CashFlowRE
Sign in Sign up
102 West Fifth St
C Composite 59.95
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 +25.3/30.0
  • DSCR +8.4/10.0
  • 1% rule +7.3/10.0
  • Appreciation +6.1/10.0
  • Livability +3.6/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.6/15.0

$90,900

102 West Fifth St · Oil City, PA 16301
3 bd · 1.5 ba · 1,743 sqft · SingleFamily public records · 65 Days on market
Built 1880 2,613 sqft lot $52/sqft · 13% above area Est $80k · 13% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This well-maintained Oil City South Side 3-bedroom home is now available for purchase. Located close to 7th Street Elementary School, and a short walking distance to Mitchell Park for family activities! This home features a main floor laundry, main floor quarter bath off kitchen, has mostly all original hardwood flooring throughout. The updated kitchen has easy care laminate flooring installed & built-in dishwasher, that makes clean up a breeze. The colonial style dining room features beautiful hardwood paneling wainscoting on its walls, & a coffered beamed ceiling for those special holidays or big family meals; you'll enjoy the warmth of this home and more! This Home is being sold" as is" without warranty or repair. Owner must find suitable housing prior to possession. Pre-qualified Buyers Only! Call Us Today to Start Your Home Buying Process!

Key facts

  • 2,613 sq ft lot
  • Built 1880
  • Listed 64 days

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/1.5-bath single-family listed at $91k.

Deal economics

  • At list price, monthly cash flow is $207 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $91k).
  • Recommended offer: $85k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#704 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Oil City Area SD (town): math 20% / reading 46% proficiency, ranked #436 of 539 in PA (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 53 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 42 units permitted in Venango County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($628 loan paydown + $2k appreciation (2.2% local appreciation)).
  • Venango County population projected at -30% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.2% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1880 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $85,446 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 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 1880 — 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. 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
1.23%
Cap rate
9.03%
Cash-on-cash
9.78%
DSCR
1.44
GRM
6.8

CMA / ARV

ARV (median comp)
$80,406
List price
$90,900
Delta
13.05%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
407 Moran 0.19mi 3/1.5 1,748 (+0%) 11mo $85,500 $49 82
104 W 6th St 0.07mi 3/1.5 1,612 (-8%) 4mo $73,000 $45 81
33 West 5th St 0.06mi 3/1.0 1,648 (-6%) 7mo $45,000 $27 80
14 East Fifth St 0.26mi 3/1.5 1,726 (-1%) 13mo $18,000 $10 76
102 Hiland Ave 0.29mi 3/1.5 1,881 (+8%) 4mo $59,000 $31 70
609 E 4th St 0.50mi 4/1.0 (+1) 1,720 (-1%) 3mo $10,000 $6 65
405 W Third St 0.27mi 3/1.5 1,948 (+12%) 4mo $155,000 $80 65
318 W 3rd St 0.25mi 4/2.0 (+1) 1,948 (+12%) 7mo $29,400 $15 56
1201 Riverside Dr 0.69mi 4/1.5 (+1) 1,661 (-5%) 8mo $36,000 $22 48
108 Mitchell Ave 0.66mi 3/1.0 1,600 (-8%) 10mo $50,000 $31 45
1110 W 3rd St 0.63mi 3/1.0 1,994 (+14%) 5mo $170,000 $85 41
1108 W Second St 0.65mi 3/1.0 1,968 (+13%) 12mo $44,000 $22 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.6%
Equity multiple
1.80×
Total profit
$20,304
Equity at exit
$36,721
10-year hold
IRR
17.1%
Equity multiple
3.31×
Total profit
$58,862
Equity at exit
$53,554

Cash invested: $25,452 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Pennsylvania
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

ZIP-level market 16301

Home prices YoY
1.0%
Active inventory
53
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,115 medium interval (Pro) →
Mortgage (P&I)
$477
Tax from tax record
$159 /mo · $1,905/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$207

