CashFlowRE
Sign in Sign up
111 S 7th St Multi-family
C- Composite 54.17
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 +20.5/30.0
  • ARV discount +9.8/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.2/10.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

111 S 7th St · Olean, NY 14760
4 bd · 2.0 ba · 2,326 sqft · MultiFamily public records · 187 Days on market
Built 1920 4,480 sqft lot $64/sqft · 5% below area Est $158k · 5% under ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Beautiful hardwood floors flow throughout this well-maintained home, offering flexility as either a spacious single-family residence or a desirable multi-family investment opportunity. It is zoned for both! Featuring 4 bedrooms and 2 full bathrooms, this property is centrally located in the heart of Olean, close to shopping, dining, and everyday conveniences. The main level includes 3 bedrooms and 1 full bath, while the upper level offers a private 1-bedroom suite complete with its own full bath and kitchen - ideal for extended family, guests, or rental income potential. Meticulously cared for, this home showcases hardwood floors in excellent condition, charming cedar closets, brand-new double-pane windows, a newer energy efficient furnace, and a newer hot water tank - resulting in impressively low utility bills. Washer and dryer units on both floors are included for added covenience. Step outside to enjoy a beautiful back porch overlooking a private, enclosed yard - perfect for children, pets, relaxing, or entertaining. As an added bonus, you'll love the low property taxes that make this home even more attractive. This is truly a versatile and move-in ready property offering comfort, efficiency, and value! This is also listed as a single family home #B1649461

Key facts

  • 4,480 sq ft lot
  • Built 1920
  • Listed 187 days

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 4-bed/2.0-bath multifamily listed at $150k.

Deal economics

  • At list price, monthly cash flow is $198 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#353 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Olean City School District (town): math 40% / reading 43% proficiency, ranked #511 of 590 in NY (top 87%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 141 active listings in the ZIP; 128 units permitted in Cattaraugus County in 2024 (21 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.
  • Cattaraugus County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 187 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 187 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. Crime grade is F 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.02%
Cap rate
7.88%
Cash-on-cash
5.67%
DSCR
1.25
GRM
8.2

CMA / ARV

ARV (median comp)
$158,022
List price
$149,900
Delta
-5.14%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
128 S 8th St 0.11mi 5/2.5 (+1) 2,448 (+5%) 3mo $60,000 $25 77
604 Irving St 0.18mi 4/2.0 2,158 (-7%) 12mo $144,160 $67 69
509 Irving St 0.22mi 4/2.0 2,205 (-5%) 15mo $76,000 $34 68
207 N 11th St 0.36mi 5/2.0 (+1) 2,452 (+5%) 1mo $123,000 $50 68
611 W Henley St 0.13mi 5/3.0 (+1) 2,470 (+6%) 13mo $115,000 $47 64
125 N 2nd St 0.32mi 4/2.0 2,156 (-7%) 14mo $110,000 $51 61
127 N 2nd St 0.32mi 4/2.0 2,156 (-7%) 14mo $110,000 $51 61
123 Fulton St 0.66mi 4/2.0 2,432 (+5%) 8mo $68,500 $28 55
104 S 14th St 0.45mi 4/2.0 2,114 (-9%) 12mo $127,000 $60 54
326 Laurel Ave 0.69mi 4/3.0 2,424 (+4%) 4mo $23,000 $9 53
1507 W State St 0.46mi 4/3.0 2,587 (+11%) 4mo $173,000 $67 53
218 N 15th St 0.55mi 5/3.5 (+1) 2,566 (+10%) 10mo $105,000 $41 37

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
-7.5%
Equity multiple
0.72×
Total profit
$-11,645
Equity at exit
$22,351
10-year hold
IRR
2.1%
Equity multiple
1.15×
Total profit
$6,165
Equity at exit
$12,961

Cash invested: $41,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
15 Strongly Tenant-Friendly
State New York
15 Strongly Tenant-Friendly · D+10
County
— inherits STATE
City
— inherits STATE
NYC rent stabilization (~1M units); 2019 HSTPA strengthened tenant rights; courts deeply backlogged.

ZIP-level market 14760

Home prices YoY
-7.7%
Active inventory
141
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,532 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$163 /mo · $1,957/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$198

Break-even live

Break-even rent $1,281
Max offer price $149,900
Occupancy floor 82%

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.

