CashFlowRE
Sign in Sign up
117 Olinger St
D+ Composite 48.02
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 +15.6/30.0
  • Appreciation +7.1/10.0
  • DSCR +4.8/10.0
  • Schools +4.3/10.0
  • ARV discount +4.2/15.0
  • 1% rule +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$150,000

117 Olinger St · Meyersdale, PA 15552
3 bd · 0.5 ba · 2,022 sqft · SingleFamily public records · 79 Days on market
Built 1897 6,490 sqft lot $74/sqft · 7% above area Est $140k · 7% over

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

Listing remarks MLS

Welcome to 117 Olinger Street, a well loved and thoughtfully maintained 4-bedroom, 1.5-bath home offering over 2,000 sq. ft. of comfortable living in Meyersdale PA! The home's layout is both practical and inviting, featuring a first-floor bedroom and laundry for ease of everyday life. If you're looking for a larger than life kitchen, look no further complete with all kitchen appliances, it is perfect for cooking, entertaining, and making memories. A warm and inviting fireplace anchors the main living area, creating a cozy atmosphere year-round. Upstairs you'll find 3 large bedrooms as well as a full bath and walk-up attic. Outside, the fenced backyard offers privacy and room to relax, garden, or play, while the 2-car garage adds valuable storage and convenience. Located close to all of Meyersdale's local amenities, this well-loved home blends charm, space, and practicality and is ready for its new owners!

Key facts

  • First-floor bedroom
  • 2-car garage
  • Fenced backyard

Tags

FIRST-FLOOR BEDROOMFENCED BACKYARDWALK-UP ATTIC2-CAR GARAGEWARM AND INVITING FIREPLACE

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/0.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $64 ($769/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $129k (13.9% below list).
  • Recommended offer: $129k (13.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#880 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • Meyersdale Area SD (rural): math 38% / reading 64% proficiency, ranked #177 of 539 in PA (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 26 active listings in the ZIP; 78 units permitted in Somerset County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($1k loan paydown + $6k appreciation (4.1% local appreciation)).
  • Somerset County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.1% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $43k; list at $150k implies a 252% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1897 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $129,117 (13.9% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1897 — 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. 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
0.86%
Cap rate
6.81%
Cash-on-cash
1.83%
DSCR
1.08
GRM
9.7

CMA / ARV

ARV (median comp)
$139,821
List price
$150,000
Delta
7.28%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
203 Hill St 0.07mi 3/2.0 1,845 (-9%) 3mo $150,000 $81 74
227 Broadway St 0.14mi 3/2.0 1,792 (-11%) 14mo $160,000 $89 56
130 Large St 0.51mi 4/2.0 (+1) 2,067 (+2%) 16mo $25,900 $13 49
414 High St 0.32mi 4/2.0 (+1) 1,792 (-11%) 17mo $117,000 $65 41
613 North St 0.49mi 4/1.0 (+1) 1,882 (-7%) 22mo $187,000 $99 40
122 Market St 0.36mi 4/1.0 (+1) 1,727 (-15%) 22mo $48,000 $28 34

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

Projected returns pro-forma

4.11% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.2%
Equity multiple
1.74×
Total profit
$31,160
Equity at exit
$77,060
10-year hold
IRR
13.6%
Equity multiple
3.25×
Total profit
$94,548
Equity at exit
$126,849

Cash invested: $42,000 (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 15552

Home prices YoY
2.8%
Active inventory
26
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,291 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$107 /mo · $1,281/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$64

Break-even live

Break-even rent $1,210
Max offer price $150,000
Occupancy floor 90%

Sensitivity live

Price -10% $149 -5% $107 +0% $64 +5% $22 +10% $-21
Rent -10% $-38 -5% $13 +0% $64 +5% $115 +10% $166
Rate -1.0pp $140 -0.5pp $102 base $64 +0.5pp $25 +1.0pp $-14

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
$37,500
Closing costs
$4,500
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 23 events

