CashFlowRE
Sign in Sign up
4897 Briggs Rd
D Composite 40.84
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Appreciation +6.5/10.0
  • Cash flow +5.9/30.0
  • Livability +3.5/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.3/10.0
  • DSCR +0.3/10.0

$194,900

4897 Briggs Rd · McConnellstown, PA 16647
3 bd · 1.5 ba · 1,565 sqft · SingleFamily · 309 Days on market
Built 1600 0.25 ac lot $125/sqft · 22% below area Est $250k · 22% under ↓ 7% since listing

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

Listing remarks MLS

The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

Key facts

  • Open beams
  • Seven points beach
  • Large eat-in kitchen

Tags

SEVEN POINTS BEACHOPEN BEAMSLARGE EAT-IN KITCHENFIRST FLOOR LAUNDRYLOVELY SUNROOMCOURTYARD WITH SHED

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/1.5-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $-379 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $140k (28.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (37.1% below list).
  • Recommended offer: $123k (37.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#815 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: schools C-, amenities F, commute F.
  • Huntingdon Area SD (town): math 32% / reading 47% proficiency, ranked #366 of 539 in PA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 11 active listings in the ZIP; 70 units permitted in Huntingdon County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($1k loan paydown + $6k appreciation (3.1% local appreciation)).
  • Huntingdon County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 5, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 309 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago; this cycle's ask has dropped $35k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1600 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $122,541 (37.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 309 days. Have you received any prior offers? Is the seller open to a 37% concession, seller financing, or rate buy-down credit?
  3. Built in 1600 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.63%
Cap rate
3.96%
Cash-on-cash
-8.33%
DSCR
0.63
GRM
13.3

CMA / ARV

ARV (median comp)
$249,980
List price
$194,900
Delta
-22.03%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12552 Turkey Farm Rd 0.45mi 3/2.0 1,500 (-4%) 6mo $313,000 $209 65

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

Projected returns pro-forma

3.08% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.1%
Equity multiple
1.00×
Total profit
$170
Equity at exit
$88,488
10-year hold
IRR
4.0%
Equity multiple
1.61×
Total profit
$33,485
Equity at exit
$137,037

Cash invested: $54,572 (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 16647

Home prices YoY
3.0%
Active inventory
11
Price-to-rent
13.3×

Monthly cashflow live

Estimated rent
$1,225 medium interval (Pro) →
Mortgage (P&I)
$1,022
Tax est. 1.5%
$244 /mo · $2,924/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$-379

Break-even live

Break-even rent $1,705
Max offer price $140,082
Occupancy floor

Sensitivity live

Price -10% $-244 -5% $-311 +0% $-379 +5% $-446 +10% $-514
Rent -10% $-476 -5% $-427 +0% $-379 +5% $-330 +10% $-282
Rate -1.0pp $-281 -0.5pp $-329 base $-379 +0.5pp $-429 +1.0pp $-481

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
$48,725
Closing costs
$5,847
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 35 events

  1. 2026-06-19
    days on market $194,900 Active 309 DOM
  2. 2026-06-18
    days on market $194,900 Active 308 DOM
  3. 2026-06-17
    days on market $194,900 Active 307 DOM
  4. 2026-06-16
    days on market $194,900 Active 306 DOM
  5. 2026-06-15
    days on market $194,900 Active 305 DOM
  6. 2026-06-14
    days on market $194,900 Active 303 DOM
  7. 2026-06-13
    days on market $194,900 Active 302 DOM
  8. 2026-06-10
    days on market $194,900 Active 300 DOM
  9. 2026-06-09
    days on market $194,900 Active 299 DOM
  10. 2026-06-08
    days on market $194,900 Active 298 DOM
  11. 2026-06-07
    days on market $194,900 Active 297 DOM
  12. 2026-06-02
    days on market $194,900 Active 292 DOM
  13. 2026-06-01
    days on market $194,900 Active 291 DOM
  14. 2026-05-31
    days on market $194,900 Active 290 DOM
  15. 2026-05-30
    days on market $194,900 Active 289 DOM
  16. 2026-02-02
    status Active 633-char remark
    Show marketing remark (633 chars)

    The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

  17. 2026-02-02
    status Active 633-char remark
    Show marketing remark (633 chars)

    The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

  18. 2026-01-12
    status Pending 633-char remark
    Show marketing remark (633 chars)

    The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

  19. 2026-01-12
    status Pending 633-char remark
    Show marketing remark (633 chars)

    The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

  20. 2025-11-04
    price $194,900 633-char remark
    Show marketing remark (633 chars)

    The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

  21. 2025-11-04
    price $194,900 633-char remark
    Show marketing remark (633 chars)