Listing history 10 events

  1. 2026-05-12
    status Pending 1280-char remark
    Show marketing remark (1275 chars)

    Beautiful hardwood floors flow throughout this well-maintained home, offering flexility as either a spacious single-family residence or a desirable multi-family investment opportunity. It is zoned for both! Featuring 4 bedrooms and 2 full bathrooms, this property is centrally located in the heart of Olean, close to shopping, dining, and everyday conveniences. The main level includes 3 bedrooms and 1 full bath, while the upper level offers a private 1-bedroom suite complete with its own full bath and kitchen - ideal for extended family, guests, or rental income potential. Meticulously cared for, this home showcases hardwood floors in excellent condition, charming cedar closets, brand-new double-pane windows, a newer energy efficient furnace, and a newer hot water tank - resulting in impressively low utility bills. Washer and dryer units on both floors are included for added covenience. Step outside to enjoy a beautiful back porch overlooking a private, enclosed yard - perfect for children, pets, relaxing, or entertaining. As an added bonus, you'll love the low property taxes that make this home even more attractive. This is truly a versatile and move-in ready property offering comfort, efficiency, and value! This is also listed as a multi family #B1675947

  2. 2026-05-12
    status Pending 1275-char remark
    Show marketing remark (1275 chars)

    Beautiful hardwood floors flow throughout this well-maintained home, offering flexility as either a spacious single-family residence or a desirable multi-family investment opportunity. It is zoned for both! Featuring 4 bedrooms and 2 full bathrooms, this property is centrally located in the heart of Olean, close to shopping, dining, and everyday conveniences. The main level includes 3 bedrooms and 1 full bath, while the upper level offers a private 1-bedroom suite complete with its own full bath and kitchen - ideal for extended family, guests, or rental income potential. Meticulously cared for, this home showcases hardwood floors in excellent condition, charming cedar closets, brand-new double-pane windows, a newer energy efficient furnace, and a newer hot water tank - resulting in impressively low utility bills. Washer and dryer units on both floors are included for added covenience. Step outside to enjoy a beautiful back porch overlooking a private, enclosed yard - perfect for children, pets, relaxing, or entertaining. As an added bonus, you'll love the low property taxes that make this home even more attractive. This is truly a versatile and move-in ready property offering comfort, efficiency, and value! This is also listed as a multi family #B1675947

  3. 2026-04-23
    listed $149,900 Active 1280-char remark
    Show marketing remark (1280 chars)

    Beautiful hardwood floors flow throughout this well-maintained home, offering flexility as either a spacious single-family residence or a desirable multi-family investment opportunity. It is zoned for both! Featuring 4 bedrooms and 2 full bathrooms, this property is centrally located in the heart of Olean, close to shopping, dining, and everyday conveniences. The main level includes 3 bedrooms and 1 full bath, while the upper level offers a private 1-bedroom suite complete with its own full bath and kitchen - ideal for extended family, guests, or rental income potential. Meticulously cared for, this home showcases hardwood floors in excellent condition, charming cedar closets, brand-new double-pane windows, a newer energy efficient furnace, and a newer hot water tank - resulting in impressively low utility bills. Washer and dryer units on both floors are included for added covenience. Step outside to enjoy a beautiful back porch overlooking a private, enclosed yard - perfect for children, pets, relaxing, or entertaining. As an added bonus, you'll love the low property taxes that make this home even more attractive. This is truly a versatile and move-in ready property offering comfort, efficiency, and value! This is also listed as a single family home #B1649461

  4. 2026-04-19
    price $149,900 1275-char remark
    Show marketing remark (1275 chars)

    Beautiful hardwood floors flow throughout this well-maintained home, offering flexility as either a spacious single-family residence or a desirable multi-family investment opportunity. It is zoned for both! Featuring 4 bedrooms and 2 full bathrooms, this property is centrally located in the heart of Olean, close to shopping, dining, and everyday conveniences. The main level includes 3 bedrooms and 1 full bath, while the upper level offers a private 1-bedroom suite complete with its own full bath and kitchen - ideal for extended family, guests, or rental income potential. Meticulously cared for, this home showcases hardwood floors in excellent condition, charming cedar closets, brand-new double-pane windows, a newer energy efficient furnace, and a newer hot water tank - resulting in impressively low utility bills. Washer and dryer units on both floors are included for added covenience. Step outside to enjoy a beautiful back porch overlooking a private, enclosed yard - perfect for children, pets, relaxing, or entertaining. As an added bonus, you'll love the low property taxes that make this home even more attractive. This is truly a versatile and move-in ready property offering comfort, efficiency, and value! This is also listed as a multi family #B1675947

  5. 2026-04-08
    historical
  6. 2025-12-02
    price $159,900
    Show marketing remark (1275 chars)

    Beautiful hardwood floors flow throughout this well-maintained home, offering flexility as either a spacious single-family residence or a desirable multi-family investment opportunity. It is zoned for both! Featuring 4 bedrooms and 2 full bathrooms, this property is centrally located in the heart of Olean, close to shopping, dining, and everyday conveniences. The main level includes 3 bedrooms and 1 full bath, while the upper level offers a private 1-bedroom suite complete with its own full bath and kitchen - ideal for extended family, guests, or rental income potential. Meticulously cared for, this home showcases hardwood floors in excellent condition, charming cedar closets, brand-new double-pane windows, a newer energy efficient furnace, and a newer hot water tank - resulting in impressively low utility bills. Washer and dryer units on both floors are included for added covenience. Step outside to enjoy a beautiful back porch overlooking a private, enclosed yard - perfect for children, pets, relaxing, or entertaining. As an added bonus, you'll love the low property taxes that make this home even more attractive. This is truly a versatile and move-in ready property offering comfort, efficiency, and value! This is also listed as a multi family #B1675947

