4 bd · 1.0 ba ·
3,024 sqft ·
Built —
· SingleFamily
· Active
· 215 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,345/mo
Mortgage (P&I)
−$146
Tax + insurance
−$105
HOA
−$0
Vac / Maint / Mgmt
−$282
Net cashflow
$811/mo
Annual
$9,730/yr
Cap rate
41.17%
Cash-on-cash
124.55%
DSCR
6.54
1% rule
4.82%
Cash to close
$7,812
Investor read
This is a 4-bed/1.0-bath single-family listed at $28k.
At list price, monthly cash flow is $811 ($10k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $28k).
It's been on market 215 days — a 12% lower offer ($25k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $25k (12.0% below list) — sets the bar for market timing.
In year one you build about $1k of equity ($193 loan paydown + $1k appreciation (4.2% local appreciation)).
Location reads 67/100 on livability (#991 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment D-.
Northern Cambria SD (town): math 32% / reading 48% proficiency, ranked #358 of 539 in PA (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Watch-outs: property tax is 4.0% of price.
Market conditions: 16 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.
2 sale attempts since 9y 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 $12k; list at $28k implies a 132% gain — meaningful room to come down on a strong offer.
At projected returns (4.2% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.
Questions for listing agent
It's been on market 215 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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-2GM94B59ZRV98S
· Data 10 h agocashflowre.app · 2026-05-29