CashFlowRE
Sign in Sign up
1635 Upper Christoff St
B+ Composite 78.53
Why this score? — see what drove the B+ 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).

  • Cash flow +30.0/30.0
  • ARV discount +12.5/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • Appreciation +5.5/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$89,900

1635 Upper Christoff St · Nanty-Glo, PA 15943
3 bd · 1.0 ba · 1,660 sqft · SingleFamily · 12 Days on market
Built 1916 6,970 sqft lot Est $101k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1635 Upper Christoff Street, located in the Blacklick Valley School District! Formerly a duplex, this home has been thoughtfully converted into a spacious single-family residence offering plenty of room. The main level features a generous living room, formal dining area, cozy family room, large eat-in kitchen, and a bright sun porch perfect for relaxing or entertaining. Upstairs, you'll find three spacious bedrooms along with a nicely updated full bathroom. The unfinished basement provides ample storage space and houses the home's mechanical systems. Outside, enjoy a large fenced-in yard and a covered, screened-in rear patio ideal for outdoor gatherings. Don't miss your opportunity to make this versatile and inviting home your own. Schedule your showing today!

Key facts

  • Large fenced-in yard
  • 6,970 sq ft lot
  • Built 1916

Tags

LARGE FENCED-IN YARDCOVERED SCREENED-IN REAR PATIO

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 3-bed/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $433 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Blacklick Valley SD (town): math 37% / reading 50% proficiency, ranked #310 of 539 in PA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 11 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($622 loan paydown + $901 appreciation (1.0% local appreciation)).
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 23y 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 $22k; list at $90k implies a 309% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.44%
Cap rate
12.07%
Cash-on-cash
20.62%
DSCR
1.92
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$101,260
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1635 Upper Christoff St 0.00mi 3/1.0 1,660 (0%) 1mo $86,350 $52 99
1375 Davis St 0.68mi 4/2.0 (+1) 1,550 (-7%) 8mo $120,000 $77 41
637 Mccoy St 0.55mi 3/1.5 1,480 (-11%) 20mo $89,900 $61 38
1324 Lloyd St 0.46mi 3/1.0 1,416 (-15%) 22mo $35,000 $25 36
651 Mccoy St 0.55mi 4/2.0 (+1) 1,890 (+14%) 12mo $70,000 $37 32
101 Lincoln Ave 0.68mi 3/2.0 1,412 (-15%) 21mo $120,000 $85 22

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

Projected returns pro-forma

1.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.7%
Equity multiple
2.16×
Total profit
$29,238
Equity at exit
$30,700
10-year hold
IRR
25.6%
Equity multiple
4.09×
Total profit
$77,821
Equity at exit
$40,805

Cash invested: $25,172 (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 15943

Home prices YoY
1.0%
Active inventory
11
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,290 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$78 /mo · $934/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$433

Break-even live

Break-even rent $743
Max offer price $89,900
Occupancy floor 61%

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
$22,475
Closing costs
$2,697
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 12 events

  1. 2026-04-15
    status Pending
    Show marketing remark (781 chars)

    Welcome to 1635 Upper Christoff Street, located in the Blacklick Valley School District! Formerly a duplex, this home has been thoughtfully converted into a spacious single-family residence offering plenty of room. The main level features a generous living room, formal dining area, cozy family room, large eat-in kitchen, and a bright sun porch perfect for relaxing or entertaining. Upstairs, you'll find three spacious bedrooms along with a nicely updated full bathroom. The unfinished basement provides ample storage space and houses the home's mechanical systems. Outside, enjoy a large fenced-in yard and a covered, screened-in rear patio ideal for outdoor gatherings. Don't miss your opportunity to make this versatile and inviting home your own. Schedule your showing today!

  2. 2026-04-15
    status Pending 781-char remark
    Show marketing remark (781 chars)

    Welcome to 1635 Upper Christoff Street, located in the Blacklick Valley School District! Formerly a duplex, this home has been thoughtfully converted into a spacious single-family residence offering plenty of room. The main level features a generous living room, formal dining area, cozy family room, large eat-in kitchen, and a bright sun porch perfect for relaxing or entertaining. Upstairs, you'll find three spacious bedrooms along with a nicely updated full bathroom. The unfinished basement provides ample storage space and houses the home's mechanical systems. Outside, enjoy a large fenced-in yard and a covered, screened-in rear patio ideal for outdoor gatherings. Don't miss your opportunity to make this versatile and inviting home your own. Schedule your showing today!