  1. 2026-06-16
    status $150,000 Pending 79 DOM
  2. 2026-06-15
    days on market $150,000 Active 79 DOM
  3. 2026-06-13
    days on market $150,000 Active 77 DOM
  4. 2026-06-12
    days on market $150,000 Active 76 DOM
  5. 2026-06-09
    days on market $150,000 Active 73 DOM
  6. 2026-06-08
    days on market $150,000 Active 72 DOM
  7. 2026-06-08
    days on market $150,000 Active 71 DOM
  8. 2026-06-07
    days on market $150,000 Active 70 DOM
  9. 2026-06-04
    days on market $150,000 Active 67 DOM
  10. 2026-06-02
    days on market $150,000 Active 66 DOM
  11. 2026-06-01
    days on market $150,000 Active 65 DOM
  12. 2026-05-31
    days on market $150,000 Active 64 DOM
  13. 2026-05-11
    status Active 918-char remark
    Show marketing remark (930 chars)

    Welcome to 117 Olinger Street, a well loved and thoughtfully maintained 4-bedroom, 1.5-bath home offering over 2,000 sq. ft. of comfortable living in Meyersdale PA! The home’s layout is both practical and inviting, featuring a first-floor bedroom and laundry for ease of everyday life. If you're looking for a larger than life kitchen, look no further complete with all kitchen appliances, it is perfect for cooking, entertaining, and making memories. A warm and inviting fireplace anchors the main living area, creating a cozy atmosphere year-round. Upstairs you'll find 3 large bedrooms as well as a full bath and walk-up attic. Outside, the fenced backyard offers privacy and room to relax, garden, or play, while the 2-car garage adds valuable storage and convenience. Located close to all of Meyersdale’s local amenities, this well-loved home blends charm, space, and practicality and is ready for its new owners!

  14. 2026-05-11
    price $150,000 918-char remark
    Show marketing remark (930 chars)

    Welcome to 117 Olinger Street, a well loved and thoughtfully maintained 4-bedroom, 1.5-bath home offering over 2,000 sq. ft. of comfortable living in Meyersdale PA! The home’s layout is both practical and inviting, featuring a first-floor bedroom and laundry for ease of everyday life. If you're looking for a larger than life kitchen, look no further complete with all kitchen appliances, it is perfect for cooking, entertaining, and making memories. A warm and inviting fireplace anchors the main living area, creating a cozy atmosphere year-round. Upstairs you'll find 3 large bedrooms as well as a full bath and walk-up attic. Outside, the fenced backyard offers privacy and room to relax, garden, or play, while the 2-car garage adds valuable storage and convenience. Located close to all of Meyersdale’s local amenities, this well-loved home blends charm, space, and practicality and is ready for its new owners!

  15. 2026-05-11
    status Active 930-char remark
    Show marketing remark (930 chars)

    Welcome to 117 Olinger Street, a well loved and thoughtfully maintained 4-bedroom, 1.5-bath home offering over 2,000 sq. ft. of comfortable living in Meyersdale PA! The home’s layout is both practical and inviting, featuring a first-floor bedroom and laundry for ease of everyday life. If you're looking for a larger than life kitchen, look no further complete with all kitchen appliances, it is perfect for cooking, entertaining, and making memories. A warm and inviting fireplace anchors the main living area, creating a cozy atmosphere year-round. Upstairs you'll find 3 large bedrooms as well as a full bath and walk-up attic. Outside, the fenced backyard offers privacy and room to relax, garden, or play, while the 2-car garage adds valuable storage and convenience. Located close to all of Meyersdale’s local amenities, this well-loved home blends charm, space, and practicality and is ready for its new owners!

  16. 2026-05-11
    price $150,000 930-char remark
    Show marketing remark (930 chars)

    Welcome to 117 Olinger Street, a well loved and thoughtfully maintained 4-bedroom, 1.5-bath home offering over 2,000 sq. ft. of comfortable living in Meyersdale PA! The home’s layout is both practical and inviting, featuring a first-floor bedroom and laundry for ease of everyday life. If you're looking for a larger than life kitchen, look no further complete with all kitchen appliances, it is perfect for cooking, entertaining, and making memories. A warm and inviting fireplace anchors the main living area, creating a cozy atmosphere year-round. Upstairs you'll find 3 large bedrooms as well as a full bath and walk-up attic. Outside, the fenced backyard offers privacy and room to relax, garden, or play, while the 2-car garage adds valuable storage and convenience. Located close to all of Meyersdale’s local amenities, this well-loved home blends charm, space, and practicality and is ready for its new owners!

