142 Cumberland Vlg · Cumberland, PA 15320

$67,000

3 bd · 1.5 ba · 1,450 sqft · SingleFamily · 207 Days on market

Built 1944 Fair condition 4,560 sqft lot $46/sqft · 63% below area

---

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
• Appreciation +6.7/10.0
• Rent growth +2.5/5.0
• Schools +2.5/10.0
• Livability +2.5/5.0
• Condition / age +2.2/5.0

Listing remarks

Single level home on a corner lot with off street parking. This home has 3 bedrooms, 1 1/2 baths, dining room, living room, and a covered back porch. Plenty of room for storage in the full basement.

Key facts

• Off street parking
• Full basement
• Corner lot

Tags

• CORNER LOT
• OFF STREET PARKING
• COVERED BACK PORCH
• FULL BASEMENT

What this means for you Summary

Snapshot

• This is a 3-bed/1.5-bath single-family listed at $67k. Condition is rated fair.

Deal economics

• At list price, monthly cash flow is $589 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $67k).
• Recommended offer: $59k (12.0% below list) — sets the bar for market timing.
• Cap rate 16.8% vs local median 2.3% in Cumberland — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
• Carmichaels Area SD (rural): math 17% / reading 36% proficiency, ranked #465 of 539 in PA (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Zoned schools: Carmichaels Area El Ctr (math 22% / reading 37%, grade F, #1,125 of 1,518 statewide, top 75%, 444 students, 61% FRL); Carmichaels Area Ms (math 5% / reading 35%, grade F, #438 of 512 statewide, top 86%, 227 students, 52% FRL); Carmichaels Area Hs (math 37%, 285 students, 26% FRL) — zoned schools at 46% FRL track the district average.
• Market conditions: 24 active listings in the ZIP; 30 units permitted in Greene County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $3k of equity ($463 loan paydown + $2k appreciation (3.4% local appreciation)).
• Greene County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (3.4% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 207 days — a 12% lower offer ($59k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1944 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $58,960 (12.0% below list)

Questions for the listing agent

1. It's been on market 207 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
3. Built in 1944 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
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. 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.
7. 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.
8. 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: 1.99% ✓
• Cap rate: 16.85%
• Cash-on-cash: 37.70%
• DSCR: 2.68
• GRM: 4.2

CMA / ARV

• ARV (median comp): $179,837
• List price: $67,000
• Delta: -62.74%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 7 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
401 E George St	0.14mi	3/2.0	1,568 (+8%)	12mo	$172,000	$110	68
312 S Vine St	0.40mi	3/0.5	1,365 (-6%)	3mo	$85,000	$62	65
28 Single St	0.19mi	3/1.5	1,346 (-7%)	18mo	$125,000	$93	64
222 S Pine St	0.26mi	2/2.0 (-1)	1,405 (-3%)	23mo	$205,000	$146	56
409 Old Town Rd	0.51mi	3/2.5	1,500 (+3%)	15mo	$150,000	$100	54
304 Baily Ave	0.55mi	4/2.0 (+1)	1,436 (-1%)	15mo	$175,000	$122	53
102 Nemacolin Rd	0.72mi	3/2.5	1,581 (+9%)	6mo	$200,000	$127	42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.42% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 43.9%
• Equity multiple: 3.51×
• Total profit: $47,113
• Equity at exit: $31,709

10-year hold

• IRR: 43.3%
• Equity multiple: 7.04×
• Total profit: $113,341
• Equity at exit: $50,136

Cash invested: $18,760 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 4 active · 6 under contract
• Months of supply: 8.0 mo (12%/mo absorbed)
• Median asking: $183,950 ($136/sqft)
• Median days on market: 158 d
• This list price: lowest-priced of the active set
• ARV vs active asking: -8.5% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 15320

• Home prices YoY: 2.2%
• Active inventory: 24
• Price-to-rent: 4.2×

Monthly cashflow live

• Estimated rent: $1,332 medium
• Mortgage (P&I): −$351
• Tax est. 1.5%: −$84 /mo · $1,005/yr
• Insurance: −$28
• HOA: −$0
• Vacancy / Maint / Mgmt: −$280
• Net cashflow: $589

