CashFlowRE
Sign in Sign up
56 Extension St
D Composite 44.77
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).

  • ARV discount +14.3/15.0
  • Cash flow +7.8/30.0
  • Appreciation +6.2/10.0
  • Livability +3.9/5.0
  • Schools +3.0/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.9/10.0

$169,900

56 Extension St · Mansfield, PA 16933
4 bd · 2.5 ba · 2,559 sqft · SingleFamily public records · 55 Days on market
Built 1901 0.34 ac lot $66/sqft · 27% below area Est $200k · 15% under

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

Listing remarks MLS

MANSFIELD, PA - Seller Says "Bring us an offer!" - Large 5 Bedroom, 3 Bath home located in town ready for new owners. Large backyard and oversized 1-car barn garage. If space is what you are looking for, then you need to see this home and property. Inside we have a large country kitchen, formal dining rm, formal living room, a sought after first floor bedroom and first floor bath/laundry combo. Upstairs are 4 more bedrooms (1 is ready to be renovated now with your vision) and 2 more full baths. Large basement holds your water service items and nat. gas boiler. This home is looking for your vision and needs some TLC.

Key facts

  • 0.34 acre lot
  • Built 1901
  • Listed 54 days

Property features AI

Exterior

  • Parking: Gravel parking
  • Utilities: Public water; 200+ amp electrical service with circuit breakers
  • Home design: Residential property; Low-density R-1 zoning
  • Construction: Frame construction; Stone foundation; Shingle roof; Built with a full basement (dirt floor, walk-up access)
  • Exterior features: Covered patio/porch; Level lot; Barn(s)

Interior

  • Kitchen: Refrigerator; Range
  • Flooring: Wood; Vinyl; Carpet
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Natural gas heating; Baseboard and hot water heat; Ceiling fans (no central cooling)
  • Interior features: Ceiling fans
  • Laundry & utility: Laundry on main level

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/2.5-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $-245 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $127k (25.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (22.8% below list).
  • Recommended offer: $127k (25.5% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 78/100 on livability (#281 in PA, #2,496 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities D, commute F, employment F.
  • Southern Tioga SD (rural): math 25% / reading 45% proficiency, ranked #421 of 539 in PA (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Warren L Miller El Sch (math 29% / reading 46%, grade F, #997 of 1,518 statewide, top 66%, 533 students, 60% FRL); North Penn-Mansfield Jshs (math 21% / reading 47%, grade F, #318 of 437 statewide, top 73%, 523 students, 54% FRL) — zoned schools average 57% FRL vs 36% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 27 active listings in the ZIP; 32 units permitted in Tioga County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (2.4% local appreciation)).
  • Tioga County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 7, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $85k; list at $170k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1901 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,648 (25.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.77%
Cap rate
4.96%
Cash-on-cash
-4.78%
DSCR
0.79
GRM
10.8

CMA / ARV

ARV (median comp)
$200,226
List price
$169,900
Delta
-15.15%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
140 Wakefield Ter 0.16mi 4/3.5 2,304 (-10%) 1mo $275,000 $119 71
95 Decker St 0.39mi 3/2.5 (-1) 2,262 (-12%) 2mo $294,000 $130 56
44 West Elmira St 0.38mi 3/1.5 (-1) 2,232 (-13%) 7mo $322,500 $144 47
305 N Main St 0.46mi 4/2.5 2,320 (-9%) 20mo $525,000 $226 46

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

Projected returns pro-forma

2.39% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-444
Equity at exit
$70,648
10-year hold
IRR
4.0%
Equity multiple
1.57×
Total profit
$27,307
Equity at exit
$104,603

Cash invested: $47,572 (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 16933

Home prices YoY
0.9%
Active inventory
27
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,312 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$264 /mo · $3,163/yr
Insurance
$71
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$-245

Break-even live

Break-even rent $1,621
Max offer price $126,648
Occupancy floor

Sensitivity live

Price -10% $-149 -5% $-197 +0% $-245 +5% $-293 +10% $-341
Rent -10% $-348 -5% $-297 +0% $-245 +5% $-193 +10% $-141
Rate -1.0pp $-159 -0.5pp $-202 base $-245 +0.5pp $-289 +1.0pp $-334

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
$42,475
Closing costs
$5,097
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 20 events