  17. 2026-04-14
    status Pending 930-char remark
    Show marketing remark (918 chars)

    Welcome to 117 Olinger Street, a well loved and thoughtfully maintained 4-bedroom, 1.5-bath home offering over 2,000 sq. ft. of comfortable living in Meyersdale PA! The home's layout is both practical and inviting, featuring a first-floor bedroom and laundry for ease of everyday life. If you're looking for a larger than life kitchen, look no further complete with all kitchen appliances, it is perfect for cooking, entertaining, and making memories. A warm and inviting fireplace anchors the main living area, creating a cozy atmosphere year-round. Upstairs you'll find 3 large bedrooms as well as a full bath and walk-up attic. Outside, the fenced backyard offers privacy and room to relax, garden, or play, while the 2-car garage adds valuable storage and convenience. Located close to all of Meyersdale's local amenities, this well-loved home blends charm, space, and practicality and is ready for its new owners!

  18. 2026-04-14
    historical Active Under Contract 918-char remark
    Show marketing remark (918 chars)

    Welcome to 117 Olinger Street, a well loved and thoughtfully maintained 4-bedroom, 1.5-bath home offering over 2,000 sq. ft. of comfortable living in Meyersdale PA! The home's layout is both practical and inviting, featuring a first-floor bedroom and laundry for ease of everyday life. If you're looking for a larger than life kitchen, look no further complete with all kitchen appliances, it is perfect for cooking, entertaining, and making memories. A warm and inviting fireplace anchors the main living area, creating a cozy atmosphere year-round. Upstairs you'll find 3 large bedrooms as well as a full bath and walk-up attic. Outside, the fenced backyard offers privacy and room to relax, garden, or play, while the 2-car garage adds valuable storage and convenience. Located close to all of Meyersdale's local amenities, this well-loved home blends charm, space, and practicality and is ready for its new owners!

  19. 2026-03-27
    price $154,900 918-char remark
    Show marketing remark (930 chars)

    Welcome to 117 Olinger Street, a well loved and thoughtfully maintained 4-bedroom, 1.5-bath home offering over 2,000 sq. ft. of comfortable living in Meyersdale PA! The home’s layout is both practical and inviting, featuring a first-floor bedroom and laundry for ease of everyday life. If you're looking for a larger than life kitchen, look no further complete with all kitchen appliances, it is perfect for cooking, entertaining, and making memories. A warm and inviting fireplace anchors the main living area, creating a cozy atmosphere year-round. Upstairs you'll find 3 large bedrooms as well as a full bath and walk-up attic. Outside, the fenced backyard offers privacy and room to relax, garden, or play, while the 2-car garage adds valuable storage and convenience. Located close to all of Meyersdale’s local amenities, this well-loved home blends charm, space, and practicality and is ready for its new owners!

  20. 2026-03-27
    price $154,900 930-char remark
    Show marketing remark (930 chars)

    Welcome to 117 Olinger Street, a well loved and thoughtfully maintained 4-bedroom, 1.5-bath home offering over 2,000 sq. ft. of comfortable living in Meyersdale PA! The home’s layout is both practical and inviting, featuring a first-floor bedroom and laundry for ease of everyday life. If you're looking for a larger than life kitchen, look no further complete with all kitchen appliances, it is perfect for cooking, entertaining, and making memories. A warm and inviting fireplace anchors the main living area, creating a cozy atmosphere year-round. Upstairs you'll find 3 large bedrooms as well as a full bath and walk-up attic. Outside, the fenced backyard offers privacy and room to relax, garden, or play, while the 2-car garage adds valuable storage and convenience. Located close to all of Meyersdale’s local amenities, this well-loved home blends charm, space, and practicality and is ready for its new owners!

