CashFlowRE
Sign in Sign up
63 9th St
A- Composite 84.71
Why this score? — see what drove the A- 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 +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • Appreciation +7.7/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$72,000

63 9th St · Lucerne Mines, PA 15754
3 bd · 1.0 ba · 1,032 sqft · SingleFamily public records · 79 Days on market
Built 1950 10,720 sqft lot $70/sqft · 23% below area Est $94k · 23% under ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this 3-bedroom, 1-bath home that perfectly balances comfort and convenience! The home features a newer roof, plenty of off-street parking, and a flat yard ideal for outdoor fun or gardening. Enjoy two sheds for extra storage, a relaxing front porch, and a back deck that overlooks a private wooded backdrop. Inside, you’ll find a mudroom for shoes and coats, plus the convenience of first-floor laundry a large kitchen. A generous dinning room and living room complete the first floor, upstairs you will find three bedrooms. Situated in a friendly neighborhood with easy access to Indiana, Homer City, and Blairsville, this home offers a smooth commute via Routes 119, 22, and 422—making it the perfect place to call home.

Key facts

  • Newer roof
  • Front porch
  • Off-street parking

Tags

OFF-STREET PARKINGNEWER ROOFFLAT YARDDEDICATED GARDENING AREATWO SHEDSFRONT PORCH

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 $72k.

Deal economics

  • At list price, monthly cash flow is $301 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $72k).
  • Recommended offer: $68k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#1,292 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, schools F, amenities F.
  • Homer-Center SD (town): math 40% / reading 59% proficiency, ranked #201 of 539 in PA (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 2 active listings in the ZIP; 44 units permitted in Indiana County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($498 loan paydown + $4k appreciation (5.3% local appreciation)).
  • Indiana County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.3% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($68k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $67,680 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.47%
Cap rate
11.32%
Cash-on-cash
17.94%
DSCR
1.80
GRM
5.7

CMA / ARV

ARV (median comp)
$93,801
List price
$72,000
Delta
-23.24%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
116 10th St 0.11mi 2/1.5 (-1) 997 (-3%) 0mo $90,000 $90 82
107 10th St 0.08mi 2/1.0 (-1) 1,062 (+3%) 12mo $92,000 $87 76

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

Projected returns pro-forma

5.32% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.1%
Equity multiple
2.84×
Total profit
$37,151
Equity at exit
$42,203
10-year hold
IRR
27.6%
Equity multiple
5.72×
Total profit
$95,206
Equity at exit
$74,022

Cash invested: $20,160 (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 15754

Home prices YoY
4.3%
Active inventory
2
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,060 medium interval (Pro) →
Mortgage (P&I)
$378
Tax from tax record
$129 /mo · $1,545/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$301

Break-even live

Break-even rent $679
Max offer price $72,000
Occupancy floor 67%

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
$18,000
Closing costs
$2,160
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 18 events

  1. 2026-06-19
    days on market $72,000 Active 79 DOM
  2. 2026-06-18
    days on market $72,000 Active 78 DOM
  3. 2026-06-17
    days on market $72,000 Active 77 DOM
  4. 2026-06-16
    days on market $72,000 Active 76 DOM
  5. 2026-06-15
    days on market $72,000 Active 75 DOM
  6. 2026-06-14
    days on market $72,000 Active 73 DOM
  7. 2026-06-12
    days on market $72,000 Active 72 DOM
  8. 2026-06-09
    days on market $72,000 Active 69 DOM
  9. 2026-06-08
    days on market $72,000 Active 68 DOM
  10. 2026-06-07
    days on market $72,000 Active 67 DOM
  11. 2026-06-05
    days on market $72,000 Active 64 DOM
  12. 2026-06-03
    days on market $72,000 Active 63 DOM
  13. 2026-06-02
    days on market $72,000 Active 62 DOM
  14. 2026-06-01
    days on market $72,000 Active 61 DOM
  15. 2026-05-31
    days on market $72,000 Active 60 DOM
  16. 2026-05-30
    days on market $72,000 Active 59 DOM
  17. 2026-04-22
    price $72,000 745-char remark
    Show marketing remark (745 chars)

    Welcome to this 3-bedroom, 1-bath home that perfectly balances comfort and convenience! The home features a newer roof, plenty of off-street parking, and a flat yard ideal for outdoor fun or gardening. Enjoy two sheds for extra storage, a relaxing front porch, and a back deck that overlooks a private wooded backdrop. Inside, you’ll find a mudroom for shoes and coats, plus the convenience of first-floor laundry a large kitchen. A generous dinning room and living room complete the first floor, upstairs you will find three bedrooms. Situated in a friendly neighborhood with easy access to Indiana, Homer City, and Blairsville, this home offers a smooth commute via Routes 119, 22, and 422—making it the perfect place to call home.

  18. 2026-03-30
    listed $75,000 Active 745-char remark
    Show marketing remark (745 chars)

    Welcome to this 3-bedroom, 1-bath home that perfectly balances comfort and convenience! The home features a newer roof, plenty of off-street parking, and a flat yard ideal for outdoor fun or gardening. Enjoy two sheds for extra storage, a relaxing front porch, and a back deck that overlooks a private wooded backdrop. Inside, you’ll find a mudroom for shoes and coats, plus the convenience of first-floor laundry a large kitchen. A generous dinning room and living room complete the first floor, upstairs you will find three bedrooms. Situated in a friendly neighborhood with easy access to Indiana, Homer City, and Blairsville, this home offers a smooth commute via Routes 119, 22, and 422—making it the perfect place to call home.

ⓘ 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
$1,545 · $129/mo
Projected year-2 tax
$1,545 · $129/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$12,726
− Mortgage interest
−$4,033
− Property taxes
−$1,545
− Insurance
−$360
− Repairs & maintenance
−$1,018
− Management
−$1,018
− Depreciation
−$2,095
Taxable income
$2,657
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$638
After-tax cash flow
$2,980/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
Homer-Center SD
NCES district ID
4213290
Math proficiency
40% ▼ -6.00%
Reading proficiency
59% ▼ -5.00%
Median HH income
$43,701
Composite
41.69/100
National rank
#3415
State rank
#201 of 539 in PA

Livability — Lucerne Mines

Score
63/100
State rank
#1292
US rank
#15865

Category grades

Amenities F Commute F Cost of living A+ Crime C- Employment C Housing A+ Health & safety F User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lucerne Mines, PA
City population
382
Population (ZIP)
382

Population outlook (Indiana County) Hauer SSP2

Today (2025)
84,294 people
By 2030
81,773 · -3.0%
By 2040
75,213 · -10.8%
By 2050
69,348 · -17.7%
By 2075
57,951 · -31.3%
By 2100
47,313 · -43.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (99%)
Race & ethnicity
White 99% Black 1%
Common ancestry
Scotch-Irish 3%

Political lean MEDSL · Indiana

2024 margin
Solid R (+39.1) · D 30.1% · R 69.2%
2008→2024 swing
-32.0pp toward R · 2008: -7.1pp · 2024: -39.1pp
All cycles
2024: R+39.1 2020: R+37.5 2016: R+35.6 2012: R+18.8 2008: R+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.32%
Current HPI
128.79
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

-4.0% since first listed
2 events — show timeline
  • 2026-04-22 Price Changed $72,000 West Penn MLS
  • 2026-03-30 Listed $75,000 West Penn MLS

Property tax history

+6.0%/yr

Latest (2026): $1,545 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…