CashFlowRE
Sign in Sign up
408 S Main St
C Composite 57.38
Why this score? — see what drove the C 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 +22.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • 1% rule +7.0/10.0
  • Livability +3.5/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +1.9/10.0

$89,900

408 S Main St · Coudersport, PA 16915
4 bd · 2.0 ba · 1,026 sqft · Other public records · 2 Days on market
Built 1900 8,276 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Currently configured as a duplex, this property offers a fantastic opportunity for investors or those seeking multi-living. Each level boasts its own full bathroom, bedrooms, and kitchen, providing comfortable and private living spaces. Alternatively, this home can easily be converted back into a spacious single-family residence, perfect for creating the home of your dreams. Enjoy the outdoors on the opened tiered deck, ideal for entertaining or relaxing. There is also a covered side deck. The property features a nice, level lot and a detached one-car garage, adding convenience. Don't miss out on this unique opportunity! Square footage is based on Realtor measurements versus courthouse sheet.

Key facts

  • Full bathroom
  • Kitchen
  • Covered side deck

Tags

FULL BATHROOMKITCHENOPENED TIERED DECKCOVERED SIDE DECKLEVEL LOTDETACHED ONE-CAR GARAGE

Property features AI

Exterior

  • Parking: Detached garage; One garage space
  • Utilities: Electricity connected (circuit breakers); High-speed internet available; Public water connected; Sewer connected
  • Home design: Two-story home; Existing/resale property
  • Construction: Vinyl siding; Copper plumbing; Shingle roof; Stone foundation; Built (existing)
  • Exterior features: Deck; Covered open porch; Fence (partial); Gravel driveway; Corner, rectangular residential lot; City street frontage; Lot dimensions 71 x 124

Interior

  • Kitchen: Country-style kitchen
  • Bedrooms: Two main-level bedrooms
  • Flooring: Carpet; Vinyl; Varied flooring
  • Bathrooms: Two full bathrooms; One bathroom on the main level
  • Heating & cooling: Gas heating; Baseboard heating; Hot water heating
  • Interior features: Separate/formal living room; Home office; Country-style kitchen; Bedroom on main level; Full basement with walk-out access
  • Laundry & utility: Main-level laundry; Gas water heater

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 4-bed/2.0-bath other listed at $90k.

Deal economics

  • At list price, monthly cash flow is $91 ($1k/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 70/100 on livability (#739 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, health & safety D, amenities F.
  • Coudersport Area SD (rural): math 32% / reading 43% proficiency, ranked #386 of 539 in PA (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Coudersport Area El Sch (math 30% / reading 47%, grade F, #985 of 1,518 statewide, top 65%, 283 students, 50% FRL); Coudersport Area Jshs (math 32% / reading 37%, grade F, #313 of 437 statewide, top 72%, 275 students, 36% FRL).
  • Market conditions: 52 active listings in the ZIP; 24 units permitted in Potter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Potter County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; flood insurance adds $56/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.20%
Cap rate
8.25%
Cash-on-cash
7.00%
DSCR
1.31
GRM
7.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-9.4%
Equity multiple
0.66×
Total profit
$-8,656
Equity at exit
$13,404
10-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$354
Equity at exit
$7,773

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 16915

Home prices YoY
-4.0%
Active inventory
52
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,076 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$194 /mo · $2,333/yr
Insurance
$37
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$91

Break-even live

Break-even rent $961
Max offer price $89,900
Occupancy floor 87%

Sensitivity live

Price -10% $142 -5% $117 +0% $91 +5% $66 +10% $40
Rent -10% $6 -5% $49 +0% $91 +5% $134 +10% $176
Rate -1.0pp $137 -0.5pp $114 base $91 +0.5pp $68 +1.0pp $44

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 4 events

  1. 2026-04-11
    status Pending
    Show marketing remark (701 chars)

    Currently configured as a duplex, this property offers a fantastic opportunity for investors or those seeking multi-living. Each level boasts its own full bathroom, bedrooms, and kitchen, providing comfortable and private living spaces. Alternatively, this home can easily be converted back into a spacious single-family residence, perfect for creating the home of your dreams. Enjoy the outdoors on the opened tiered deck, ideal for entertaining or relaxing. There is also a covered side deck. The property features a nice, level lot and a detached one-car garage, adding convenience. Don't miss out on this unique opportunity! Square footage is based on Realtor measurements versus courthouse sheet.