  21. 2026-03-02
    listed $164,900 Active 918-char remark
    Show marketing remark (918 chars)

    Welcome to 117 Olinger Street, a well loved and thoughtfully maintained 4-bedroom, 1.5-bath home offering over 2,000 sq. ft. of comfortable living in Meyersdale PA! The home's layout is both practical and inviting, featuring a first-floor bedroom and laundry for ease of everyday life. If you're looking for a larger than life kitchen, look no further complete with all kitchen appliances, it is perfect for cooking, entertaining, and making memories. A warm and inviting fireplace anchors the main living area, creating a cozy atmosphere year-round. Upstairs you'll find 3 large bedrooms as well as a full bath and walk-up attic. Outside, the fenced backyard offers privacy and room to relax, garden, or play, while the 2-car garage adds valuable storage and convenience. Located close to all of Meyersdale's local amenities, this well-loved home blends charm, space, and practicality and is ready for its new owners!

  22. 2026-03-01
    listed $164,900 Active 930-char remark
    Show marketing remark (930 chars)

    Welcome to 117 Olinger Street, a well loved and thoughtfully maintained 4-bedroom, 1.5-bath home offering over 2,000 sq. ft. of comfortable living in Meyersdale PA! The home’s layout is both practical and inviting, featuring a first-floor bedroom and laundry for ease of everyday life. If you're looking for a larger than life kitchen, look no further complete with all kitchen appliances, it is perfect for cooking, entertaining, and making memories. A warm and inviting fireplace anchors the main living area, creating a cozy atmosphere year-round. Upstairs you'll find 3 large bedrooms as well as a full bath and walk-up attic. Outside, the fenced backyard offers privacy and room to relax, garden, or play, while the 2-car garage adds valuable storage and convenience. Located close to all of Meyersdale’s local amenities, this well-loved home blends charm, space, and practicality and is ready for its new owners!

  23. 1987-10-01
    soldstatus $42,600

ⓘ 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
$1,281 · $107/mo
Projected year-2 tax
$1,826 · $152/mo
Expected delta
+$544/yr (+$45/mo · 42.5%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$15,494
− Mortgage interest
−$8,402
− Property taxes
−$1,281
− Insurance
−$750
− Repairs & maintenance
−$1,240
− Management
−$1,240
− Depreciation
−$4,364
Taxable loss
−$1,782
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$428
After-tax cash flow
$1,197/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
Meyersdale Area SD
NCES district ID
4215150
Math proficiency
38% ▼ -12.00%
Reading proficiency
64% ▼ -6.00%
Median HH income
$42,823
Composite
42.83/100
National rank
#3137
State rank
#177 of 539 in PA

Livability — Meyersdale

Score
68/100
State rank
#880
US rank
#9398

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meyersdale, PA
Population (ZIP)
5,551

Population outlook (Somerset County) Hauer SSP2

Today (2025)
71,318 people
By 2030
68,555 · -3.9%
By 2040
62,447 · -12.4%
By 2050
56,437 · -20.9%
By 2075
44,453 · -37.7%
By 2100
32,408 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 2%
Common ancestry
Iranian 2% Polish 2% Lithuanian 2%
Languages at home
88% English-only · German/W. Germanic 12% Spanish 1%

Political lean MEDSL · Somerset

2024 margin
Solid R (+57.2) · D 21.0% · R 78.3%
2008→2024 swing
-32.2pp toward R · 2008: -25.0pp · 2024: -57.2pp
All cycles
2024: R+57.2 2020: R+56.3 2016: R+55.9 2012: R+42.9 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.11%
Current HPI
153.4081
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

+252.1% since first listed
11 events — show timeline
  • 2026-05-11 Relisted CSMLS
  • 2026-05-11 Price Changed $150,000 CSMLS
  • 2026-05-11 Relisted West Penn MLS
  • 2026-05-11 Price Changed $150,000 West Penn MLS
  • 2026-04-14 Pending West Penn MLS
  • 2026-04-14 Contingent CSMLS
  • 2026-03-27 Price Changed $154,900 CSMLS
  • 2026-03-27 Price Changed $154,900 West Penn MLS
  • 2026-03-02 Listed $164,900 CSMLS
  • 2026-03-01 Listed $164,900 West Penn MLS
  • 1987-10-01 Sold (Public Records) $42,600 Public Records

Property tax history

+1.0%/yr

Latest (2026): $1,281 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…