CashFlowRE
Sign in Sign up
305 Oak Ave
D- Composite 38.12
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 +13.1/30.0
  • Appreciation +5.2/10.0
  • 1% rule +3.9/10.0
  • DSCR +3.9/10.0
  • Schools +3.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$110,000

305 Oak Ave · Elkland, PA 16920
2 bd · 1.5 ba · 1,100 sqft · SingleFamily public records · 34 Days on market
Built 1970 0.53 ac lot $100/sqft · 29% above area Est $85k · 29% over ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 Bedroom, 2 Bathroom Manufactured Home with . 53 acres along lovely Oak Avenue in Elkland PA. This home has been vinyl sided, newer metal roof installed, double pane windows, central air, stainless steel kitchen appliances and sits on a full basement. Property includes outbuildings, pavilion, covered porch and spacious deck. Enjoy one level living with the option to finish the basement for additional living space.

Key facts

  • Vinyl sided
  • Outbuildings
  • Double pane windows

Tags

VINYL SIDEDNEWER METAL ROOFDOUBLE PANE WINDOWSCENTRAL AIRFULL BASEMENTOUTBUILDINGS

Property features AI

Exterior

  • Parking: Detached garage; 1 garage space
  • Utilities: Public water available; Sewer connected; Cable available; Circuit breaker electric
  • Home design: Double wide mobile home; Single-story; Existing construction
  • Construction: Vinyl siding; Metal roof; Block and poured foundation
  • Exterior features: Blacktop driveway; Deck

Interior

  • Kitchen: Free-standing range; Oven; Refrigerator
  • Bedrooms: Three main-level bedrooms; Additional bedrooms (total reported: 5)
  • Flooring: Carpet; Vinyl; Varied flooring
  • Bathrooms: Two full bathrooms (both on main level)
  • Heating & cooling: Gas heating; Forced air heating; Radiant heating; Central air conditioning
  • Interior features: Living/dining room; Bedroom on main level; Full basement
  • Laundry & utility: Washer; Dryer; Electric water heater

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/1.5-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $-59 ($-703/yr) — negative.
  • To cash-flow at today's rent, offer at most $100k (9.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $97k (11.4% below list).
  • Recommended offer: $97k (11.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#1,171 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, amenities F, commute F.
  • Northern Tioga SD (rural): math 34% / reading 54% proficiency, ranked #301 of 539 in PA (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 15 active listings in the ZIP; 32 units permitted in Tioga County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($761 loan paydown + $488 appreciation (0.4% local appreciation)).
  • Tioga County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 3y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $97,454 (11.4% 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. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  3. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.89%
Cap rate
6.26%
Cash-on-cash
-0.12%
DSCR
0.99
GRM
9.4

CMA / ARV

ARV (median comp)
$85,000
List price
$110,000
Delta
29.41%
Verdict
OVERPRICED
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
103 Walnut St Ext 0.25mi 3/1.0 (+1) 960 (-13%) 18mo $170,000 $177 45

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

Projected returns pro-forma

0.44% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.1%
Equity multiple
0.85×
Total profit
$-4,581
Equity at exit
$34,400
10-year hold
IRR
2.4%
Equity multiple
1.28×
Total profit
$8,529
Equity at exit
$43,368

Cash invested: $30,800 (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 16920

Home prices YoY
0.2%
Active inventory
15
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$975 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$150 /mo · $1,803/yr
Insurance
$46
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$-59

Break-even live

Break-even rent $1,049
Max offer price $99,649
Occupancy floor

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
$27,500
Closing costs
$3,300
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 32 events

  1. 2026-06-18
    days on market $110,000 Active 34 DOM
  2. 2026-06-17
    days on market $110,000 Active 33 DOM
  3. 2026-06-16
    days on market $110,000 Active 32 DOM
  4. 2026-06-15
    days on market $110,000 Active 31 DOM
  5. 2026-06-13
    days on market $110,000 Active 29 DOM
  6. 2026-06-12
    days on market $110,000 Active 28 DOM
  7. 2026-06-09
    days on market $110,000 Active 25 DOM
  8. 2026-06-08
    days on market $110,000 Active 24 DOM
  9. 2026-06-08
    days on market $110,000 Active 23 DOM
  10. 2026-06-07
    days on market $110,000 Active 22 DOM
  11. 2026-06-04
    days on market $110,000 Active 19 DOM
  12. 2026-06-02
    days on market $110,000 Active 18 DOM
  13. 2026-06-01
    days on market $110,000 Active 17 DOM
  14. 2026-05-31
    days on market $110,000 Active 16 DOM
  15. 2026-05-15
    listed $110,000 Active 429-char remark
  16. 2026-04-08
    status Active 418-char remark
    Show marketing remark (418 chars)

