2 bd · 1.0 ba ·
1,056 sqft ·
Built 1963
· SingleFamily
· Active
· 49 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,274/mo
Mortgage (P&I)
−$750
Tax + insurance
−$238
HOA
−$0
Vac / Maint / Mgmt
−$267
Net cashflow
$18/mo
Annual
$216/yr
Cap rate
6.44%
Cash-on-cash
0.54%
DSCR
1.02
1% rule
0.89%
Cash to close
$40,040
Investor read
This is a 2-bed/1.0-bath single-family listed at $143k. Condition is rated fair.
At list price, monthly cash flow is $18 ($216/yr) — positive.
The deal already cash-flows at list — no discount required.
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $127k (10.9% below list).
It's been on market 49 days — a 3% lower offer ($139k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $127k (10.9% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $989 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
Location reads 57/100 on livability (#1,615 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: crime D+, employment D, schools F.
Hopewell Area SD (suburban): math 36% / reading 60% proficiency, ranked #191 of 539 in PA (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Market conditions: Rents rising (+2.0%/yr); 130 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 272 units permitted in Beaver County in 2024 (80 in 5+ unit buildings).
Beaver County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Questions for listing agent
It's been on market 49 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1963 — 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.
Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
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.
Repairs flagged (vision-AI assessment)
Minor: Kitchen cabinets
— Worn appearance
Minor: Bathtub and shower curtain
— Dated appearance
Moderate: Exterior siding
— Shows some wear
Minor: Paint
— Faded in some areas
Minor: Windows
— Could use cleaning
Minor: Foundation
— Discoloration
CashFlowRE · CFR-20NJEJ7V7DP1P6
· Data 1 day agocashflowre.app · 2026-05-29