CashFlowRE
Sign in Sign up
107 Redbud Ln
D+ Composite 49.49
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 +18.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • 1% rule +5.3/10.0
  • Rent growth +4.0/5.0
  • Schools +3.6/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

107 Redbud Ln · Cook, PA 15650
4 bd · 2.0 ba · 2,346 sqft · Other public records · 213 Days on market
Built 1960 0.88 ac lot $60/sqft · 58% below area

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

Listing remarks MLS

Enjoy quiet living in this 4 bedroom, 2 bathroom bi-level home on . 88 acres only minutes outside of Latrobe, PA. Bordering a small stream you can enjoy wildlife and fresh air. The main level features a large eat-in kitchen with French doors to the level rear yard, a living room with a stone fireplace, 2 bedrooms, and a full bathroom. The upper level has a spacious master bedroom, a second bedroom, and a full bathroom. Use the 2 car garage for your vehicles, yard equipment, or recreational toys. Don't pass on this one.

Key facts

  • Bi-level home
  • Level rear yard
  • French doors

Tags

BI-LEVEL HOMEEAT-IN KITCHENFRENCH DOORSLEVEL REAR YARDSTONE 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 4-bed/2.0-bath other listed at $140k.

Deal economics

  • At list price, monthly cash flow is $3 ($31/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Recommended offer: $123k (12.0% 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.
  • Ligonier Valley SD (rural): math 28% / reading 57% proficiency, ranked #310 of 539 in PA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.2%/yr); 110 active listings in the ZIP; 415 units permitted in Westmoreland County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Westmoreland County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 213 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $117k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 213 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 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 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
1.03%
Cap rate
7.39%
Cash-on-cash
3.91%
DSCR
1.17
GRM
8.1

CMA / ARV

ARV (median comp)
$334,049
List price
$139,900
Delta
-58.12%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 6.19% rent growth · sell at horizon

5-year hold
IRR
-12.0%
Equity multiple
0.55×
Total profit
$-17,614
Equity at exit
$20,860
10-year hold
IRR
1.9%
Equity multiple
1.16×
Total profit
$6,266
Equity at exit
$12,096

Cash invested: $39,172 (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 15650

Rents YoY
6.2%
Active inventory
110
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,439 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$217 /mo · $2,607/yr
Insurance
$58
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$3

Break-even live

Break-even rent $1,436
Max offer price $139,900
Occupancy floor 95%

Sensitivity live

Price -10% $82 -5% $42 +0% $3 +5% $-37 +10% $-77
Rent -10% $-111 -5% $-54 +0% $3 +5% $59 +10% $116
Rate -1.0pp $73 -0.5pp $38 base $3 +0.5pp $-34 +1.0pp $-71

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
$34,975
Closing costs
$4,197
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 22 events

  1. 2026-06-18
    days on market $139,900 Active 213 DOM
  2. 2026-06-17
    days on market $139,900 Active 212 DOM
  3. 2026-06-16
    days on market $139,900 Active 211 DOM
  4. 2026-06-15
    days on market $139,900 Active 210 DOM
  5. 2026-06-13
    days on market $139,900 Active 208 DOM
  6. 2026-06-09
    days on market $139,900 Active 204 DOM
  7. 2026-06-08
    days on market $139,900 Active 203 DOM
  8. 2026-06-07
    days on market $139,900 Active 202 DOM
  9. 2026-06-05
    days on market $139,900 Active 199 DOM
  10. 2026-06-03
    days on market $139,900 Active 198 DOM
  11. 2026-06-02
    days on market $139,900 Active 197 DOM
  12. 2026-06-01
    days on market $139,900 Active 196 DOM
  13. 2026-05-31
    days on market $139,900 Active 195 DOM
  14. 2026-05-04
    price $145,000 524-char remark
    Show marketing remark (524 chars)

    Enjoy quiet living in this 4 bedroom, 2 bathroom bi-level home on . 88 acres only minutes outside of Latrobe, PA. Bordering a small stream you can enjoy wildlife and fresh air. The main level features a large eat-in kitchen with French doors to the level rear yard, a living room with a stone fireplace, 2 bedrooms, and a full bathroom. The upper level has a spacious master bedroom, a second bedroom, and a full bathroom. Use the 2 car garage for your vehicles, yard equipment, or recreational toys. Don't pass on this one.

  15. 2026-04-03
    price $150,000 524-char remark
    Show marketing remark (524 chars)

    Enjoy quiet living in this 4 bedroom, 2 bathroom bi-level home on . 88 acres only minutes outside of Latrobe, PA. Bordering a small stream you can enjoy wildlife and fresh air. The main level features a large eat-in kitchen with French doors to the level rear yard, a living room with a stone fireplace, 2 bedrooms, and a full bathroom. The upper level has a spacious master bedroom, a second bedroom, and a full bathroom. Use the 2 car garage for your vehicles, yard equipment, or recreational toys. Don't pass on this one.

  16. 2026-04-03
    price $15,000 524-char remark
    Show marketing remark (524 chars)

    Enjoy quiet living in this 4 bedroom, 2 bathroom bi-level home on . 88 acres only minutes outside of Latrobe, PA. Bordering a small stream you can enjoy wildlife and fresh air. The main level features a large eat-in kitchen with French doors to the level rear yard, a living room with a stone fireplace, 2 bedrooms, and a full bathroom. The upper level has a spacious master bedroom, a second bedroom, and a full bathroom. Use the 2 car garage for your vehicles, yard equipment, or recreational toys. Don't pass on this one.