  7. 2025-12-02
    price $159,900 1275-char remark
    Show marketing remark (1275 chars)

    Beautiful hardwood floors flow throughout this well-maintained home, offering flexility as either a spacious single-family residence or a desirable multi-family investment opportunity. It is zoned for both! Featuring 4 bedrooms and 2 full bathrooms, this property is centrally located in the heart of Olean, close to shopping, dining, and everyday conveniences. The main level includes 3 bedrooms and 1 full bath, while the upper level offers a private 1-bedroom suite complete with its own full bath and kitchen - ideal for extended family, guests, or rental income potential. Meticulously cared for, this home showcases hardwood floors in excellent condition, charming cedar closets, brand-new double-pane windows, a newer energy efficient furnace, and a newer hot water tank - resulting in impressively low utility bills. Washer and dryer units on both floors are included for added covenience. Step outside to enjoy a beautiful back porch overlooking a private, enclosed yard - perfect for children, pets, relaxing, or entertaining. As an added bonus, you'll love the low property taxes that make this home even more attractive. This is truly a versatile and move-in ready property offering comfort, efficiency, and value! This is also listed as a multi family #B1675947

  8. 2025-11-06
    listed $169,000 Active 1275-char remark
    Show marketing remark (1275 chars)

    Beautiful hardwood floors flow throughout this well-maintained home, offering flexility as either a spacious single-family residence or a desirable multi-family investment opportunity. It is zoned for both! Featuring 4 bedrooms and 2 full bathrooms, this property is centrally located in the heart of Olean, close to shopping, dining, and everyday conveniences. The main level includes 3 bedrooms and 1 full bath, while the upper level offers a private 1-bedroom suite complete with its own full bath and kitchen - ideal for extended family, guests, or rental income potential. Meticulously cared for, this home showcases hardwood floors in excellent condition, charming cedar closets, brand-new double-pane windows, a newer energy efficient furnace, and a newer hot water tank - resulting in impressively low utility bills. Washer and dryer units on both floors are included for added covenience. Step outside to enjoy a beautiful back porch overlooking a private, enclosed yard - perfect for children, pets, relaxing, or entertaining. As an added bonus, you'll love the low property taxes that make this home even more attractive. This is truly a versatile and move-in ready property offering comfort, efficiency, and value! This is also listed as a multi family #B1675947

  9. 2025-10-17
    status Active
  10. 2025-10-08
    listed $169,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast NY · Partial reset (capped growth)

Current annual tax
$1,957 · $163/mo
Projected year-2 tax
$2,245 · $187/mo
Expected delta
+$288/yr (+$24/mo · 14.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (shaded) · 27% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 8 d/yr ≥90°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$18,380
− Mortgage interest
−$8,397
− Property taxes
−$1,957
− Insurance
−$750
− Repairs & maintenance
−$1,470
− Management
−$1,470
− Depreciation
−$4,361
Taxable loss
−$24
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6
After-tax cash flow
$2,387/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
Olean City School District
NCES district ID
3621720
Math proficiency
40% ▼ -10.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$40,365
Composite
34.81/100
National rank
#5104
State rank
#511 of 590 in NY

Livability — Olean

Score
72/100
State rank
#353
US rank
#5930

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Olean, NY
City population
17,272
Population (ZIP)
17,272

Population outlook (Cattaraugus County) Hauer SSP2

Today (2025)
71,623 people
By 2030
67,751 · -5.4%
By 2040
59,488 · -16.9%
By 2050
51,601 · -28.0%
By 2075
35,025 · -51.1%
By 2100
21,243 · -70.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 5% Black 2% Asian 2% Hispanic / Latino 1%
Common ancestry
Romanian 10% Iranian 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Other Indo-European 1%

Political lean MEDSL · Cattaraugus

2024 margin
Solid R (+32.8) · D 33.6% · R 66.4%
2008→2024 swing
-22.2pp toward R · 2008: -10.6pp · 2024: -32.8pp
All cycles
2024: R+32.8 2020: R+29.5 2016: R+34.4 2012: R+13.4 2008: R+10.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -19.85%
Current HPI
237.327
Rent YoY
Metro
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

-11.8% since first listed
10 events — show timeline
  • 2026-05-12 Pending WNYREIS
  • 2026-05-12 Pending WNYREIS
  • 2026-04-23 Listed $149,900 WNYREIS
  • 2026-04-19 Price Changed $149,900 WNYREIS
  • 2026-04-08 Listing Removed WNYREIS
  • 2025-12-02 Price Changed $159,900 WNYREIS
  • 2025-12-02 Price Changed $159,900 WNYREIS
  • 2025-11-06 Listed $169,000 WNYREIS
  • 2025-10-17 Relisted WNYREIS
  • 2025-10-08 Listed $169,900 WNYREIS

Property tax history

+15.7%/yr

Latest (2025): $1,957 · -43.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…