CashFlowRE
Sign in Sign up
849 South Ave
B- Composite 66.32
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 +28.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,900

849 South Ave · Bradford, PA 16701
4 bd · 1.5 ba · 1,506 sqft · Other public records · 4 Days on market
Built 1890 0.36 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming Country-Style Home with Ample Space, Outdoor Oasis, and Potential! Discover the serene living you've been searching for in this delightful country-style home, nestled on a generous 0.36-acre lot. This property offers the perfect balance of peaceful rural charm with the convenience of being just a short distance from town. This home boasts 4 comfortable bedrooms, with one conveniently located on the first floor for easy access or use as a home office. Enjoy the practical layout featuring 1.5 bathrooms, including a half bath on the main level for guests and everyday convenience. The interior offers a warm and inviting atmosphere, ready for your personal touches to make it truly shine

Key facts

  • Large deck
  • Generous lot
  • Expansive backyard

Tags

GENEROUS LOTEXPANSIVE BACKYARDLARGE DECKOVERSIZED GARAGEADDITIONAL SHOP

Property features AI

Exterior

  • Parking: Detached garage; 3-car garage; Workshop in garage; Driveway
  • Utilities: Electricity connected with circuit breakers; Well water; Septic tank; Cable available
  • Home design: 2-story home; Aluminum siding; Asphalt roof; Block foundation; Existing (previously built); Rectangular lot with 125 x 125 dimensions; Fronts a main thoroughfare
  • Construction: Aluminum siding construction; Asphalt roof; Block foundation; Built previously (existing)
  • Exterior features: Concrete driveway; Deck; Enclosed porch; Open porch; Barn(s); Gazebo; Outbuilding; Second garage

Interior

  • Kitchen: Gas range; Gas oven; Refrigerator; Appliances negotiable
  • Bedrooms: One bedroom on the main level
  • Flooring: Hardwood; Varied flooring
  • Bathrooms: One full bathroom; One half bathroom; One main-level bathroom
  • Heating & cooling: Gas forced-air heating
  • Interior features: Separate/formal dining room; Country kitchen; Pull-down attic stairs; Storm windows; Partial basement
  • Laundry & utility: Washer; Dryer; Laundry on the main level; 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/1.5-bath other listed at $80k.

Deal economics

  • At list price, monthly cash flow is $250 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Cap rate 10.0% vs local median 4.3% in Bradford — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 69/100 on livability (#814 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Bradford Area SD (town): math 41% / reading 60% proficiency, ranked #187 of 539 in PA (top 35%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 78 active listings in the ZIP; 29 units permitted in McKean County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • McKean County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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 $49k; list at $80k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,900

Questions for the listing agent

  1. Built in 1890 — 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. 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.
  5. 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.
  6. 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
1.31%
Cap rate
10.04%
Cash-on-cash
13.39%
DSCR
1.60
GRM
6.3

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
3.5%
Equity multiple
1.13×
Total profit
$2,980
Equity at exit
$11,913
10-year hold
IRR
13.0%
Equity multiple
2.04×
Total profit
$23,196
Equity at exit
$6,908

Cash invested: $22,372 (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 16701

Home prices YoY
-17.9%
Active inventory
78
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,050 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$128 /mo · $1,532/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$250

Break-even live

Break-even rent $734
Max offer price $79,900
Occupancy floor 71%

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
$19,975
Closing costs
$2,397
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 5 events

  1. 2026-06-18
    days on market $79,900 Active 4 DOM
  2. 2026-06-17
    days on market $79,900 Active 3 DOM
  3. 2026-06-16
    days on market $79,900 Active 2 DOM
  4. 2026-06-15
    remarks 699-char remark
  5. 2026-06-15
    listed $79,900 Active 1 DOM

ⓘ 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
$1,532 · $128/mo
Projected year-2 tax
$1,532 · $128/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 2/10 Low 8 d/yr ≥89°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$12,601
− Mortgage interest
−$4,476
− Property taxes
−$1,532
− Insurance
−$400
− Repairs & maintenance
−$1,008
− Management
−$1,008
− Depreciation
−$2,324
Taxable income
$1,853
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$445
After-tax cash flow
$2,550/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
Bradford Area SD
NCES district ID
4204020
Math proficiency
41% ▼ -5.00%
Reading proficiency
60% ▼ -4.00%
Median HH income
$41,477
Composite
42.31/100
National rank
#3261
State rank
#187 of 539 in PA

Livability — Bradford

Score
69/100
State rank
#814
US rank
#8325

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
16,584

Population outlook (McKean County) Hauer SSP2

Today (2025)
40,518 people
By 2030
39,290 · -3.0%
By 2040
36,438 · -10.1%
By 2050
33,556 · -17.2%
By 2075
27,682 · -31.7%
By 2100
21,726 · -46.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 4% Slovak 2% Iranian 2%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · McKean

2024 margin
Solid R (+47.2) · D 26.0% · R 73.2%
2008→2024 swing
-29.9pp toward R · 2008: -17.3pp · 2024: -47.2pp
All cycles
2024: R+47.2 2020: R+46.2 2016: R+47.2 2012: R+28.2 2008: R+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -32.54%
Current HPI
149.3686
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

+14.3% since first listed
7 events — show timeline
  • 2026-06-14 Listed $79,900 UNYREIS
  • 2026-01-08 Price Changed $129,900 UNYREIS
  • 2025-10-20 Listed $150,000 UNYREIS
  • 2025-08-18 Sold (Public Records) $49,000 Public Records
  • 2017-12-08 Sold (Public Records) $45,000 Public Records
  • 2017-12-08 Sold (MLS) $45,000 UNYREIS
  • 2017-04-27 Listed $69,900 UNYREIS

Property tax history

+1.4%/yr

Latest (2025): $1,532 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…