  2. 2026-04-11
    historical Active Under Contract 701-char remark
    Show marketing remark (701 chars)

    Currently configured as a duplex, this property offers a fantastic opportunity for investors or those seeking multi-living. Each level boasts its own full bathroom, bedrooms, and kitchen, providing comfortable and private living spaces. Alternatively, this home can easily be converted back into a spacious single-family residence, perfect for creating the home of your dreams. Enjoy the outdoors on the opened tiered deck, ideal for entertaining or relaxing. There is also a covered side deck. The property features a nice, level lot and a detached one-car garage, adding convenience. Don't miss out on this unique opportunity! Square footage is based on Realtor measurements versus courthouse sheet.

  3. 2026-04-09
    listed $89,900 Active
    Show marketing remark (701 chars)

    Currently configured as a duplex, this property offers a fantastic opportunity for investors or those seeking multi-living. Each level boasts its own full bathroom, bedrooms, and kitchen, providing comfortable and private living spaces. Alternatively, this home can easily be converted back into a spacious single-family residence, perfect for creating the home of your dreams. Enjoy the outdoors on the opened tiered deck, ideal for entertaining or relaxing. There is also a covered side deck. The property features a nice, level lot and a detached one-car garage, adding convenience. Don't miss out on this unique opportunity! Square footage is based on Realtor measurements versus courthouse sheet.

  4. 2026-04-09
    listed $89,900 Active 701-char remark
    Show marketing remark (701 chars)

    Currently configured as a duplex, this property offers a fantastic opportunity for investors or those seeking multi-living. Each level boasts its own full bathroom, bedrooms, and kitchen, providing comfortable and private living spaces. Alternatively, this home can easily be converted back into a spacious single-family residence, perfect for creating the home of your dreams. Enjoy the outdoors on the opened tiered deck, ideal for entertaining or relaxing. There is also a covered side deck. The property features a nice, level lot and a detached one-car garage, adding convenience. Don't miss out on this unique opportunity! Square footage is based on Realtor measurements versus courthouse sheet.

ⓘ 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
$2,333 · $194/mo
Projected year-2 tax
$2,333 · $194/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 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 8 d/yr ≥89°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$12,913
− Mortgage interest
−$5,036
− Property taxes
−$2,333
− Insurance
−$1,116
− Repairs & maintenance
−$1,033
− Management
−$1,033
− Depreciation
−$2,615
Taxable loss
−$253
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$61
After-tax cash flow
$1,156/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
Coudersport Area SD
NCES district ID
4206930
Math proficiency
32% ▼ -10.00%
Reading proficiency
43% ▼ -19.00%
Median HH income
$46,157
Composite
32.01/100
National rank
#5830
State rank
#386 of 539 in PA

Livability — Coudersport

Score
70/100
State rank
#739
US rank
#7401

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coudersport, PA
Population (ZIP)
5,911

Population outlook (Potter County) Hauer SSP2

Today (2025)
15,824 people
By 2030
15,023 · -5.1%
By 2040
13,290 · -16.0%
By 2050
11,572 · -26.9%
By 2075
8,144 · -48.5%
By 2100
5,102 · -67.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 3% Italian 2% Polish 2%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Other Indo-European 1% German/W. Germanic 1% Spanish 1%

Political lean MEDSL · Potter

2024 margin
Solid R (+62.3) · D 18.4% · R 80.7%
2008→2024 swing
-24.9pp toward R · 2008: -37.4pp · 2024: -62.3pp
All cycles
2024: R+62.3 2020: R+60.8 2016: R+63.6 2012: R+45.9 2008: R+37.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -6.26%
Current HPI
149.5192
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

+0.0% since first listed
4 events — show timeline
  • 2026-04-11 Pending UNYREIS
  • 2026-04-11 Contingent NMPA
  • 2026-04-09 Listed $89,900 UNYREIS
  • 2026-04-09 Listed $89,900 NMPA

Property tax history

+1.8%/yr

Latest (2026): $2,333 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…