  17. 2026-03-12
    price $159,900 524-char remark
    Show marketing remark (524 chars)

    Enjoy quiet living in this 4 bedroom, 2 bathroom bi-level home on . 88 acres only minutes outside of Latrobe, PA. Bordering a small stream you can enjoy wildlife and fresh air. The main level features a large eat-in kitchen with French doors to the level rear yard, a living room with a stone fireplace, 2 bedrooms, and a full bathroom. The upper level has a spacious master bedroom, a second bedroom, and a full bathroom. Use the 2 car garage for your vehicles, yard equipment, or recreational toys. Don't pass on this one.

  18. 2026-02-17
    price $165,000 524-char remark
    Show marketing remark (524 chars)

    Enjoy quiet living in this 4 bedroom, 2 bathroom bi-level home on . 88 acres only minutes outside of Latrobe, PA. Bordering a small stream you can enjoy wildlife and fresh air. The main level features a large eat-in kitchen with French doors to the level rear yard, a living room with a stone fireplace, 2 bedrooms, and a full bathroom. The upper level has a spacious master bedroom, a second bedroom, and a full bathroom. Use the 2 car garage for your vehicles, yard equipment, or recreational toys. Don't pass on this one.

  19. 2026-01-14
    price $169,900 524-char remark
    Show marketing remark (524 chars)

    Enjoy quiet living in this 4 bedroom, 2 bathroom bi-level home on . 88 acres only minutes outside of Latrobe, PA. Bordering a small stream you can enjoy wildlife and fresh air. The main level features a large eat-in kitchen with French doors to the level rear yard, a living room with a stone fireplace, 2 bedrooms, and a full bathroom. The upper level has a spacious master bedroom, a second bedroom, and a full bathroom. Use the 2 car garage for your vehicles, yard equipment, or recreational toys. Don't pass on this one.

  20. 2025-12-15
    price $182,000 524-char remark
    Show marketing remark (524 chars)

    Enjoy quiet living in this 4 bedroom, 2 bathroom bi-level home on . 88 acres only minutes outside of Latrobe, PA. Bordering a small stream you can enjoy wildlife and fresh air. The main level features a large eat-in kitchen with French doors to the level rear yard, a living room with a stone fireplace, 2 bedrooms, and a full bathroom. The upper level has a spacious master bedroom, a second bedroom, and a full bathroom. Use the 2 car garage for your vehicles, yard equipment, or recreational toys. Don't pass on this one.

  21. 2025-11-17
    listed $184,000 Active 524-char remark
    Show marketing remark (524 chars)

    Enjoy quiet living in this 4 bedroom, 2 bathroom bi-level home on . 88 acres only minutes outside of Latrobe, PA. Bordering a small stream you can enjoy wildlife and fresh air. The main level features a large eat-in kitchen with French doors to the level rear yard, a living room with a stone fireplace, 2 bedrooms, and a full bathroom. The upper level has a spacious master bedroom, a second bedroom, and a full bathroom. Use the 2 car garage for your vehicles, yard equipment, or recreational toys. Don't pass on this one.

  22. 2010-03-03
    soldstatus $116,800

ⓘ 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
$2,607 · $217/mo
Projected year-2 tax
$2,607 · $217/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone A · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥93°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$17,270
− Mortgage interest
−$7,837
− Property taxes
−$2,607
− Insurance
−$2,202
− Repairs & maintenance
−$1,382
− Management
−$1,382
− Depreciation
−$4,070
Taxable loss
−$2,208
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$530
After-tax cash flow
$561/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
Ligonier Valley SD
NCES district ID
4213710
Math proficiency
28% ▼ -16.00%
Reading proficiency
57% ▼ -11.00%
Median HH income
$47,879
Composite
36.25/100
National rank
#4714
State rank
#310 of 539 in PA

Livability — Cook

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

Census & demographics

County
Westmoreland County · 183,777 people
Metro
Pittsburgh, PA
Population (ZIP)
26,312
Household income
$63,305
Rent vs Own
25.6% rent · 74.4% own
Severe rent burden
714.0

Population outlook (Westmoreland County) Hauer SSP2

Today (2025)
342,555 people
By 2030
331,717 · -3.2%
By 2040
304,976 · -11.0%
By 2050
277,444 · -19.0%
By 2075
224,607 · -34.4%
By 2100
171,084 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3%
Common ancestry
Romanian 10% Slovak 2% Scotch-Irish 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Westmoreland

2024 margin
Strong R (+28.4) · D 35.4% · R 63.9%
2008→2024 swing
-11.7pp toward R · 2008: -16.7pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+28.3 2016: R+31.3 2012: R+23.7 2008: R+16.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -119.30%
Current HPI
152.0097
Rent YoY
▲ 6.19%
Metro
Pittsburgh, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+24.1% since first listed
9 events — show timeline
  • 2026-05-04 Price Changed $145,000 CSMLS
  • 2026-04-03 Price Changed $150,000 CSMLS
  • 2026-04-03 Price Changed $15,000 CSMLS
  • 2026-03-12 Price Changed $159,900 CSMLS
  • 2026-02-17 Price Changed $165,000 CSMLS
  • 2026-01-14 Price Changed $169,900 CSMLS
  • 2025-12-15 Price Changed $182,000 CSMLS
  • 2025-11-17 Listed $184,000 CSMLS
  • 2010-03-03 Sold (Public Records) $116,800 Public Records

Property tax history

+0.4%/yr

Latest (2026): $2,607 · -10.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…