    3 Bedroom, 2 Bathroom Manufactured Home with . 53 acres along lovely Oak Avenue in Elkland PA. This home has been vinyl sided, newer metal roof installed, double pane windows, central air, stainless steel kitchen appliances and sits on a full basement. Property includes outbuildings, pavilion, covered porch and spacious deck. Enjoy one level living with the option to finish the basement for additional living space.

  17. 2025-10-02
    status Active 418-char remark
    Show marketing remark (418 chars)

    3 Bedroom, 2 Bathroom Manufactured Home with . 53 acres along lovely Oak Avenue in Elkland PA. This home has been vinyl sided, newer metal roof installed, double pane windows, central air, stainless steel kitchen appliances and sits on a full basement. Property includes outbuildings, pavilion, covered porch and spacious deck. Enjoy one level living with the option to finish the basement for additional living space.

  18. 2025-10-02
    price $110,000 418-char remark
    Show marketing remark (418 chars)

    3 Bedroom, 2 Bathroom Manufactured Home with . 53 acres along lovely Oak Avenue in Elkland PA. This home has been vinyl sided, newer metal roof installed, double pane windows, central air, stainless steel kitchen appliances and sits on a full basement. Property includes outbuildings, pavilion, covered porch and spacious deck. Enjoy one level living with the option to finish the basement for additional living space.

  19. 2025-09-12
    historical
  20. 2025-08-26
    price $120,000
  21. 2025-08-25
    price $120,000 418-char remark
    Show marketing remark (418 chars)

    3 Bedroom, 2 Bathroom Manufactured Home with . 53 acres along lovely Oak Avenue in Elkland PA. This home has been vinyl sided, newer metal roof installed, double pane windows, central air, stainless steel kitchen appliances and sits on a full basement. Property includes outbuildings, pavilion, covered porch and spacious deck. Enjoy one level living with the option to finish the basement for additional living space.

  22. 2025-07-01
    status Active
    Show marketing remark (418 chars)

    3 Bedroom, 2 Bathroom Manufactured Home with . 53 acres along lovely Oak Avenue in Elkland PA. This home has been vinyl sided, newer metal roof installed, double pane windows, central air, stainless steel kitchen appliances and sits on a full basement. Property includes outbuildings, pavilion, covered porch and spacious deck. Enjoy one level living with the option to finish the basement for additional living space.

  23. 2025-07-01
    status Active 418-char remark
    Show marketing remark (418 chars)

    3 Bedroom, 2 Bathroom Manufactured Home with . 53 acres along lovely Oak Avenue in Elkland PA. This home has been vinyl sided, newer metal roof installed, double pane windows, central air, stainless steel kitchen appliances and sits on a full basement. Property includes outbuildings, pavilion, covered porch and spacious deck. Enjoy one level living with the option to finish the basement for additional living space.

  24. 2025-05-01
    status Pending
    Show marketing remark (418 chars)

    3 Bedroom, 2 Bathroom Manufactured Home with . 53 acres along lovely Oak Avenue in Elkland PA. This home has been vinyl sided, newer metal roof installed, double pane windows, central air, stainless steel kitchen appliances and sits on a full basement. Property includes outbuildings, pavilion, covered porch and spacious deck. Enjoy one level living with the option to finish the basement for additional living space.

  25. 2025-05-01
    status Pending 418-char remark
    Show marketing remark (418 chars)

    3 Bedroom, 2 Bathroom Manufactured Home with . 53 acres along lovely Oak Avenue in Elkland PA. This home has been vinyl sided, newer metal roof installed, double pane windows, central air, stainless steel kitchen appliances and sits on a full basement. Property includes outbuildings, pavilion, covered porch and spacious deck. Enjoy one level living with the option to finish the basement for additional living space.

  26. 2025-04-11
    listed $135,000 Active
  27. 2025-03-12
    status Active 418-char remark
    Show marketing remark (418 chars)

    3 Bedroom, 2 Bathroom Manufactured Home with . 53 acres along lovely Oak Avenue in Elkland PA. This home has been vinyl sided, newer metal roof installed, double pane windows, central air, stainless steel kitchen appliances and sits on a full basement. Property includes outbuildings, pavilion, covered porch and spacious deck. Enjoy one level living with the option to finish the basement for additional living space.