Break-even live

Break-even rent $586

Max offer price $67,000

Occupancy floor 51%

Sensitivity live

Price	-10% $636	-5% $612	+0% $589	+5% $566	+10% $543
Rent	-10% $484	-5% $537	+0% $589	+5% $642	+10% $695
Rate	-1.0pp $623	-0.5pp $606	base $589	+0.5pp $572	+1.0pp $554

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: $16,750
• Closing costs: $2,010
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Property features AI

Exterior

• Parking: Off-street parking2 parking spaces
• Home design: Single-story propertyResale condition

Interior

• Flooring: Carpet
• Bathrooms: 1 full bathroom1 half bathroom
• Interior features: Carpet flooringHas basement

Listing history 50 events

1. 2026-11-08
   days on market $67,000 Active 207 DOM
2. 2026-11-07
   days on market $67,000 Active 206 DOM
3. 2026-11-06
   days on market $67,000 Active 205 DOM
4. 2026-11-05
   days on market $67,000 Active 204 DOM
5. 2026-11-04
   days on market $67,000 Active 203 DOM
6. 2026-11-02
   days on market $67,000 Active 201 DOM
7. 2026-11-01
   days on market $67,000 Active 200 DOM
8. 2026-10-31
   days on market $67,000 Active 199 DOM
9. 2026-10-31
   days on market $67,000 Active 198 DOM
10. 2026-10-29
    days on market $67,000 Active 197 DOM
11. 2026-10-28
    days on market $67,000 Active 196 DOM
12. 2026-10-27
    days on market $67,000 Active 195 DOM
13. 2026-10-26
    days on market $67,000 Active 194 DOM
14. 2026-10-25
    days on market $67,000 Active 193 DOM
15. 2026-10-24
    days on market $67,000 Active 192 DOM
16. 2026-10-23
    days on market $67,000 Active 191 DOM
17. 2026-10-22
    days on market $67,000 Active 190 DOM
18. 2026-10-21
    days on market $67,000 Active 189 DOM
19. 2026-10-20
    days on market $67,000 Active 188 DOM
20. 2026-10-19
    days on market $67,000 Active 187 DOM
21. 2026-10-18
    days on market $67,000 Active 186 DOM
22. 2026-10-17
    days on market $67,000 Active 185 DOM
23. 2026-10-16
    days on market $67,000 Active 184 DOM
24. 2026-10-15
    days on market $67,000 Active 183 DOM
25. 2026-10-14
    days on market $67,000 Active 182 DOM
26. 2026-10-13
    days on market $67,000 Active 181 DOM
27. 2026-10-12
    days on market $67,000 Active 180 DOM
28. 2026-10-11
    days on market $67,000 Active 179 DOM
29. 2026-10-10
    days on market $67,000 Active 178 DOM
30. 2026-10-09
    days on market $67,000 Active 177 DOM
31. 2026-10-08
    days on market $67,000 Active 176 DOM
32. 2026-10-07
    days on market $67,000 Active 175 DOM
33. 2026-10-06
    days on market $67,000 Active 174 DOM
34. 2026-10-05
    days on market $67,000 Active 173 DOM
35. 2026-10-04
    days on market $67,000 Active 172 DOM
36. 2026-10-04
    days on market $67,000 Active 171 DOM
37. 2026-10-02
    days on market $67,000 Active 170 DOM
38. 2026-10-01
    days on market $67,000 Active 169 DOM
39. 2026-09-30
    days on market $67,000 Active 168 DOM
40. 2026-09-29
    days on market $67,000 Active 167 DOM
41. 2026-09-28
    days on market $67,000 Active 166 DOM
42. 2026-09-27
    days on market $67,000 Active 165 DOM
43. 2026-09-26
    days on market $67,000 Active 164 DOM
44. 2026-09-25
    days on market $67,000 Active 163 DOM
45. 2026-09-24
    days on market $67,000 Active 162 DOM
46. 2026-09-23
    days on market $67,000 Active 161 DOM
47. 2026-09-20
    days on market $67,000 Active 158 DOM
48. 2026-09-19
    days on market $67,000 Active 156 DOM
49. 2026-09-17
    days on market $67,000 Active 155 DOM
50. 2026-09-17
    days on market $67,000 Active 154 DOM

ⓘ 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 4/10 Moderate 7 d/yr ≥98°F today · 19 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

Taxation est. · year 1

• Rental income: $15,985
• − Mortgage interest: −$3,753
• − Property taxes: −$1,005
• − Insurance: −$335
• − Repairs & maintenance: −$1,279
• − Management: −$1,279
• − Depreciation: −$1,949
• Taxable income: $6,385
• Est. tax owed @ 24.0%: −$1,532
• After-tax cash flow: $5,539/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.

