CashFlowRE
Sign in Sign up
3708 Oakwood St
D Composite 41.87
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).

  • ARV discount +15.0/15.0
  • Cash flow +9.9/30.0
  • Livability +4.2/5.0
  • 1% rule +3.7/10.0
  • DSCR +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$149,900

3708 Oakwood St · Erie, PA 16508
2 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 7 Days on market
Built 1950 5,759 sqft lot Est $194k · 23% under

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

Listing remarks MLS

Pending will take back ups !Cute home with hardwood floors. Freshly painted first floor, two bedrooms and full bath on 1st level. Nice size back yard with a deck and two storage sheds. Basement has a small toilet room. Off street parking. HSA Home Warranty. Seller offering $2000 Seller assist.

Key facts

  • Lush backyard
  • Tool shed
  • Eat-in kitchen

Tags

HARDWOOD FLOORSLUSH BACKYARDEAT-IN KITCHENTOOL SHEDSTAINLESS STEEL FRIDGEWATER FILTRATION SYSTEM

Property features AI

Exterior

  • Parking: 2 parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half stories
  • Construction: Aluminum siding
  • Exterior features: Asphalt roof; Lot roughly 48 x 120 (R-1 zoning)

Interior

  • Kitchen: Includes dishwasher, electric oven, and refrigerator
  • Bedrooms: 7 total rooms (bedroom count not specified)
  • Flooring: Hardwood and other
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Dishwasher; Electric oven; Refrigerator; Washer and dryer; Hardwood and other flooring; Full basement
  • Laundry & utility: Washer and dryer included

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 $150k.

Deal economics

  • At list price, monthly cash flow is $-93 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $133k (11.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (12.5% below list).
  • Recommended offer: $131k (12.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 83/100 on livability (#109 in PA, #840 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime D+, employment F.
  • Erie City SD (urban): math 12% / reading 19% proficiency, ranked #510 of 539 in PA (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Grover Cleveland El Sch (math 18% / reading 30%, grade F, #1,211 of 1,518 statewide, top 80%, 554 students, 100% FRL); Northwest Pa Collegiate Academy (math 82%, 753 students, 100% FRL) — zoned schools average 100% FRL vs 81% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 76 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 364 units permitted in Erie County in 2024 (188 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Erie County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 7 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 $127k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,151 (12.5% 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 1950 — 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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.87%
Cap rate
5.55%
Cash-on-cash
-2.67%
DSCR
0.88
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$193,536
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3220 Oakwood St 0.29mi 3/1.0 (+1) 1,040 (+3%) 6mo $175,000 $168 71
3203 Melrose Ave 0.53mi 2/1.0 960 (-5%) 1mo $192,400 $200 66
3516 Elmwood Ave 0.58mi 2/1.0 1,056 (+5%) 0mo $187,000 $177 64
2936 Rudolph Ave 0.68mi 2/1.5 996 (-1%) 1mo $191,500 $192 64
1335 W 42 St 0.60mi 2/1.0 960 (-5%) 4mo $150,000 $156 61
4004 Washington Ave 0.35mi 3/2.0 (+1) 1,078 (+7%) 3mo $249,900 $232 60
1361 W 35th St 0.48mi 2/1.0 1,112 (+10%) 3mo $185,000 $166 58
1448 W 36th St 0.36mi 3/2.5 (+1) 1,080 (+7%) 6mo $259,900 $241 56
3309 Greengarden Blvd 0.26mi 3/2.0 (+1) 1,146 (+14%) 6mo $235,000 $205 51
1377 W 32 St 0.54mi 3/2.0 (+1) 1,094 (+8%) 2mo $227,000 $207 50
2114 Canton Ave 0.63mi 3/1.0 (+1) 1,104 (+10%) 1mo $153,000 $139 49
2016 W 37th St 0.54mi 3/1.0 (+1) 864 (-14%) 6mo $125,000 $145 41

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

Projected returns pro-forma

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

5-year hold
IRR
-20.7%
Equity multiple
0.28×
Total profit
$-30,157
Equity at exit
$22,351
10-year hold
IRR
-13.8%
Equity multiple
0.20×
Total profit
$-33,600
Equity at exit
$12,961

Cash invested: $41,972 (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 16508

Home prices YoY
-22.8%
Active inventory
76
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,312 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$281 /mo · $3,370/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$-93

Break-even live

Break-even rent $1,430
Max offer price $133,413
Occupancy floor

Sensitivity live

Price -10% $-8 -5% $-51 +0% $-93 +5% $-136 +10% $-178
Rent -10% $-197 -5% $-145 +0% $-93 +5% $-42 +10% $10
Rate -1.0pp $-18 -0.5pp $-55 base $-93 +0.5pp $-132 +1.0pp $-172

