CashFlowRE
Sign in Sign up
16148 Holbrook Rd
B+ Composite 77.56
Why this score? — see what drove the B+ 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • Appreciation +9.1/10.0
  • ARV discount +7.5/15.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$71,000

16148 Holbrook Rd · Oil Creek, PA 16341
3 bd · 2.0 ba · 1,064 sqft · Manufactured public records · 1 Days on market
Built 1995 2.72 ac lot ↓ 43% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

NIcely maintained manufactured home that includes personal property, such as kitchen ware, bedding, riding mower, push mower, tools and so much more! Just move in before hunting season arrives. Woods surrounding abundant with deer, turkey and other wildlife. Remote country road; Home includes two lots (2.72 Acres) with a wooded view; vaulted ceilings and features 3 Bedrooms that include a master suite.

Key facts

  • Covered deck
  • Two lots
  • Level lot

Tags

TWO LOTSWOODED AREASWELL EQUIPPED KITCHENCOVERED DECKFRUIT TREESLEVEL LOT

Property features AI

Exterior

  • Parking: Detached oversized garage with garage door opener (1 covered space, 1 garage space; 1 total parking space)
  • Utilities: Well water; Septic tank; 100 amp electric service with circuit breakers
  • Home design: Manufactured home; One level; Residential property
  • Construction: Vinyl siding with frame construction; Pillar/post/pier foundation; Composition roof; Built as a mobile home
  • Exterior features: Deck; Storage; Garage(s); Workshop

Interior

  • Kitchen: Range; Microwave; Refrigerator; Other appliances
  • Bedrooms: Total rooms: 5
  • Flooring: Vinyl; Other
  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Heating & cooling: Forced air heating (propane); Has cooling
  • Interior features: Water softener (owned); Electric water heater; Storage; No fireplace
  • Laundry & utility: 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 3-bed/2.0-bath manufactured listed at $71k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $71k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Titusville Area SD (town): math 35% / reading 55% proficiency, ranked #287 of 539 in PA (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 7 active listings in the ZIP; 42 units permitted in Venango County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($491 loan paydown + $6k appreciation (8.3% 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 (8.3% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $50k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $71,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.47%
Cap rate
11.67%
Cash-on-cash
19.22%
DSCR
1.85
GRM
5.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

8.3% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
35.6%
Equity multiple
3.56×
Total profit
$50,902
Equity at exit
$55,382
10-year hold
IRR
31.6%
Equity multiple
7.68×
Total profit
$132,748
Equity at exit
$111,336

Cash invested: $19,880 (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 16341

Home prices YoY
3.4%
Active inventory
7
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,041 medium interval (Pro) →
Mortgage (P&I)
$372
Tax from tax record
$102 /mo · $1,228/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$318

Break-even live

Break-even rent $638
Max offer price $71,000
Occupancy floor 64%

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
$17,750
Closing costs
$2,130
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 2 events

  1. 2026-06-17
    remarks 699-char remark
  2. 2026-06-17
    listed $71,000 Active 1 DOM

ⓘ 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
$1,228 · $102/mo
Projected year-2 tax
$1,228 · $102/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 2/10 Low 7 d/yr ≥91°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$12,495
− Mortgage interest
−$3,977
− Property taxes
−$1,228
− Insurance
−$355
− Repairs & maintenance
−$1,000
− Management
−$1,000
− Depreciation
−$2,065
Taxable income
$2,870
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$689
After-tax cash flow
$3,131/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
Titusville Area SD
NCES district ID
4223490
Math proficiency
35% ▼ -9.00%
Reading proficiency
55% ▼ -10.00%
Median HH income
$38,179
Composite
37.43/100
National rank
#4418
State rank
#287 of 539 in PA

Livability — Oil Creek

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
1,790

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 (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 4% Romanian 2% Iranian 2%
Foreign-born
0%
Languages at home
99% English-only · German/W. Germanic 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
▲ 8.30%
Current HPI
250.7438
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

-43.2% since first listed
9 events — show timeline
  • 2026-06-17 Listed $71,000 AVBREALTORS
  • 2023-06-27 Sold (Public Records) $50,000 Public Records
  • 2023-06-27 Sold (MLS) $50,000 AVBREALTORS
  • 2023-06-01 Contingent AVBREALTORS
  • 2023-04-27 Price Changed $65,000 AVBREALTORS
  • 2023-04-04 Relisted AVBREALTORS
  • 2022-11-18 Price Changed $87,500 AVBREALTORS
  • 2022-10-18 Price Changed $107,500 AVBREALTORS
  • 2022-10-03 Listed $125,000 AVBREALTORS

Property tax history

+2.2%/yr

Latest (2026): $1,228 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…