Condition & rehab AI · 0 photos

Fair 45/100 Moderate rehab Est. rehab $36,250–$65,250 screening

This single-family home requires moderate renovations to update the kitchen, bathrooms, and exterior. Upgrades will significantly enhance its resale and rental value.

Repairs flagged

• Major Kitchen countertops and cabinets — The countertops and cabinets are visibly worn and need replacement.
• Major Bathroom fixtures — The bathroom fixtures are outdated and need to be replaced.
• Major Flooring — The flooring is worn and may need replacement.
• Major Exterior siding and paint — The exterior siding and paint are worn and need repainting or replacement.
• Major Windows — The windows are old and may need replacement.

Value-add opportunities

• Resale Update kitchen with new countertops and cabinets — A modern kitchen will attract more buyers and increase the home's value. ↑
• Resale Replace outdated bathroom fixtures — Modern bathrooms will appeal to more buyers and increase the home's value. ↑
• Resale Replace worn-out flooring — New flooring will improve the home's appearance and increase its value. ↑
• Both Paint exterior siding and paint interior walls — Fresh paint will improve the home's curb appeal and interior appearance, benefiting both resale and rental value. ↑
• Resale Replace old windows — New windows will improve energy efficiency and increase the home's value. ↑

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 25/100

Zoned Schools

Elementary Carmichaels Area El Ctr F PA #1,125/1,518 Nat'l #26,716/41,679 Middle Carmichaels Area Ms F PA #438/512 Nat'l #11,652/14,009 High Carmichaels Area Hs

Schools (NCES district)

• District: Carmichaels Area SD
• NCES district ID: 4205070
• Math proficiency: 17% ▼ -19.00%
• Reading proficiency: 36% ▼ -20.00%
• Median HH income: $39,060
• Composite: 22.18/100
• National rank: #8164
• State rank: #465 of 539 in PA

Livability — Cumberland

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

Census & demographics

• Census place: Fairdale, PA
• County: Greene · 34,975 people
• Population (ZIP): 4,578
• Household income: $62,409
• Rent vs Own: 15.3% rent · 84.7% own
• Severe rent burden: 14% of renters

---

Population outlook (Greene County) Hauer SSP2

• Today (2025): 34,975 people
• By 2030: 33,554 · -4.1%
• By 2040: 30,615 · -12.5%
• By 2050: 27,819 · -20.5%
• By 2075: 21,678 · -38.0%
• By 2100: 16,318 · -53.3%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (98%)
• Race & ethnicity: White 98% Two or more races 2%
• Languages at home: 99% English-only · Spanish 1%

---

Political lean MEDSL · Greene

• 2024 margin: Solid R (+44.8) · D 26.6% · R 71.5% · Other 1.9%
• 2008→2024 swing: -44.4pp toward R · 2008: -0.4pp · 2024: -44.8pp
• All cycles: 2024: R+44.8 2020: R+43.4 2016: R+41.7 2012: R+17.6 2008: R+0.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 3.42%
• Current HPI: 157.0795
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.68%
• F500 in state: 34

---

Industry mix (Fortune 500 HQ in PA)

Industry	F500 HQs	Revenue
▸Healthcare	2	$309B
▸Insurance	2	$27B
▸Telecommunications / Media	1	$124B
▸Industrial Distribution	1	$22B
▸Financial Services	1	$20B
▸Chemicals / Materials	1	$18B

Property features AI

Exterior

• Parking: Off-street parking2 parking spaces
• Home design: Single-story propertyResale condition

Interior

• Flooring: Carpet
• Bathrooms: 1 full bathroom1 half bathroom
• Interior features: Carpet flooringHas basement

Price history

1 event — show timeline

• 2026-04-13 Listed $72,000 West Penn MLS