    The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

  22. 2025-09-15
    price $199,000 633-char remark
    Show marketing remark (633 chars)

    The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

  23. 2025-09-15
    price $199,000 633-char remark
    Show marketing remark (633 chars)

    The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

  24. 2025-09-10
    price $217,400 633-char remark
    Show marketing remark (633 chars)

    The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

  25. 2025-09-09
    price $217,400 633-char remark
    Show marketing remark (633 chars)

    The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

  26. 2025-09-04
    price $222,400 633-char remark
    Show marketing remark (633 chars)

    The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

  27. 2025-07-24
    listed $229,900 Active 633-char remark
    Show marketing remark (633 chars)

    The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

  28. 2025-07-24
    listed $229,900 Active 633-char remark
    Show marketing remark (633 chars)

    The Perfect Quiet neighborhood - 4.9 miles from Seven Points Beach/Marina etc. Would make a perfect retreat or AirBNB or year round residence. Sleeps 8-10 - in the quiet village of Hesston. Quaint farmhouse with original rough cut lumber floors, open beams, large eat-in kitchen, first floor laundry, loads of living space, lovely sunroom & courtyard with shed - potting shed with water, multiple outdoor sheds, 1.5 baths, gardens & landscaping. Living Room, Eat-in Kitchen, Family Room, Sun Room, Bath, 1 car Garage, 3 Bedrooms, Half Bath, Attic. Sweet quiet area to relax and unwind after a day on the lake! Call today!

  29. 2024-11-29
    soldstatus $175,000 Closed
  30. 2024-11-18
    soldstatus $175,000 Closed
  31. 2024-10-10
    status Pending
  32. 2024-10-10
    status Pending
  33. 2024-09-17
    listed $184,500 Active
  34. 2024-09-06
    price $184,500
  35. 2024-08-14
    listed $210,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$14,705
− Mortgage interest
−$10,917
− Property taxes
−$2,924
− Insurance
−$974
− Repairs & maintenance
−$1,176
− Management
−$1,176
− Depreciation
−$5,670
Taxable loss
−$8,133
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,952
After-tax cash flow
$-2,594/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
Huntingdon Area SD
NCES district ID
4212090
Math proficiency
32% ▲ 1.00%
Reading proficiency
47% ▼ -4.00%
Median HH income
$43,534
Composite
33.4/100
National rank
#5478
State rank
#366 of 539 in PA

Livability — McConnellstown

Score
69/100
State rank
#815
US rank
#8330

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
836

Population outlook (Huntingdon County) Hauer SSP2

Today (2025)
44,212 people
By 2030
43,057 · -2.6%
By 2040
40,537 · -8.3%
By 2050
37,844 · -14.4%
By 2075
31,411 · -29.0%
By 2100
23,907 · -45.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Hispanic / Latino 1%
Common ancestry
Romanian 2% Lithuanian 2% Iranian 1%
Foreign-born
0% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Huntingdon

2024 margin
Solid R (+52.9) · D 23.2% · R 76.1%
2008→2024 swing
-25.4pp toward R · 2008: -27.5pp · 2024: -52.9pp
All cycles
2024: R+52.9 2020: R+51.0 2016: R+50.7 2012: R+37.4 2008: R+27.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.08%
Current HPI
104.4927
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

-7.2% since first listed
20 events — show timeline
  • 2026-02-02 Relisted BRIGHT MLS
  • 2026-02-02 Relisted AHARMLS
  • 2026-01-12 Pending BRIGHT MLS
  • 2026-01-12 Pending AHARMLS
  • 2025-11-04 Price Changed $194,900 BRIGHT MLS
  • 2025-11-04 Price Changed $194,900 AHARMLS
  • 2025-09-15 Price Changed $199,000 BRIGHT MLS
  • 2025-09-15 Price Changed $199,000 AHARMLS
  • 2025-09-10 Price Changed $217,400 BRIGHT MLS
  • 2025-09-09 Price Changed $217,400 AHARMLS
  • 2025-09-04 Price Changed $222,400 AHARMLS
  • 2025-07-24 Listed $229,900 AHARMLS
  • 2025-07-24 Listed $229,900 BRIGHT MLS
  • 2024-11-29 Sold (MLS) $175,000 HCBR
  • 2024-11-18 Sold (MLS) $175,000 BRIGHT MLS
  • 2024-10-10 Pending HCBR
  • 2024-10-10 Pending BRIGHT MLS
  • 2024-09-17 Listed $184,500 BRIGHT MLS
  • 2024-09-06 Price Changed $184,500 HCBR
  • 2024-08-14 Listed $210,000 HCBR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…