4 bd · 4.0 ba ·
960 sqft ·
Built 1997
· SingleFamily
· Active
· 11 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,133/mo
Mortgage (P&I)
−$555
Tax + insurance
−$176
HOA
−$0
Vac / Maint / Mgmt
−$238
Net cashflow
$163/mo
Annual
$1,958/yr
Cap rate
8.14%
Cash-on-cash
6.60%
DSCR
1.29
1% rule
1.07%
Cash to close
$29,652
Investor read
This is a 4-bed/4.0-bath single-family listed at $106k.
At list price, monthly cash flow is $163 ($2k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $106k).
Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
Local home prices are declining (-1.8%/yr); year-one equity from $732 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 78/100 on livability (#271 in PA, #2,387 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
Keystone SD (rural): math 34% / reading 66% proficiency, ranked #188 of 539 in PA (top 35%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
Market conditions: 11 active listings in the ZIP; 25 units permitted in Clarion County in 2024 (0 in 5+ unit buildings).
Clarion County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Current owner paid $81k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Questions for listing agent
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are A-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?
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.
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.
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.
CashFlowRE · CFR-1PTZHB0Y88261D
· Data 8 h agocashflowre.app · 2026-05-29