Break-even live

Break-even rent $852
Max offer price $90,900
Occupancy floor 76%

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
$22,725
Closing costs
$2,727
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
211 Central Ave Unit 1 Oil City, PA 2.0 1.0 1200 $1,000 $0.83 43d 1 0.28mi
815 W 1st St Oil City, PA 4.0 1.5 1674 $1,300 $0.78 43d 1 0.43mi
306 Plummer St Oil City, PA 2.0 1.0 1084 $1,000 $0.92 43d 1 1.10mi
1950 W 1st St Oil City, PA 4.0 2.0 1260 $995 $0.79 43d 1 1.36mi

Listing history 15 events

  1. 2026-06-18
    days on market $90,900 Active 65 DOM
  2. 2026-06-17
    pricedays on market $90,900 Active 64 DOM
  3. 2026-06-16
    days on market $95,900 Active 63 DOM
  4. 2026-06-15
    days on market $95,900 Active 62 DOM
  5. 2026-06-13
    days on market $95,900 Active 60 DOM
  6. 2026-06-12
    days on market $95,900 Active 59 DOM
  7. 2026-06-09
    days on market $95,900 Active 56 DOM
  8. 2026-06-08
    days on market $95,900 Active 55 DOM
  9. 2026-06-08
    days on market $95,900 Active 54 DOM
  10. 2026-06-07
    days on market $95,900 Active 53 DOM
  11. 2026-06-04
    days on market $95,900 Active 50 DOM
  12. 2026-06-02
    days on market $95,900 Active 49 DOM
  13. 2026-06-01
    days on market $95,900 Active 48 DOM
  14. 2026-05-31
    days on market $95,900 Active 47 DOM
  15. 2026-04-14
    listed $95,900 Active 877-char remark
    Show marketing remark (877 chars)

    This well-maintained Oil City South Side 3-bedroom home is now available for purchase. Located close to 7th Street Elementary School, and a short walking distance to Mitchell Park for family activities! This home features a main floor laundry, main floor quarter bath off kitchen, has mostly all original hardwood flooring throughout. The updated kitchen has easy care laminate flooring installed & built-in dishwasher, that makes clean up a breeze. The colonial style dining room features beautiful hardwood paneling wainscoting on its walls, & a coffered beamed ceiling for those special holidays or big family meals; you'll enjoy the warmth of this home and more! This Home is being sold" as is" without warranty or repair. Owner must find suitable housing prior to possession. Pre-qualified Buyers Only! Call Us Today to Start Your Home Buying Process!

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

Tax reassessment forecast PA · Partial reset (capped growth)

Current annual tax
$1,905 · $159/mo
Projected year-2 tax
$1,905 · $159/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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$13,378
− Mortgage interest
−$5,092
− Property taxes
−$1,905
− Insurance
−$454
− Repairs & maintenance
−$1,070
− Management
−$1,070
− Depreciation
−$2,644
Taxable income
$1,142
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$274
After-tax cash flow
$2,215/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
Oil City Area SD
NCES district ID
4218090
Math proficiency
20% ▼ -19.00%
Reading proficiency
46% ▼ -10.00%
Median HH income
$37,451
Composite
27.39/100
National rank
#6973
State rank
#436 of 539 in PA

Livability — Oil City

Score
71/100
State rank
#704
US rank
#6931

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oil City, PA
Population (ZIP)
15,067

Population outlook (Venango County) Hauer SSP2

Today (2025)
48,827 people
By 2030
46,061 · -5.7%
By 2040
39,989 · -18.1%
By 2050
34,094 · -30.2%
By 2075
22,500 · -53.9%
By 2100
13,659 · -72.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 7% Iranian 3% Italian 2%
Foreign-born
1%

Political lean MEDSL · Venango

2024 margin
Solid R (+42.1) · D 28.5% · R 70.6%
2008→2024 swing
-22.9pp toward R · 2008: -19.2pp · 2024: -42.1pp
All cycles
2024: R+42.1 2020: R+41.4 2016: R+42.4 2012: R+26.3 2008: R+19.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.18%
Current HPI
218.0124
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-04-14 Listed $95,900 AVBREALTORS

Property tax history

+0.9%/yr

Latest (2026): $1,905 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…