CashFlowRE
Sign in Sign up
11 E Sixth St
C+ Composite 60.28
Why this score? — see what drove the C+ 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 +26.7/30.0
  • DSCR +9.2/10.0
  • 1% rule +7.0/10.0
  • Appreciation +6.1/10.0
  • Livability +3.6/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$89,900

11 E Sixth St · Oil City, PA 16301
3 bd · 2.0 ba · 1,652 sqft · SingleFamily public records · 1 Days on market
Built 1939 5,662 sqft lot Est $61k · 47% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large 4 Bedroom & 2 Bath Home with 2 Car Detached Garage. Property is being SOLD AS IS AND NO WARRANTY!. Please be advised that any offers on this property require a minimum Earnest Money Deposit of 1% of the Purchase Price or $1,000, whichever is greater. All initial offers must be submitted via PropOffers.com by the BUYER AGENT ONLY.

Key facts

  • Close to elem school
  • Vinyl windows
  • Electric service

Tags

VINYL WINDOWSNEWER ROOFDETACHED GARAGEELECTRIC SERVICESTORM DOORSCLOSE TO ELEM SCHOOL

Property features AI

Exterior

  • Parking: Detached garage; 2 covered parking spaces; 2 total parking spaces; 2 garage spaces
  • Utilities: Public water; Public sewer; 100 Amp electrical service with circuit breakers; Cable available
  • Home design: Residential property; Two levels; R-2 zoning
  • Construction: Aluminum siding; Frame construction; Composition roof; Other foundation
  • Exterior features: Deck; Porch; Garage(s)

Interior

  • Kitchen: Range; Refrigerator; Gas water heater
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: High-speed internet; Fireplace (other type)
  • 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/2.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $244 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).

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: 53 active listings in the ZIP; 4 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 $3k of equity ($622 loan paydown + $2k 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 $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.
  • Current owner paid $18k; list at $90k implies a 399% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.20%
Cap rate
9.55%
Cash-on-cash
11.63%
DSCR
1.52
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$61,124
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
33 West 5th St 0.17mi 3/1.0 1,648 (-0%) 7mo $45,000 $27 82
104 W 6th St 0.20mi 3/1.5 1,612 (-2%) 4mo $73,000 $45 82
14 East Fifth St 0.09mi 3/1.5 1,726 (+4%) 13mo $18,000 $10 76
609 E 4th St 0.27mi 4/1.0 (+1) 1,720 (+4%) 3mo $10,000 $6 69
102 Hiland Ave 0.13mi 3/1.5 1,881 (+14%) 4mo $59,000 $31 65
1201 Riverside Dr 0.48mi 4/1.5 (+1) 1,661 (+0%) 8mo $36,000 $22 63
407 Moran 0.40mi 3/1.5 1,748 (+6%) 11mo $85,500 $49 60
104 Hiland Ave 0.14mi 3/1.0 1,420 (-14%) 10mo $26,500 $19 58
16 Smithman St 0.71mi 3/2.0 1,584 (-4%) 6mo $115,000 $73 54
121 W Front 0.47mi 3/1.5 1,458 (-12%) 12mo $67,500 $46 47
716 North St 0.68mi 3/1.0 1,468 (-11%) 5mo $55,000 $37 41
19 Smithman St 0.74mi 3/1.0 1,888 (+14%) 12mo $81,000 $43 28

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
16.4%
Equity multiple
1.89×
Total profit
$22,512
Equity at exit
$36,317
10-year hold
IRR
18.6%
Equity multiple
3.52×
Total profit
$63,364
Equity at exit
$52,965

Cash invested: $25,172 (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
53
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,079 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$100 /mo · $1,199/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$244

Break-even live

Break-even rent $771
Max offer price $89,900
Occupancy floor 72%

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
$22,475
Closing costs
$2,697
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
211 Central Ave Unit 1 Oil City, PA 2.0 1.0 1200 $1,000 $0.83 43d 1 0.26mi
815 W 1st St Oil City, PA 4.0 1.5 1674 $1,300 $0.78 43d 1 0.69mi
306 Plummer St Oil City, PA 2.0 1.0 1084 $1,000 $0.92 43d 1 1.03mi
1950 W 1st St Oil City, PA 4.0 2.0 1260 $995 $0.79 43d 1 1.49mi

Listing history 2 events

  1. 2026-06-17
    remarks 293-char remark
  2. 2026-06-17
    listed $89,900 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
$1,199 · $100/mo
Projected year-2 tax
$1,310 · $109/mo
Expected delta
+$111/yr (+$9/mo · 9.2%)

ⓘ 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 · 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
$12,952
− Mortgage interest
−$5,036
− Property taxes
−$1,199
− Insurance
−$450
− Repairs & maintenance
−$1,036
− Management
−$1,036
− Depreciation
−$2,615
Taxable income
$1,580
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$379
After-tax cash flow
$2,547/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

+373.2% since first listed
7 events — show timeline
  • 2026-06-11 Listed $89,900 AVBREALTORS
  • 2024-01-09 Sold (MLS) $18,000 AVBREALTORS
  • 2023-11-10 Price Changed $24,900 AVBREALTORS
  • 2023-10-17 Price Changed $29,900 AVBREALTORS
  • 2023-09-10 Listed $34,900 AVBREALTORS
  • 2016-01-21 Sold (Public Records) $44,900 Public Records
  • 1995-05-12 Sold (Public Records) $19,000 Public Records

Property tax history

+1.1%/yr

Latest (2026): $1,199 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…