CashFlowRE
Sign in Sign up
215 Midway Dr
B- Composite 69.71
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$47,000

215 Midway Dr · Ferndale, PA 15905
2 bd · 2.0 ba · 1,568 sqft · SingleFamily · 7 Days on market
Built 1956 0.39 ac lot

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

Listing remarks

Roll up your sleeves, bring your tools and imagination! Everywhere you look, potential is there for the contractor, investor, or savvy homeowner, with this 2 bedroom, 2 bath, multi-level home in Ferndale Boro. The home sits on almost a . 40 acre lot, surrounded by trees and nature. It is a beautiful setting. The 3 levels of living space, hardwood floors, and tons of natural light give a glimpse of what could be!! Although the driveway is grown over with grass, there is potential to bring it back to life and have a wrap-around driveway and tons of off-street parking. Don't let this one pass you buy. .. this could be your dream home!!!!! Priced to Move!!!

Key facts

  • Wrap around driveway
  • Multi level home
  • Surrounded by trees

Tags

MULTI LEVEL HOMEALMOST 40 ACRE LOTSURROUNDED BY TREESWRAP AROUND DRIVEWAYTONS OF OFF STREET PARKING

Property features AI

Finance

  • Other: Property taxes listed annually

Exterior

  • Parking: Detached or attached 2-car garage (has garage); Additional parking (see comments)
  • Utilities: Public water; Public sewer (sewer available)
  • Home design: Single-family residence; Residential property; Two-story home; Corner lot; Faces city street on a public maintained road
  • Construction: Stone, wood siding and block construction; Shingle roof
  • Exterior features: Covered patio and porch; Porch

Interior

  • Flooring: Hardwood; Ceramic tile; Wood
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Hot water heating; Wood stove heating (wood)
  • Interior features: High-speed internet; Finished full basement with partial finished areas; Two wood-burning fireplaces
  • Laundry & utility: Laundry in basement

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 2-bed/2.0-bath single-family listed at $47k.

Deal economics

  • At list price, monthly cash flow is $351 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($856 rent vs $47k).

Location & tenants

  • Location reads 72/100 on livability (#649 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Ferndale Area SD (suburban): math 31% / reading 56% proficiency, ranked #316 of 539 in PA (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 93 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($69k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $325 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Cambria County population projected at -28% 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 $13k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $47,000

Questions for the listing agent

  1. Built in 1956 — 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
1.82%
Cap rate
15.26%
Cash-on-cash
32.01%
DSCR
2.42
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$116,032
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1520 Ferndale Ave 0.23mi 3/1.0 (+1) 1,520 (-3%) 4mo $70,000 $46 72
714 Glenwood Ave 0.36mi 3/1.5 (+1) 1,432 (-9%) 1mo $113,420 $79 61
111 Ross 0.51mi 3/1.5 (+1) 1,512 (-4%) 5mo $125,000 $83 59
423 Michigan Ave 0.41mi 3/1.0 (+1) 1,483 (-5%) 5mo $115,400 $78 59
145 Plainfield Ave 0.39mi 3/2.0 (+1) 1,739 (+11%) 1mo $128,000 $74 58
411 Tunnel Ave 0.54mi 3/2.0 (+1) 1,616 (+3%) 8mo $119,000 $74 58
821 Highland Ave 0.52mi 3/1.5 (+1) 1,675 (+7%) 7mo $54,000 $32 51
751 Park Ave 0.47mi 3/1.5 (+1) 1,388 (-12%) 3mo $43,500 $31 49
1453 Franklin St 0.36mi 3/1.0 (+1) 1,392 (-11%) 8mo $76,500 $55 49
115 Plainfield Ave 0.40mi 3/1.0 (+1) 1,801 (+15%) 7mo $122,000 $68 42
217 Bond St 0.64mi 3/2.0 (+1) 1,391 (-11%) 6mo $63,500 $46 41
182 Watson St 0.64mi 2/1.5 1,337 (-15%) 7mo $114,000 $85 38

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

Projected returns pro-forma

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

5-year hold
IRR
27.0%
Equity multiple
2.12×
Total profit
$14,757
Equity at exit
$7,008
10-year hold
IRR
34.6%
Equity multiple
4.17×
Total profit
$41,695
Equity at exit
$4,064

Cash invested: $13,160 (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 15905

Home prices YoY
-31.1%
Active inventory
93
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$856 high interval (Pro) →
Mortgage (P&I)
$246
Tax est. 1.5%
$59 /mo · $705/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$180
Net cashflow
$351

Break-even live

Break-even rent $411
Max offer price $47,000
Occupancy floor 54%

Sensitivity live

Price -10% $384 -5% $367 +0% $351 +5% $335 +10% $319
Rent -10% $283 -5% $317 +0% $351 +5% $385 +10% $419
Rate -1.0pp $375 -0.5pp $363 base $351 +0.5pp $339 +1.0pp $327

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
$11,750
Closing costs
$1,410
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.

Rent comps 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
520 Vickroy Ave Johnstown, PA 1.0 1.0 1125 $500 $0.44 44d 1 0.21mi
522 Vickroy Ave Johnstown, PA 3.0 1.0 1125 $850 $0.76 44d 1 0.21mi
553 Vickroy Ave #555 Johnstown, PA 3.0 1.0 1300 $985 $0.76 44d 1 0.28mi
550 Ferndale Ave Johnstown, PA 3.0 1.0 1300 $1,100 $0.85 44d 1 0.28mi
129-131 Plainfield Ave Johnstown, PA 3.0 1.0 1300 $850 $0.65 44d 1 0.37mi
619 Grove Ave Johnstown, PA 2.0 2.0 1100 $1,050 $0.95 44d 1 0.69mi

Listing history 7 events

  1. 2026-06-17
    status $47,000 Pending 7 DOM
  2. 2026-06-16
    days on market $47,000 Active 7 DOM
  3. 2026-06-15
    days on market $47,000 Active 6 DOM
  4. 2026-06-14
    days on market $47,000 Active 4 DOM
  5. 2026-06-12
    days on market $47,000 Active 3 DOM
  6. 2026-06-09
    remarks 663-char remark
  7. 2026-06-09
    listed $47,000 Active 1 DOM

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥93°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$10,267
− Mortgage interest
−$2,633
− Property taxes
−$705
− Insurance
−$235
− Repairs & maintenance
−$821
− Management
−$821
− Depreciation
−$1,367
Taxable income
$3,684
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$884
After-tax cash flow
$3,329/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
Ferndale Area SD
NCES district ID
4209750
Math proficiency
31% ▼ -13.00%
Reading proficiency
56% ▼ -5.00%
Median HH income
$37,748
Composite
36.12/100
National rank
#4750
State rank
#316 of 539 in PA

Livability — Ferndale

Score
72/100
State rank
#649
US rank
#6305

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ferndale, PA
County
Cambria County · 30,791 people
Metro
Johnstown, PA
Population (ZIP)
19,329
Household income
$69,212
Rent vs Own
21.4% rent · 78.6% own
Severe rent burden
359.0

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 (92%)
Race & ethnicity
White 92% Two or more races 3% Hispanic / Latino 2% Black 2%
Common ancestry
Romanian 7% Scotch-Irish 1% Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 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
▼ -64.18%
Current HPI
142.5218
Rent YoY
Metro
Johnstown, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-09 Listed $47,000 CSMLS

Property tax history

+2.2%/yr

Latest (2026): $2,817 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…