  3. 2026-04-03
    listed $89,900 Active
    Show marketing remark (781 chars)

    Welcome to 1635 Upper Christoff Street, located in the Blacklick Valley School District! Formerly a duplex, this home has been thoughtfully converted into a spacious single-family residence offering plenty of room. The main level features a generous living room, formal dining area, cozy family room, large eat-in kitchen, and a bright sun porch perfect for relaxing or entertaining. Upstairs, you'll find three spacious bedrooms along with a nicely updated full bathroom. The unfinished basement provides ample storage space and houses the home's mechanical systems. Outside, enjoy a large fenced-in yard and a covered, screened-in rear patio ideal for outdoor gatherings. Don't miss your opportunity to make this versatile and inviting home your own. Schedule your showing today!

  4. 2026-04-03
    listed $89,900 Active 781-char remark
    Show marketing remark (781 chars)

    Welcome to 1635 Upper Christoff Street, located in the Blacklick Valley School District! Formerly a duplex, this home has been thoughtfully converted into a spacious single-family residence offering plenty of room. The main level features a generous living room, formal dining area, cozy family room, large eat-in kitchen, and a bright sun porch perfect for relaxing or entertaining. Upstairs, you'll find three spacious bedrooms along with a nicely updated full bathroom. The unfinished basement provides ample storage space and houses the home's mechanical systems. Outside, enjoy a large fenced-in yard and a covered, screened-in rear patio ideal for outdoor gatherings. Don't miss your opportunity to make this versatile and inviting home your own. Schedule your showing today!

  5. 2011-06-03
    soldstatus $22,000
  6. 2011-05-31
    soldstatus $22,000
  7. 2010-04-21
    listed $24,000
  8. 2004-07-16
    soldstatus $32,000
  9. 2004-07-15
    soldstatus $32,000
  10. 2003-11-26
    listed $45,000
  11. 2003-11-20
    listed $45,000
  12. 2003-07-17
    listed $45,000

ⓘ 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
$934 · $78/mo
Projected year-2 tax
$1,177 · $98/mo
Expected delta
+$243/yr (+$20/mo · 26.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥91°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$15,483
− Mortgage interest
−$5,036
− Property taxes
−$934
− Insurance
−$450
− Repairs & maintenance
−$1,239
− Management
−$1,239
− Depreciation
−$2,615
Taxable income
$3,971
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$953
After-tax cash flow
$4,238/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
Blacklick Valley SD
NCES district ID
4203690
Math proficiency
37% ▲ 7.00%
Reading proficiency
50% ▲ 5.00%
Median HH income
$38,550
Composite
36.25/100
National rank
#4712
State rank
#310 of 539 in PA

Livability — Nanty-Glo

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Nanty-Glo, PA
City population
3,747
Population (ZIP)
3,747

Population outlook (Cambria County) Hauer SSP2

Today (2025)
122,754 people
By 2030
115,827 · -5.6%
By 2040
101,309 · -17.5%
By 2050
88,379 · -28.0%
By 2075
65,237 · -46.9%
By 2100
46,909 · -61.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2%
Common ancestry
Romanian 7% Lithuanian 2% Italian 2%
Foreign-born
1%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Cambria

2024 margin
Solid R (+39.7) · D 29.8% · R 69.5%
2008→2024 swing
-40.4pp toward R · 2008: 0.7pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+37.3 2016: R+37.8 2012: R+17.8 2008: D+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.00%
Current HPI
97.1064
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

+99.8% since first listed
12 events — show timeline
  • 2026-04-15 Pending CSMLS
  • 2026-04-15 Pending AHARMLS
  • 2026-04-03 Listed $89,900 AHARMLS
  • 2026-04-03 Listed $89,900 CSMLS
  • 2011-06-03 Sold (MLS) $22,000 AHARMLS
  • 2011-05-31 Sold (Public Records) $22,000 Public Records
  • 2010-04-21 Listed $24,000 AHARMLS
  • 2004-07-16 Sold (MLS) $32,000 AHARMLS
  • 2004-07-15 Sold (Public Records) $32,000 Public Records
  • 2003-11-26 Listed $45,000 AHARMLS
  • 2003-11-20 Listed $45,000 AHARMLS
  • 2003-07-17 Listed $45,000 AHARMLS

Property tax history

+1.3%/yr

Latest (2026): $934 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…