CashFlowRE
Sign in Sign up
210 Hazel St
D+ Composite 48.62
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Appreciation +5.0/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$20,000

210 Hazel St · Parkhill, PA 15945
2 bd · 1.0 ba · 1,215 sqft · SingleFamily · 59 Days on market
4,792 sqft lot $16/sqft · 79% below area ↓ 33% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all visionaries, flippers, and brave DIYers—this 2-bedroom (possible 3rd) home is ready for its glow-up! Priced at just $20,000, this property offers an unforgettable renovation experience and a chance to turn “what were they thinking?” into “wow, look what I did!” Previous updates have been enthusiastically started, giving you a head start on demolition (you're welcome). The layout offers flexibility, and beneath the current creativity lies the potential for something truly special. If you've been searching for a home where you can bring your tools, your ideas, and maybe a sense of humor, this is it. It's not just a fixer-upper—it's a fixer-adventure. With the right vision, this could easily become the comeback story of the neighborhood. Being sold as-is. Hard hats optional but encouraged.

Key facts

  • 4,792 sq ft lot
  • Garage
  • Listed 59 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 2-bed/1.0-bath single-family listed at $20k.

Deal economics

  • At list price, monthly cash flow is $680 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $20k).
  • Recommended offer: $19k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Conemaugh Valley SD (rural): math 30% / reading 56% proficiency, ranked #313 of 539 in PA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 2 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $738 of equity ($138 loan paydown + $600 appreciation (3.0% local appreciation)).
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $6k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($19k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y 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 $12k; list at $20k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $19,400 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
5.18%
Cap rate
47.08%
Cash-on-cash
145.66%
DSCR
7.48
GRM
1.6

CMA / ARV

ARV (median comp)
$97,529
List price
$20,000
Delta
-79.49%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
213 Gelesh St 0.11mi 3/2.0 (+1) 1,376 (+13%) 14mo $121,000 $88 52
474 Kenwood Dr 0.27mi 3/1.5 (+1) 1,350 (+11%) 17mo $65,000 $48 48
345 Parkhill Dr 0.44mi 3/1.0 (+1) 1,312 (+8%) 19mo $79,900 $61 45
382 Ridgeview Ln 0.65mi 3/1.0 (+1) 1,120 (-8%) 22mo $135,000 $121 33
370 Ridgeview Ln 0.56mi 3/2.0 (+1) 1,394 (+15%) 20mo $165,000 $118 24

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
Equity multiple
9.16×
Total profit
$45,718
Equity at exit
$8,993
10-year hold
IRR
Equity multiple
19.23×
Total profit
$102,103
Equity at exit
$13,859

Cash invested: $5,600 (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 15945

Active inventory
2
Price-to-rent
1.6×

Monthly cashflow live

Estimated rent
$1,035 medium interval (Pro) →
Mortgage (P&I)
$105
Tax est. 1.5%
$25 /mo · $300/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$680

Break-even live

Break-even rent $175
Max offer price $20,000
Occupancy floor 29%

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
$5,000
Closing costs
$600
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 17 events

  1. 2026-06-17
    status $20,000 Pending 59 DOM
  2. 2026-06-16
    days on market $20,000 Active Under Contract 59 DOM
  3. 2026-06-15
    days on market $20,000 Active Under Contract 58 DOM
  4. 2026-06-14
    days on market $20,000 Active Under Contract 56 DOM
  5. 2026-06-12
    days on market $20,000 Active Under Contract 55 DOM
  6. 2026-06-09
    days on market $20,000 Active Under Contract 52 DOM
  7. 2026-06-08
    days on market $20,000 Active Under Contract 51 DOM
  8. 2026-06-07
    days on market $20,000 Active Under Contract 50 DOM
  9. 2026-06-02
    days on market $20,000 Active Under Contract 45 DOM
  10. 2026-06-01
    status $20,000 Active Under Contract 44 DOM
  11. 2026-06-01
    days on market $20,000 Active 44 DOM
  12. 2026-05-31
    days on market $20,000 Active 43 DOM
  13. 2026-05-30
    days on market $20,000 Active 42 DOM
  14. 2026-04-18
    listed $20,000 Active 846-char remark
    Show marketing remark (846 chars)

    Calling all visionaries, flippers, and brave DIYers—this 2-bedroom (possible 3rd) home is ready for its glow-up! Priced at just $20,000, this property offers an unforgettable renovation experience and a chance to turn “what were they thinking?” into “wow, look what I did!” Previous updates have been enthusiastically started, giving you a head start on demolition (you're welcome). The layout offers flexibility, and beneath the current creativity lies the potential for something truly special. If you've been searching for a home where you can bring your tools, your ideas, and maybe a sense of humor, this is it. It's not just a fixer-upper—it's a fixer-adventure. With the right vision, this could easily become the comeback story of the neighborhood. Being sold as-is. Hard hats optional but encouraged.

  15. 2021-01-25
    soldstatus $12,000 17-char remark
    Show marketing remark (17 chars)

    lots of potential

  16. 2020-11-19
    listed $12,900 17-char remark
    Show marketing remark (17 chars)

    lots of potential

  17. 2004-09-04
    soldstatus $30,000

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 65% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥93°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$12,425
− Mortgage interest
−$1,120
− Property taxes
−$300
− Insurance
−$100
− Repairs & maintenance
−$994
− Management
−$994
− Depreciation
−$582
Taxable income
$8,335
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,000
After-tax cash flow
$6,157/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
Conemaugh Valley SD
NCES district ID
4206430
Math proficiency
30% ▼ -18.00%
Reading proficiency
56% ▼ -11.00%
Median HH income
$42,523
Composite
36.16/100
National rank
#4739
State rank
#313 of 539 in PA

Livability — Parkhill

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Parkhill, PA
City population
162
Population (ZIP)
162

Population outlook (Cambria County) Hauer SSP2

Today (2025)
122,754 people
By 2030
115,827 · -5.6%
By 2040
101,309 · -17.5%
By 2050
88,379 · -28.0%
By 2075
65,237 · -46.9%
By 2100
46,909 · -61.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Hispanic / Latino 4%
Common ancestry
Romanian 14%

Political lean MEDSL · Cambria

2024 margin
Solid R (+39.7) · D 29.8% · R 69.5%
2008→2024 swing
-40.4pp toward R · 2008: 0.7pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+37.3 2016: R+37.8 2012: R+17.8 2008: D+0.7

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-33.3% since first listed
4 events — show timeline
  • 2026-04-18 Listed $20,000 CSMLS
  • 2021-01-25 Sold (MLS) $12,000 AHARMLS
  • 2020-11-19 Listed $12,900 AHARMLS
  • 2004-09-04 Sold (Public Records) $30,000 Public Records

Property tax history

+1.2%/yr

Latest (2026): $1,153 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…