CashFlowRE
Sign in Sign up
1009 Central Ave Ext
F Composite 34.67
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

1009 Central Ave Ext · Cranberry, PA 16301
2 bd · 1.0 ba · 786 sqft · SingleFamily public records · 23 Days on market
Built 1930 6,969 sqft lot Est $119k · 8% over

🖨 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

ORIGINAL WOODWORKARCHED OPENINGSBRICK FIREPLACECOVERED UPPER-LEVEL PORCHLARGE TREE-LINED BACKYARDFINISHED LOWER LEVEL

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

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 $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.
Recommended offer $90,955 (28.9% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
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

5-year hold
IRR
1.7%
Equity multiple
1.09×
Total profit
$3,350
Equity at exit
$51,668
10-year hold
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
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

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

Break-even rent $1,040
Max offer price $109,753
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $127,900 Active 23 DOM
  2. 2026-06-21
    days on market $127,900 Active 22 DOM
  3. 2026-06-18
    days on market $127,900 Active 20 DOM
  4. 2026-06-17
    days on market $127,900 Active 19 DOM
  5. 2026-06-16
    days on market $127,900 Active 18 DOM
  6. 2026-06-15
    days on market $127,900 Active 17 DOM
  7. 2026-06-13
    days on market $127,900 Active 15 DOM
  8. 2026-06-12
    days on market $127,900 Active 14 DOM
  9. 2026-06-09
    pricedays on market $127,900 Active 11 DOM
  10. 2026-06-08
    days on market $139,500 Active 10 DOM
  11. 2026-06-08
    days on market $139,500 Active 9 DOM
  12. 2026-06-07
    days on market $139,500 Active 8 DOM
  13. 2026-06-04
    days on market $139,500 Active 5 DOM
  14. 2026-06-02
    days on market $139,500 Active 4 DOM
  15. 2026-06-01
    days on market $139,500 Active 3 DOM
  16. 2026-05-31
    days on market $139,500 Active 2 DOM
  17. 2026-05-29
    listed $139,500 Active
  18. 2024-06-25
    soldstatus $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!

  19. 2024-05-11
    historical 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!

  20. 2024-05-07
    listed $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!

  21. 2009-06-24
    soldstatus $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

  22. 2009-06-24
    soldstatus $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

  23. 2000-11-22
    soldstatus $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
combined federal + state — saved on this device
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

Price history

+197.4% since first listed
7 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%/yr

Latest (2026): $1,167 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…