  1. 2026-06-21
    days on market $169,900 Active 55 DOM
  2. 2026-06-21
    days on market $169,900 Active 54 DOM
  3. 2026-06-18
    days on market $169,900 Active 52 DOM
  4. 2026-06-17
    days on market $169,900 Active 51 DOM
  5. 2026-06-16
    days on market $169,900 Active 50 DOM
  6. 2026-06-15
    days on market $169,900 Active 49 DOM
  7. 2026-06-13
    days on market $169,900 Active 47 DOM
  8. 2026-06-12
    days on market $169,900 Active 46 DOM
  9. 2026-06-09
    days on market $169,900 Active 43 DOM
  10. 2026-06-08
    days on market $169,900 Active 42 DOM
  11. 2026-06-08
    days on market $169,900 Active 41 DOM
  12. 2026-06-07
    days on market $169,900 Active 40 DOM
  13. 2026-06-04
    days on market $169,900 Active 37 DOM
  14. 2026-06-02
    days on market $169,900 Active 36 DOM
  15. 2026-06-01
    days on market $169,900 Active 35 DOM
  16. 2026-05-31
    days on market $169,900 Active 34 DOM
  17. 2026-04-23
    listed $169,900 Active 588-char remark
    Show marketing remark (633 chars)

    MANSFIELD, PA - Seller Says "Bring us an offer!" - Large 5 Bedroom, 3 Bath home located in town ready for new owners. Large backyard and oversized 1-car barn garage. If space is what you are looking for, then you need to see this home and property. Inside we have a large country kitchen, formal dining rm, formal living room, a sought after first floor bedroom and first floor bath/laundry combo. Upstairs are 4 more bedrooms (1 is ready to be renovated now with your vision) and 2 more full baths. Large basement holds your water service items and nat. gas boiler. This home is looking for your vision and needs some TLC.

  18. 2026-04-23
    listed $169,900 Active 588-char remark
    Show marketing remark (633 chars)

    MANSFIELD, PA - Seller Says "Bring us an offer!" - Large 5 Bedroom, 3 Bath home located in town ready for new owners. Large backyard and oversized 1-car barn garage. If space is what you are looking for, then you need to see this home and property. Inside we have a large country kitchen, formal dining rm, formal living room, a sought after first floor bedroom and first floor bath/laundry combo. Upstairs are 4 more bedrooms (1 is ready to be renovated now with your vision) and 2 more full baths. Large basement holds your water service items and nat. gas boiler. This home is looking for your vision and needs some TLC.

  19. 2024-02-12
    listed $175,000 Active
  20. 2001-07-02
    soldstatus $85,000

ⓘ 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
$3,163 · $264/mo
Projected year-2 tax
$3,163 · $264/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 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥93°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$15,738
− Mortgage interest
−$9,517
− Property taxes
−$3,163
− Insurance
−$1,516
− Repairs & maintenance
−$1,259
− Management
−$1,259
− Depreciation
−$4,943
Taxable loss
−$5,919
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,421
After-tax cash flow
$-1,517/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
Southern Tioga SD
NCES district ID
4222370
Math proficiency
25% ▼ -15.00%
Reading proficiency
45% ▼ -10.00%
Median HH income
$44,260
Composite
29.72/100
National rank
#6451
State rank
#421 of 539 in PA

Livability — Mansfield

Score
78/100
State rank
#281
US rank
#2496

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mansfield, PA
Population (ZIP)
6,550

Population outlook (Tioga County) Hauer SSP2

Today (2025)
40,253 people
By 2030
38,795 · -3.6%
By 2040
35,376 · -12.1%
By 2050
32,081 · -20.3%
By 2075
24,341 · -39.5%
By 2100
17,180 · -57.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 3% Hispanic / Latino 3% Black 2%
Common ancestry
Romanian 5% Iranian 2% Lithuanian 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Tioga

2024 margin
Solid R (+51.8) · D 23.6% · R 75.4% · Other 1.0%
2008→2024 swing
-24.3pp toward R · 2008: -27.4pp · 2024: -51.8pp
All cycles
2024: R+51.8 2020: R+51.2 2016: R+53.6 2012: R+34.8 2008: R+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.39%
Current HPI
275.9005
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

+99.9% since first listed
4 events — show timeline
  • 2026-04-23 Listed $169,900 WBVAR
  • 2026-04-23 Listed $169,900 NMPA
  • 2024-02-12 Listed $175,000 NMPA
  • 2001-07-02 Sold (Public Records) $85,000 Public Records

Property tax history

+1.8%/yr

Latest (2026): $3,163 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…