1009 Central Ave Ext · Cranberry, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $511 – $949
Heat risk 3/10 · Minor
- Hot days now (above 92°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F 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 +8.9/30.0
- Appreciation +6.1/10.0
- ARV discount +4.0/15.0
- Schools +3.6/10.0
- DSCR +2.5/10.0
- Rent growth +2.5/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- 1% rule +2.1/10.0
$127,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Three bedrooms one bath in Cranberry School district. A beautiful cover back porch for coffee. The home has all original, untouched, unpainted, woodwork. Schedule your showing or request the 3D tour!
Key facts
- Brick fireplace
- Arched openings
- Original woodwork
Tags
Property features AI
Exterior
- Parking: Detached garage with garage door opener; Driveway; 1 covered parking space (garage) and 1 total parking space; Open parking available
- Utilities: Public water; Public sewer; 100 amp electrical service with circuit breakers; Cable available
- Home design: One level; Residential property
- Construction: Vinyl siding; Composition roof; Other foundation; Built as residential
- Exterior features: Deck; Porch
Interior
- Kitchen: Dishwasher; Range; Refrigerator; Gas water heater
- Flooring: Laminate
- Bathrooms: 1 full bathroom
- Heating & cooling: Forced air heating (natural gas); Central air conditioning
- Interior features: High-speed internet available; Fireplace (other type)
- Laundry & utility: Washer hookup; Washer; Dryer
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $128k.
Deal economics
- At list price, monthly cash flow is $-103 ($-1k/yr) — negative.
- To cash-flow at today's rent, offer at most $110k (14.2% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $91k (28.9% below list).
- Recommended offer: $91k (28.9% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
- Cranberry Area SD (rural): math 32% / reading 52% proficiency, ranked #327 of 539 in PA (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Cranberry El Sch (math 29% / reading 53%, grade F, #932 of 1,518 statewide, top 62%, 606 students, 46% FRL); Cranberry Area Jshs (math 35% / reading 47%, grade F, #251 of 437 statewide, top 58%, 557 students, 41% FRL).
- Market conditions: 52 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 42 units permitted in Venango County in 2024 (0 in 5+ unit buildings).
Forward outlook
- In year one you build about $4k of equity ($884 loan paydown + $3k 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.
- By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 23 days — a 2% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 2y ago; this cycle's ask has dropped $12k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 0.71% ✗
- Cap rate
- 5.33%
- Cash-on-cash
- -3.44%
- DSCR
- 0.85
- GRM
- 11.7
CMA / ARV
- ARV (on-the-fly)
- $118,686
- Comps found
- 1
Show comp detail 1 sale within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1009 Central Ave Ext | 0.00mi | 3/1.0 (+1) | 786 (0%) | 24mo | $119,000 | $151 | 75 |
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
- IRR
- 1.7%
- Equity multiple
- 1.09×
- Total profit
- $3,350
- Equity at exit
- $51,668
- IRR
- 5.6%
- Equity multiple
- 1.79×
- Total profit
- $28,146
- Equity at exit
- $75,353
Cash invested: $35,812 (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
ZIP-level market 16301
- Home prices YoY
- 1.0%
- Active inventory
- 52
- Price-to-rent
- 11.7×
Monthly cashflow live
- Estimated rent
- $910 medium interval (Pro) →
- Mortgage (P&I)
- −$671
- Tax from tax record
- −$97 /mo · $1,167/yr
- Insurance
- −$53
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$191
- Net cashflow
- $-103
Break-even live
Sensitivity live
| Price | -10% $-30 | -5% $-67 | +0% $-103 | +5% $-139 | +10% $-175 |
|---|---|---|---|---|---|
| Rent | -10% $-175 | -5% $-139 | +0% $-103 | +5% $-67 | +10% $-31 |
| Rate | -1.0pp $-38 | -0.5pp $-70 | base $-103 | +0.5pp $-136 | +1.0pp $-170 |
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
- $31,975
- Closing costs
- $3,837
- 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 2 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 710 Innis St Oil City, PA | 1.0–2.0 | 1.0 | 626 | $895 | $1.43 | 23d | 1 | 0.24mi |
| 306 Plummer St Oil City, PA | 2.0 | 1.0 | 1084 | $1,000 | $0.92 | 45d | 1 | 1.36mi |
Listing history 23 events
-
2026-06-21days on market $127,900 Active 23 DOM
-
2026-06-21days on market $127,900 Active 22 DOM
-
2026-06-18days on market $127,900 Active 20 DOM
-
2026-06-17days on market $127,900 Active 19 DOM
-
2026-06-16days on market $127,900 Active 18 DOM
-
2026-06-15days on market $127,900 Active 17 DOM
-
2026-06-13days on market $127,900 Active 15 DOM
-
2026-06-12days on market $127,900 Active 14 DOM
-
2026-06-09pricedays on market $127,900 Active 11 DOM
-
2026-06-08days on market $139,500 Active 10 DOM
-
2026-06-08days on market $139,500 Active 9 DOM
-
2026-06-07days on market $139,500 Active 8 DOM
-
2026-06-04days on market $139,500 Active 5 DOM
-
2026-06-02days on market $139,500 Active 4 DOM
-
2026-06-01days on market $139,500 Active 3 DOM
-
2026-05-31days on market $139,500 Active 2 DOM
-
2026-05-29$139,500 Active
-
2024-06-25soldstatus $119,000 Closed 199-char remark
Show marketing remark (199 chars)
Three bedrooms one bath in Cranberry School district. A beautiful cover back porch for coffee. The home has all original, untouched, unpainted, woodwork. Schedule your showing or request the 3D tour!
