4 bd · 2.0 ba ·
2,080 sqft ·
Built —
· SingleFamily
· Active
· 1 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,339/mo
Mortgage (P&I)
−$273
Tax + insurance
−$94
HOA
−$0
Vac / Maint / Mgmt
−$281
Net cashflow
$691/mo
Annual
$8,291/yr
Cap rate
22.24%
Cash-on-cash
56.95%
DSCR
3.53
1% rule
2.58%
Cash to close
$14,560
Investor read
This is a 4-bed/2.0-bath single-family listed at $52k.
At list price, monthly cash flow is $691 ($8k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $52k).
Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
In year one you build about $2k of equity ($360 loan paydown + $2k appreciation (3.6% local appreciation)).
Location reads 60/100 on livability (#1,504 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+; Watch: schools F, amenities F, commute F.
Conemaugh Valley SD (rural): math 30% / reading 56% proficiency, ranked #313 of 539 in PA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Market conditions: 22 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).
Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Current owner paid $25k; list at $52k implies a 108% gain — meaningful room to come down on a strong offer.
At projected returns (3.6% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.
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 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?
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-25K12NFDBGYG8N
· Data 1 day agocashflowre.app · 2026-05-29