CashFlowRE
Sign in Sign up
1044 Chancery Ln
B+ Composite 75.38
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +13.8/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Livability +4.2/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

1044 Chancery Ln · Meadville, PA 16335
3 bd · 1.0 ba · 1,216 sqft · SingleFamily · 1 Days on market
Built 1950 3,485 sqft lot Est $105k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Why rent when you can own? This move-in-ready charmer in the heart of Meadville truly needs nothing. Enjoy hardwood floors, spacious rooms, and thoughtful updates throughout. Featuring 2 of the 3 bedrooms with walk-in closets, including a large primary walk-in closet, plus a full attic ready for storage, hobbies, or future ideas. This home has seen numerous updates including an updated hot water heater, efficiency furnace, vinyl windows, updated plumbing, and a newer roof giving you peace of mind and helping keep utility costs in check. There’s even plumbing in place for a future second bathroom on the first floor. Outside, enjoy a small backyard and the bonus of two lots instead of o

Key facts

  • Vinyl windows
  • Walk-in closets
  • Efficiency furnace

Tags

HARDWOOD FLOORSWALK-IN CLOSETSFULL ATTICUPDATED HOT WATER HEATEREFFICIENCY FURNACEVINYL WINDOWS

Property features AI

Finance

  • Other: Property tax annual amount reported

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Two-story single-family residence; Residential property
  • Construction: Vinyl siding; Built with standard foundation
  • Exterior features: Asphalt roof; 70 x 60 lot dimensions

Interior

  • Flooring: Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Has heating
  • Interior features: Hardwood floors; Unfinished basement

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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $424 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Cap rate 12.0% vs local median 4.9% in Meadville — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 85/100 on livability (#72 in PA, #502 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime C-, employment F.
  • Crawford Central SD (town): math 28% / reading 51% proficiency, ranked #367 of 539 in PA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 133 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 83 units permitted in Crawford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Crawford County population projected at -22% 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 $25k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1950 — 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
1.40%
Cap rate
11.95%
Cash-on-cash
20.21%
DSCR
1.90
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$104,576
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
596 Williamson Rd 0.40mi 3/1.0 1,152 (-5%) 9mo $122,000 $106 65
18786 Williams St 0.66mi 2/1.0 (-1) 1,248 (+3%) 7mo $12,000 $10 54
606 Williamson Rd 0.42mi 4/1.5 (+1) 1,204 (-1%) 22mo $135,000 $112 53
1248 Carmont Dr 0.57mi 3/1.5 1,144 (-6%) 10mo $198,000 $173 53
752 Williamson Rd 0.64mi 3/1.5 1,184 (-3%) 13mo $137,000 $116 53
788 Stewart St 0.60mi 3/1.0 1,072 (-12%) 0mo $92,000 $86 52
362 Randolph St 0.59mi 3/1.5 1,344 (+10%) 8mo $68,000 $51 46
761 Stewart St 0.66mi 3/2.0 1,200 (-1%) 23mo $115,500 $96 44
325 Wallace St 0.56mi 3/1.0 1,320 (+9%) 19mo $45,000 $34 43
757 Garden St 0.56mi 3/1.0 1,360 (+12%) 17mo $35,000 $26 40
692 Alden St 0.64mi 3/1.0 1,040 (-14%) 13mo $45,000 $43 35

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
12.4%
Equity multiple
1.49×
Total profit
$12,418
Equity at exit
$13,404
10-year hold
IRR
21.3%
Equity multiple
2.81×
Total profit
$45,526
Equity at exit
$7,773

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 16335

Home prices YoY
-9.0%
Active inventory
133
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,258 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$61 /mo · $729/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$424

Break-even live

Break-even rent $721
Max offer price $89,900
Occupancy floor 61%

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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
637 Pine St Meadville, PA 1.0–2.0 1.0–1.5 723 $1,885 $2.61 43d 1 0.50mi

Listing history 1 events

  1. 2026-05-22
    listed $89,900 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 PA · Partial reset (capped growth)

Current annual tax
$729 · $61/mo
Projected year-2 tax
$1,075 · $90/mo
Expected delta
+$346/yr (+$29/mo · 47.4%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥93°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
$15,092
− Mortgage interest
−$5,036
− Property taxes
−$729
− Insurance
−$450
− Repairs & maintenance
−$1,207
− Management
−$1,207
− Depreciation
−$2,615
Taxable income
$3,848
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$923
After-tax cash flow
$4,163/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
Crawford Central SD
NCES district ID
4207080
Math proficiency
28% ▼ -11.00%
Reading proficiency
51% ▼ -9.00%
Median HH income
$41,837
Composite
33.21/100
National rank
#5530
State rank
#367 of 539 in PA

Livability — Meadville

Score
85/100
State rank
#72
US rank
#502

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meadville, PA
County
Crawford County · 27,175 people
City population
27,175
Metro
Meadville, PA
Population (ZIP)
27,175
Household income
$57,591
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
953.0

Population outlook (Crawford County) Hauer SSP2

Today (2025)
81,399 people
By 2030
77,977 · -4.2%
By 2040
70,659 · -13.2%
By 2050
63,841 · -21.6%
By 2075
50,198 · -38.3%
By 2100
37,898 · -53.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Black 3% Hispanic / Latino 1%
Common ancestry
Romanian 3% Lithuanian 2% Serbian 2%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · Crawford

2024 margin
Solid R (+39.2) · D 30.0% · R 69.2%
2008→2024 swing
-28.8pp toward R · 2008: -10.4pp · 2024: -39.2pp
All cycles
2024: R+39.2 2020: R+37.2 2016: R+38.5 2012: R+19.6 2008: R+10.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -26.80%
Current HPI
272.4095
Rent YoY
Metro
Meadville, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-22 Listed $89,900 GEBOR

Property tax history

-4.4%/yr

Latest (2025): $729 · -2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…