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
$37,475
Closing costs
$4,497
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1022 W 30th St Unit 2 Erie, PA 2.0 1.0 1000 $850 $0.85 46d 1 1.00mi
1540 W 54th St Unit 156104 Erie, PA 2.0 1.0 952 $1,425 $1.50 46d 1 1.15mi
811 W 30th St Unit 1 Erie, PA 2.0 1.0 900 $1,175 $1.31 46d 1 1.19mi
3603 Maple St Erie, PA 2.0 1.0 1200 $1,000 $0.83 46d 1 1.32mi
2619 Liberty St Apt 2 Erie, PA 2.0 1.0 800 $800 $1.00 46d 1 1.33mi
4500 Hammocks Dr Erie, PA 2.0–3.0 2.0 1312 $1,945 $1.48 46d 7 1.49mi
4536 Hammocks Dr Unit 536204 Erie, PA 3.0 2.0 1416 $2,275 $1.61 46d 1 1.50mi
4536 Hammocks Dr Unit 542401 Erie, PA 2.0 2.0 1327 $2,160 $1.63 46d 1 1.50mi
4536 Hammocks Dr Unit 536404 Erie, PA 3.0 2.0 1416 $2,290 $1.62 46d 1 1.50mi

Listing history 8 events

  1. 2026-06-22
    status $149,900 Pending 7 DOM
  2. 2026-06-21
    days on market $149,900 Active 7 DOM
  3. 2026-06-19
    days on market $149,900 Active 5 DOM
  4. 2026-06-18
    days on market $149,900 Active 4 DOM
  5. 2026-06-17
    days on market $149,900 Active 3 DOM
  6. 2026-06-16
    days on market $149,900 Active 2 DOM
  7. 2026-06-15
    remarks 691-char remark
  8. 2026-06-15
    listed $149,900 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
$3,370 · $281/mo
Projected year-2 tax
$3,370 · $281/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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥90°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$15,738
− Mortgage interest
−$8,397
− Property taxes
−$3,370
− Insurance
−$750
− Repairs & maintenance
−$1,259
− Management
−$1,259
− Depreciation
−$4,361
Taxable loss
−$3,657
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$878
After-tax cash flow
$-242/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
Erie City SD
NCES district ID
4209300
Math proficiency
12% ▼ -11.00%
Reading proficiency
19% ▼ -16.00%
Median HH income
$33,625
Composite
12.59/100
National rank
#9617
State rank
#510 of 539 in PA

Livability — Erie

Score
83/100
State rank
#109
US rank
#840

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Erie, PA
County
Erie County · 92,215 people
City population
92,215
Metro
Erie, PA
Population (ZIP)
14,958
Household income
$56,391
Rent vs Own
31.4% rent · 68.6% own
Severe rent burden
420.0

Population outlook (Erie County) Hauer SSP2

Today (2025)
272,159 people
By 2030
266,299 · -2.2%
By 2040
250,987 · -7.8%
By 2050
234,925 · -13.7%
By 2075
199,164 · -26.8%
By 2100
162,985 · -40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Two or more races 12% Black 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Romanian 13% Lithuanian 2% Scotch-Irish 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Russian/Polish/Slavic 1% Other Indo-European 1%

Political lean MEDSL · Erie

2024 margin
Toss-up / Even · D 49.0% · R 50.0%
2008→2024 swing
-20.9pp toward R · 2008: 19.9pp · 2024: -1.0pp
All cycles
2024: R+1.0 2020: D+1.0 2016: R+2.0 2012: D+16.9 2008: D+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -74.05%
Current HPI
250.759
Rent YoY
Metro
Erie, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+53.7% since first listed
10 events — show timeline
  • 2026-06-14 Listed $149,900 GEBOR
  • 2025-10-08 Sold (Public Records) $127,000 Public Records
  • 2025-10-07 Sold (MLS) $127,000 GEBOR
  • 2025-08-07 Pending GEBOR
  • 2025-07-30 Price Changed $135,000 GEBOR
  • 2025-07-02 Listed $145,000 GEBOR
  • 2022-09-30 Sold (Public Records) $100,575 Public Records
  • 2022-09-30 Sold (MLS) $100,575 GEBOR
  • 2022-08-20 Delisted GEBOR
  • 2022-08-16 Listed $97,500 GEBOR

Property tax history

+1.9%/yr

Latest (2026): $3,370 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…