CashFlowRE
Sign in Sign up
542 Greenville Pike
B Composite 74.84
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • Livability +3.9/5.0
  • Appreciation +3.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$39,000

542 Greenville Pike · Clarion, PA 16214
4 bd · 2.0 ba · 840 sqft · SingleFamily public records · 9 Days on market
Built 1930 0.69 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor alert! This 4-bed, 2-bath Clarion home on nearly ¾ of an acre offers great potential. Perfect for a flip, rental, or value-add project, it's located minutes from downtown and the university. The property is sold as-is and requires significant repairs. Please exercise caution when viewing, as entry is at your own risk.

Key facts

  • 0.69 acre lot
  • Built 1930
  • Listed 9 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 4-bed/2.0-bath single-family listed at $39k.

Deal economics

  • At list price, monthly cash flow is $714 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $39k).

Location & tenants

  • Location reads 77/100 on livability (#322 in PA, #2,856 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: commute F, employment F.
  • Clarion-Limestone Area SD (rural): math 48% / reading 65% proficiency, ranked #116 of 539 in PA (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 28 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 25 units permitted in Clarion County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.5%/yr); year-one equity from $270 of loan paydown is wiped out by about $963 of value loss. Plan a longer hold.
  • Clarion County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-2.5% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,000

Questions for the listing agent

  1. Built in 1930 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
3.19%
Cap rate
28.26%
Cash-on-cash
78.46%
DSCR
4.49
GRM
2.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.47% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
78.9%
Equity multiple
4.67×
Total profit
$40,048
Equity at exit
$6,742
10-year hold
IRR
82.1%
Equity multiple
9.63×
Total profit
$94,266
Equity at exit
$4,986

Cash invested: $10,920 (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 16214

Home prices YoY
-1.7%
Active inventory
28
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$1,245 medium interval (Pro) →
Mortgage (P&I)
$205
Tax est. 1.5%
$49 /mo · $585/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$714

Break-even live

Break-even rent $341
Max offer price $39,000
Occupancy floor 38%

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
$9,750
Closing costs
$1,170
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
115 S 6th Ave Apt D Clarion, PA 4.0 1.0 920 $1,245 $1.35 44d 1 0.98mi

Listing history 2 events

  1. 2025-10-17
    status Pending
  2. 2025-10-07
    listed $39,000 Active

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$14,940
− Mortgage interest
−$2,185
− Property taxes
−$585
− Insurance
−$195
− Repairs & maintenance
−$1,195
− Management
−$1,195
− Depreciation
−$1,135
Taxable income
$8,450
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,028
After-tax cash flow
$6,540/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
Clarion-Limestone Area SD
NCES district ID
4206090
Math proficiency
48% ▼ -12.00%
Reading proficiency
65% ▼ -12.00%
Median HH income
$40,876
Composite
47.24/100
National rank
#2313
State rank
#116 of 539 in PA

Livability — Clarion

Score
77/100
State rank
#322
US rank
#2856

Category grades

Amenities B+ 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

Population (ZIP)
8,655

Population outlook (Clarion County) Hauer SSP2

Today (2025)
37,796 people
By 2030
36,830 · -2.6%
By 2040
34,113 · -9.7%
By 2050
31,092 · -17.7%
By 2075
24,200 · -36.0%
By 2100
18,737 · -50.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Black 6% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Slovak 3% Romanian 3% Italian 2%
Foreign-born
3% · Canada, China
Languages at home
97% English-only · Spanish 2% Chinese 1%

Political lean MEDSL · Clarion

2024 margin
Solid R (+53.1) · D 23.1% · R 76.2%
2008→2024 swing
-30.7pp toward R · 2008: -22.4pp · 2024: -53.1pp
All cycles
2024: R+53.1 2020: R+50.8 2016: R+47.4 2012: R+36.1 2008: R+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.47%
Current HPI
141.3266
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

2 events — show timeline
  • 2025-10-17 Pending West Penn MLS
  • 2025-10-07 Listed $39,000 West Penn MLS

Property tax history

+10.3%/yr

Latest (2026): $4,696 · +189.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…