CashFlowRE
Sign in Sign up
106 E Seventh St
F Composite 34.59
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 +11.2/30.0
  • Appreciation +6.1/10.0
  • Livability +3.6/5.0
  • DSCR +3.3/10.0
  • 1% rule +2.7/10.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$129,000

106 E Seventh St · Oil City, PA 16301
3 bd · 1.0 ba · 1,120 sqft · SingleFamily public records · 18 Days on market
Built 1900 4,791 sqft lot Est $103k · 25% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home welcomes you in to stay a while with its charm and views from the deck . . Featuring hardwood floors and a small Sunroom to enjoy that morning coffee or read a book on the main floor and 3 bedrooms upstairs. A bonus is the Deck , as well as the detached Garage and nice sized yard.

Key facts

  • Sun porch
  • First floor laundry
  • Renovated kitchen

Tags

RENOVATED KITCHENFIRST FLOOR LAUNDRYSUN PORCHFENCED IN YARDBACK DECKCONVENIENTLY LOCATED

Property features AI

Finance

  • Other: Zoning: R; Lot approximately 0.11 acres (about 35 x 140 feet)

Exterior

  • Parking: Detached garage; 3 covered parking spaces (3 total parking spaces)
  • Utilities: Public water; Public sewer; 100 Amp electrical service with circuit breakers; Cable available
  • Home design: Residential property; Multi/split levels; one and one half stories; Facing direction not specified
  • Construction: Vinyl siding; Metal roof; Combination foundation; Built year not specified
  • Exterior features: Deck; Porch; Garage(s) on property

Interior

  • Kitchen: Dishwasher; Refrigerator; Gas water heater
  • Bedrooms: Total of 7 rooms (bedroom count not specified)
  • Flooring: Hardwood; Laminate; Wood
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: High speed internet; Full walk-out basement
  • Laundry & utility: Washer hookup

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/1.0-bath single-family listed at $129k.

Deal economics

  • At list price, monthly cash flow is $-50 ($-594/yr) — negative.
  • To cash-flow at today's rent, offer at most $120k (6.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $100k (22.5% below list).
  • Recommended offer: $100k (22.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 9.6% in Oil City — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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: 51 active listings in the ZIP; 3 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 $4k of equity ($892 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.
  • At projected returns (2.2% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~9 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $58k; list at $129k implies a 122% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $99,929 (22.5% 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 1900 — 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
0.77%
Cap rate
5.83%
Cash-on-cash
-1.65%
DSCR
0.93
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$103,040
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
121 E 6th St 0.07mi 3/1.0 1,152 (+3%) 18mo $85,000 $74 76
51/2 West Eighth St 0.18mi 2/1.0 (-1) 1,036 (-8%) 6mo $75,000 $72 69
108 E Fifth St 0.13mi 3/2.0 1,268 (+13%) 2mo $147,500 $116 66
109 East 8th St 0.11mi 3/1.0 960 (-14%) 15mo $122,260 $127 59
705 Central Ave 0.12mi 3/1.0 974 (-13%) 22mo $90,000 $92 54
16 W Eighth St 0.20mi 2/1.5 (-1) 1,280 (+14%) 22mo $110,100 $86 41

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
3.5%
Equity multiple
1.19×
Total profit
$6,831
Equity at exit
$52,113
10-year hold
IRR
7.2%
Equity multiple
1.99×
Total profit
$35,862
Equity at exit
$76,001

Cash invested: $36,120 (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
51
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$999 medium interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$109 /mo · $1,305/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$-50

Break-even live

Break-even rent $1,062
Max offer price $120,253
Occupancy floor 100%

Sensitivity live

Price -10% $24 -5% $-13 +0% $-50 +5% $-86 +10% $-123
Rent -10% $-128 -5% $-89 +0% $-50 +5% $-10 +10% $29
Rate -1.0pp $15 -0.5pp $-17 base $-50 +0.5pp $-83 +1.0pp $-117

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
$32,250
Closing costs
$3,870
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
211 Central Ave Unit 1 Oil City, PA 2.0 1.0 1200 $1,000 $0.83 44d 1 0.34mi
306 Plummer St Oil City, PA 2.0 1.0 1084 $1,000 $0.92 44d 1 1.07mi
1950 W 1st St Oil City, PA 4.0 2.0 1260 $995 $0.79 44d 1 1.48mi

Listing history 13 events

  1. 2026-06-21
    days on market $129,000 Active 18 DOM
  2. 2026-06-18
    days on market $129,000 Active 16 DOM
  3. 2026-06-17
    days on market $129,000 Active 15 DOM
  4. 2026-06-16
    days on market $129,000 Active 14 DOM
  5. 2026-06-15
    days on market $129,000 Active 13 DOM
  6. 2026-06-13
    days on market $129,000 Active 11 DOM
  7. 2026-06-12
    days on market $129,000 Active 10 DOM
  8. 2026-06-09
    days on market $129,000 Active 7 DOM
  9. 2026-06-08
    days on market $129,000 Active 6 DOM
  10. 2026-06-08
    days on market $129,000 Active 5 DOM
  11. 2026-06-07
    days on market $129,000 Active 4 DOM
  12. 2026-06-03
    remarks 471-char remark
  13. 2026-06-03
    listed $129,000 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
$1,305 · $109/mo
Projected year-2 tax
$1,671 · $139/mo
Expected delta
+$367/yr (+$31/mo · 28.1%)

ⓘ 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 · 19 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
$11,991
− Mortgage interest
−$7,226
− Property taxes
−$1,305
− Insurance
−$645
− Repairs & maintenance
−$959
− Management
−$959
− Depreciation
−$3,753
Taxable loss
−$2,855
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$685
After-tax cash flow
$91/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

+218.5% since first listed
5 events — show timeline
  • 2026-06-03 Listed $129,000 AVBREALTORS
  • 2021-06-09 Sold (Public Records) $58,000 Public Records
  • 2021-06-08 Sold (MLS) $58,000 AVBREALTORS
  • 2009-05-06 Sold (Public Records) $45,500 Public Records
  • 2009-05-06 Sold (MLS) $40,500 AVBREALTORS

Property tax history

+0.6%/yr

Latest (2026): $1,305 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…