  28. 2024-11-15
    status Active 418-char remark
    Show marketing remark (418 chars)

    3 Bedroom, 2 Bathroom Manufactured Home with . 53 acres along lovely Oak Avenue in Elkland PA. This home has been vinyl sided, newer metal roof installed, double pane windows, central air, stainless steel kitchen appliances and sits on a full basement. Property includes outbuildings, pavilion, covered porch and spacious deck. Enjoy one level living with the option to finish the basement for additional living space.

  29. 2024-08-30
    status Pending 418-char remark
    Show marketing remark (418 chars)

    3 Bedroom, 2 Bathroom Manufactured Home with . 53 acres along lovely Oak Avenue in Elkland PA. This home has been vinyl sided, newer metal roof installed, double pane windows, central air, stainless steel kitchen appliances and sits on a full basement. Property includes outbuildings, pavilion, covered porch and spacious deck. Enjoy one level living with the option to finish the basement for additional living space.

  30. 2024-05-28
    historical
  31. 2024-03-28
    listed $135,000
  32. 2023-11-28
    listed $135,000 Active 418-char remark
    Show marketing remark (418 chars)

    3 Bedroom, 2 Bathroom Manufactured Home with . 53 acres along lovely Oak Avenue in Elkland PA. This home has been vinyl sided, newer metal roof installed, double pane windows, central air, stainless steel kitchen appliances and sits on a full basement. Property includes outbuildings, pavilion, covered porch and spacious deck. Enjoy one level living with the option to finish the basement for additional living space.

ⓘ 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
$1,803 · $150/mo
Projected year-2 tax
$1,803 · $150/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 7/10 Severe FEMA zone X (unshaded) · 77% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥93°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$11,694
− Mortgage interest
−$6,162
− Property taxes
−$1,803
− Insurance
−$1,216
− Repairs & maintenance
−$936
− Management
−$936
− Depreciation
−$3,200
Taxable loss
−$2,558
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$614
After-tax cash flow
$-89/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
Northern Tioga SD
NCES district ID
4217730
Math proficiency
34% ▼ -4.00%
Reading proficiency
54% ▼ -4.00%
Median HH income
$41,816
Composite
36.95/100
National rank
#4534
State rank
#301 of 539 in PA

Livability — Elkland

Score
65/100
State rank
#1171
US rank
#13602

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Elkland, PA
Population (ZIP)
1,749

Population outlook (Tioga County) Hauer SSP2

Today (2025)
40,253 people
By 2030
38,795 · -3.6%
By 2040
35,376 · -12.1%
By 2050
32,081 · -20.3%
By 2075
24,341 · -39.5%
By 2100
17,180 · -57.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Romanian 3% Slovak 3% Portuguese 2%
Foreign-born
0%

Political lean MEDSL · Tioga

2024 margin
Solid R (+51.8) · D 23.6% · R 75.4% · Other 1.0%
2008→2024 swing
-24.3pp toward R · 2008: -27.4pp · 2024: -51.8pp
All cycles
2024: R+51.8 2020: R+51.2 2016: R+53.6 2012: R+34.8 2008: R+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.44%
Current HPI
237.1456
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

-18.5% since first listed
18 events — show timeline
  • 2026-05-15 Listed $110,000 UNYREIS
  • 2026-04-08 Relisted NMPA
  • 2025-10-02 Relisted NMPA
  • 2025-10-02 Price Changed $110,000 NMPA
  • 2025-09-12 Listing Removed UNYREIS
  • 2025-08-26 Price Changed $120,000 UNYREIS
  • 2025-08-25 Price Changed $120,000 NMPA
  • 2025-07-01 Relisted UNYREIS
  • 2025-07-01 Relisted NMPA
  • 2025-05-01 Pending UNYREIS
  • 2025-05-01 Pending NMPA
  • 2025-04-11 Listed $135,000 UNYREIS
  • 2025-03-12 Relisted NMPA
  • 2024-11-15 Relisted NMPA
  • 2024-08-30 Pending NMPA
  • 2024-05-28 Listing Removed UNYREIS
  • 2024-03-28 Listed $135,000 UNYREIS
  • 2023-11-28 Listed $135,000 NMPA

Property tax history

+1.4%/yr

Latest (2026): $1,803 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…