREIS
  • 2022-05-17 Sold (Public Records) $12,000 Public Records

Property tax history

+0.1%/yr

Latest (2025): $425 · -38.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…