CashFlowRE
Sign in Sign up
26 E Seventh St
D Composite 42.74
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 +16.3/30.0
  • Appreciation +6.1/10.0
  • DSCR +5.0/10.0
  • 1% rule +4.1/10.0
  • 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

$110,000

26 E Seventh St · Oil City, PA 16301
3 bd · 1.5 ba · 1,158 sqft · SingleFamily public records · 44 Days on market
Built 1920 6,098 sqft lot $95/sqft · 26% above area Est $87k · 26% over

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

Listing remarks MLS

Move in ready home featuring fresh paint throughout, remodeled kitchen and bathroom, replacement windows and brand new electric service on a double lot with a 1 car detached garage.

Key facts

  • Scenic hills
  • Original features
  • Furnace installed

Tags

ORIGINAL FEATURESNEWER ELECTRICAL SYSTEMSNEW ROOFFURNACE INSTALLEDSCENIC HILLS

Property features AI

Exterior

  • Parking: Detached garage with 1 covered parking space (1 total parking space)
  • Utilities: Public water; Public sewer; 100 amp electric service with circuit breakers; Cable available
  • Home design: Residential property; One and one-half story
  • Construction: Aluminum siding and frame construction; Combination foundation; Metal roof; Built prior to current listing year
  • Exterior features: Front porch; Garage(s) on property

Interior

  • Kitchen: Range; Refrigerator
  • Flooring: Wood floors
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: High speed internet; Fireplace (see remarks)
  • Laundry & utility: Washer hookup; Gas water heater

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/1.5-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $59 ($713/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 $100k (9.2% below list).
  • Recommended offer: $100k (9.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 9.5% 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.
  • Zoned schools: Seventh Street Sch (math 27% / reading 52%, grade F, #947 of 1,518 statewide, top 65%, 156 students, 100% FRL); Oil City Area Ms (math 11% / reading 46%, grade F, #395 of 512 statewide, top 78%, 582 students, 100% FRL); Oil City Shs (math 47% / reading 24%, grade F, #305 of 437 statewide, top 70%, 603 students, 74% FRL) — zoned schools average 92% FRL vs 52% district-wide (39 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 52 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d 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 ($761 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 $31k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 10, 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 44 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $99,928 (9.2% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 9% 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. 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
0.91%
Cap rate
6.94%
Cash-on-cash
2.32%
DSCR
1.10
GRM
9.2

CMA / ARV

ARV (median comp)
$87,139
List price
$110,000
Delta
26.23%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
121 E 6th St 0.10mi 3/1.0 1,152 (-0%) 18mo $85,000 $74 77
108 E Fifth St 0.14mi 3/2.0 1,268 (+10%) 2mo $147,500 $116 74
51/2 West Eighth St 0.16mi 2/1.0 (-1) 1,036 (-10%) 6mo $75,000 $72 62
16 W Eighth St 0.17mi 2/1.5 (-1) 1,280 (+10%) 22mo $110,100 $86 50

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
7.3%
Equity multiple
1.40×
Total profit
$12,311
Equity at exit
$44,437
10-year hold
IRR
10.5%
Equity multiple
2.45×
Total profit
$44,611
Equity at exit
$64,807

Cash invested: $30,800 (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
52
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$999 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$107 /mo · $1,288/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$59

Break-even live

Break-even rent $924
Max offer price $110,000
Occupancy floor 89%

Sensitivity live

Price -10% $122 -5% $91 +0% $59 +5% $28 +10% $-3
Rent -10% $-20 -5% $20 +0% $59 +5% $99 +10% $138
Rate -1.0pp $115 -0.5pp $87 base $59 +0.5pp $31 +1.0pp $2

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
$27,500
Closing costs
$3,300
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 45d 1 0.33mi
306 Plummer St Oil City, PA 2.0 1.0 1084 $1,000 $0.92 45d 1 1.09mi
1950 W 1st St Oil City, PA 4.0 2.0 1260 $995 $0.79 45d 1 1.44mi

Listing history 24 events

  1. 2026-06-21
    days on market $110,000 Active 44 DOM
  2. 2026-06-21
    days on market $110,000 Active 43 DOM
  3. 2026-06-18
    days on market $110,000 Active 41 DOM
  4. 2026-06-17
    days on market $110,000 Active 40 DOM
  5. 2026-06-16
    days on market $110,000 Active 39 DOM
  6. 2026-06-15
    days on market $110,000 Active 38 DOM
  7. 2026-06-13
    days on market $110,000 Active 36 DOM
  8. 2026-06-12
    days on market $110,000 Active 35 DOM
  9. 2026-06-09
    statusdays on market $110,000 Active 32 DOM
  10. 2026-06-08
    days on market $110,000 Active Under Contract 31 DOM
  11. 2026-06-08
    days on market $110,000 Active Under Contract 30 DOM
  12. 2026-06-07
    days on market $110,000 Active Under Contract 29 DOM
  13. 2026-06-04
    days on market $110,000 Active Under Contract 26 DOM
  14. 2026-06-02
    days on market $110,000 Active Under Contract 25 DOM
  15. 2026-06-01
    days on market $110,000 Active Under Contract 24 DOM
  16. 2026-05-31
    days on market $110,000 Active Under Contract 23 DOM
  17. 2026-05-17
    historical Active Under Contract 588-char remark
  18. 2026-05-08
    listed $110,000 Active 588-char remark
  19. 2024-06-14
    listed $99,000 Active
  20. 2018-09-19
    soldstatus $119,400
  21. 2015-06-26
    soldstatus $50,950
    Show marketing remark (181 chars)

    Move in ready home featuring fresh paint throughout, remodeled kitchen and bathroom, replacement windows and brand new electric service on a double lot with a 1 car detached garage.

  22. 2015-06-26
    soldstatus $50,950
    Show marketing remark (181 chars)

    Move in ready home featuring fresh paint throughout, remodeled kitchen and bathroom, replacement windows and brand new electric service on a double lot with a 1 car detached garage.

  23. 2014-11-25
    soldstatus $12,500
  24. 1994-11-11
    soldstatus $15,000

ⓘ 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
$1,288 · $107/mo
Projected year-2 tax
$1,513 · $126/mo
Expected delta
+$225/yr (+$19/mo · 17.5%)

ⓘ 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 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
−$6,162
− Property taxes
−$1,288
− Insurance
−$550
− Repairs & maintenance
−$959
− Management
−$959
− Depreciation
−$3,200
Taxable loss
−$1,127
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$270
After-tax cash flow
$984/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

+633.3% since first listed
9 events — show timeline
  • 2026-06-09 Relisted AVBREALTORS
  • 2026-05-17 Contingent AVBREALTORS
  • 2026-05-08 Listed $110,000 AVBREALTORS
  • 2024-06-14 Listed $99,000 AVBREALTORS
  • 2018-09-19 Sold (Public Records) $119,400 Public Records
  • 2015-06-26 Sold (Public Records) $50,950 Public Records
  • 2015-06-26 Sold (MLS) $50,950 AVBREALTORS
  • 2014-11-25 Sold (Public Records) $12,500 Public Records
  • 1994-11-11 Sold (Public Records) $15,000 Public Records

Property tax history

+0.6%/yr

Latest (2026): $1,288 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…