4 bd · 2.0 ba ·
1,904 sqft ·
Built 1900
· SingleFamily
· Active
· 12 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,459/mo
Mortgage (P&I)
−$78
Tax + insurance
−$25
HOA
−$0
Vac / Maint / Mgmt
−$306
Net cashflow
$1,050/mo
Annual
$12,600/yr
Cap rate
90.88%
Cash-on-cash
302.11%
DSCR
14.44
1% rule
9.80%
Cash to close
$4,171
Investor read
This is a 4-bed/2.0-bath single-family listed at $15k.
At list price, monthly cash flow is $1k ($13k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $15k).
Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
In year one you build about $316 of equity ($103 loan paydown + $213 appreciation (1.4% local appreciation)).
Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
Punxsutawney Area SD (town): math 43% / reading 53% proficiency, ranked #239 of 539 in PA (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 4 active listings in the ZIP; 44 units permitted in Indiana County in 2024 (0 in 5+ unit buildings).
Indiana County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
At projected returns (1.4% appreciation + 3.0% rent growth), your $4k cash investment doubles in ~1 year — after that, you're playing with house money.
Questions for listing agent
Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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-20MK46DRW4X6GK
· Data 14 h agocashflowre.app · 2026-05-29