-
2024-05-11historical Active Under Contract 199-char remark
Show marketing remark (199 chars)
Three bedrooms one bath in Cranberry School district. A beautiful cover back porch for coffee. The home has all original, untouched, unpainted, woodwork. Schedule your showing or request the 3D tour!
-
2024-05-07$119,000 Active 199-char remark
Show marketing remark (199 chars)
Three bedrooms one bath in Cranberry School district. A beautiful cover back porch for coffee. The home has all original, untouched, unpainted, woodwork. Schedule your showing or request the 3D tour!
-
2009-06-24soldstatus $52,500 342-char remark
Show marketing remark (342 chars)
Attractive, well maintained home with vinyl siding, garage, nice kitchen and bath, deep lt, low traffic street, Cranberry Twp. AGENTS: A MINIMUM OF 3 ORIGINAL SIGNED COPIES OF AN AGREEMENT OF SALE SHALL BE REQUIRED WHEN PRESENTING A CONTRACT. Seller requires name(s) of prospective buyer(s) prior to showing. NOTE: Need 24 hour notice to show
-
2009-06-24soldstatus $52,500
Show marketing remark (342 chars)
Attractive, well maintained home with vinyl siding, garage, nice kitchen and bath, deep lt, low traffic street, Cranberry Twp. AGENTS: A MINIMUM OF 3 ORIGINAL SIGNED COPIES OF AN AGREEMENT OF SALE SHALL BE REQUIRED WHEN PRESENTING A CONTRACT. Seller requires name(s) of prospective buyer(s) prior to showing. NOTE: Need 24 hour notice to show
-
2000-11-22soldstatus $46,900
ⓘ 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
- $1,167 · $97/mo
- Projected year-2 tax
- $1,594 · $133/mo
- Expected delta
- +$427/yr (+$36/mo · 36.6%)
ⓘ 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 4/10 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
- $10,915
- − Mortgage interest
- −$7,164
- − Property taxes
- −$1,167
- − Insurance
- −$640
- − Repairs & maintenance
- −$873
- − Management
- −$873
- − Depreciation
- −$3,721
- Taxable loss
- −$3,523
- Est. tax savings @ 24.0%
- +$846
- After-tax cash flow
- $-387/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
- Cranberry Area SD
- NCES district ID
- 4207050
- Math proficiency
- 32% ▼ -17.00%
- Reading proficiency
- 52% ▼ -14.00%
- Median HH income
- $47,410
- Composite
- 35.82/100
- National rank
- #4827
- State rank
- #327 of 539 in PA
Livability — Cranberry
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Census place
- Woodland Heights, 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+197.4% since first listed7 events — show timeline
- 2026-05-29 Listed $139,500 AVBREALTORS
- 2024-06-25 Sold (MLS) $119,000 AVBREALTORS
- 2024-05-11 Contingent — AVBREALTORS
- 2024-05-07 Listed $119,000 AVBREALTORS
- 2009-06-24 Sold (Public Records) $52,500 Public Records
- 2009-06-24 Sold (MLS) $52,500 AVBREALTORS
- 2000-11-22 Sold (Public Records) $46,900 Public Records
Property tax history
+1.6%/yrLatest (2026): $1,167 · +1.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…