CashFlowRE
Sign in Sign up
220-B Jerome Ave
A Composite 87.09
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +8.5/10.0
  • Schools +5.7/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$49,900

220-B Jerome Ave · Jerome, PA 15937
2 bd · 1.0 ba · 1,024 sqft · SingleFamily public records · 147 Days on market
Built 1900 5,227 sqft lot $49/sqft · 50% below area Est $90k · 45% under

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

Listing remarks MLS

Don't miss this rare opportunity to own a meticulously cared-for half-duplex in a peaceful small-town setting. While the building maintains a uniform, classic look, this listing is for the sale of one individual 2-bedroom, 1-bathroom unit. This is an ideal solution for those who want the feel of a single-family home with a more manageable footprint and price point. It is also a great investment opportunity for someone wanting to purchase a rental property. Don't miss out on one of the nicer properties in the area.

Key facts

  • 5,227 sq ft lot
  • Built 1900
  • Listed 147 days

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/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $428 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($952 rent vs $50k).
  • Recommended offer: $44k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#1,557 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: schools F, amenities F, commute F.
  • Conemaugh Township Area SD (rural): math 59% / reading 75% proficiency, ranked #45 of 539 in PA (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 1 active listings in the ZIP; 78 units permitted in Somerset County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($345 loan paydown + $4k appreciation (7.1% local appreciation)).
  • Somerset County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (7.1% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 147 days — a 12% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 22y ago; this cycle's ask has dropped $8k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $50k implies a 375% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $43,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 147 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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
1.91%
Cap rate
16.59%
Cash-on-cash
36.79%
DSCR
2.64
GRM
4.4

CMA / ARV

ARV (median comp)
$90,329
List price
$49,900
Delta
-44.76%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
127 Jerome Ave 0.22mi 2/1.0 1,075 (+5%) 4mo $110,000 $102 79
261 Jerome Ave 0.13mi 2/2.0 1,024 (0%) 19mo $90,000 $88 74
123 Hill St 0.29mi 3/2.0 (+1) 1,056 (+3%) 8mo $140,000 $133 65
139 Railroad Ave 0.19mi 2/1.0 1,088 (+6%) 23mo $45,000 $41 62
105 4th St 0.36mi 2/1.0 983 (-4%) 18mo $86,000 $87 61
121 Somerset Ave 0.27mi 2/1.0 1,088 (+6%) 24mo $58,000 $53 57
121 Somerset Ave 0.29mi 2/1.0 1,088 (+6%) 24mo $58,000 $53 56
723 Maple Springs Rd 0.65mi 3/1.0 (+1) 1,176 (+15%) 14mo $134,160 $114 28

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

Projected returns pro-forma

7.06% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
48.4%
Equity multiple
4.21×
Total profit
$44,893
Equity at exit
$34,774
10-year hold
IRR
44.4%
Equity multiple
8.88×
Total profit
$110,059
Equity at exit
$66,231

Cash invested: $13,972 (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 15937

Home prices YoY
3.7%
Active inventory
1
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$952 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$41 /mo · $494/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$200
Net cashflow
$428

Break-even live

Break-even rent $410
Max offer price $49,900
Occupancy floor 50%

Sensitivity live

Price -10% $457 -5% $443 +0% $428 +5% $414 +10% $400
Rent -10% $353 -5% $391 +0% $428 +5% $466 +10% $504
Rate -1.0pp $454 -0.5pp $441 base $428 +0.5pp $415 +1.0pp $402

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
$12,475
Closing costs
$1,497
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 21 events

  1. 2026-06-19
    pricedays on market $49,900 Active 147 DOM
  2. 2026-06-18
    days on market $52,900 Active 146 DOM
  3. 2026-06-17
    days on market $52,900 Active 145 DOM
  4. 2026-06-16
    days on market $52,900 Active 144 DOM
  5. 2026-06-15
    days on market $52,900 Active 143 DOM
  6. 2026-06-14
    days on market $52,900 Active 141 DOM
  7. 2026-06-12
    days on market $52,900 Active 140 DOM
  8. 2026-06-09
    days on market $52,900 Active 137 DOM
  9. 2026-06-08
    days on market $52,900 Active 136 DOM
  10. 2026-06-07
    days on market $52,900 Active 135 DOM
  11. 2026-06-05
    days on market $52,900 Active 132 DOM
  12. 2026-06-03
    days on market $52,900 Active 131 DOM
  13. 2026-06-02
    days on market $52,900 Active 130 DOM
  14. 2026-06-01
    days on market $52,900 Active 129 DOM
  15. 2026-05-31
    days on market $52,900 Active 128 DOM
  16. 2026-05-30
    days on market $52,900 Active 127 DOM
  17. 2026-04-14
    price $52,900 519-char remark
    Show marketing remark (519 chars)

    Don't miss this rare opportunity to own a meticulously cared-for half-duplex in a peaceful small-town setting. While the building maintains a uniform, classic look, this listing is for the sale of one individual 2-bedroom, 1-bathroom unit. This is an ideal solution for those who want the feel of a single-family home with a more manageable footprint and price point. It is also a great investment opportunity for someone wanting to purchase a rental property. Don't miss out on one of the nicer properties in the area.

  18. 2026-01-23
    listed $57,900 Active 519-char remark
    Show marketing remark (519 chars)

    Don't miss this rare opportunity to own a meticulously cared-for half-duplex in a peaceful small-town setting. While the building maintains a uniform, classic look, this listing is for the sale of one individual 2-bedroom, 1-bathroom unit. This is an ideal solution for those who want the feel of a single-family home with a more manageable footprint and price point. It is also a great investment opportunity for someone wanting to purchase a rental property. Don't miss out on one of the nicer properties in the area.

  19. 2004-10-29
    soldstatus $10,500 80-char remark
    Show marketing remark (80 chars)

    Good investment for little money! 1/2 Double with new furnace, 100 AMP breaker.

  20. 2004-10-29
    soldstatus $10,500
    Show marketing remark (80 chars)

    Good investment for little money! 1/2 Double with new furnace, 100 AMP breaker.

  21. 2004-07-14
    listed $13,900 80-char remark
    Show marketing remark (80 chars)

    Good investment for little money! 1/2 Double with new furnace, 100 AMP breaker.

ⓘ 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
$494 · $41/mo
Projected year-2 tax
$641 · $53/mo
Expected delta
+$147/yr (+$12/mo · 29.8%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°F today · 18 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
$11,423
− Mortgage interest
−$2,795
− Property taxes
−$494
− Insurance
−$250
− Repairs & maintenance
−$914
− Management
−$914
− Depreciation
−$1,452
Taxable income
$4,605
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,105
After-tax cash flow
$4,035/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
Conemaugh Township Area SD
NCES district ID
4206420
Math proficiency
59% ▼ -10.00%
Reading proficiency
75% ▼ -4.00%
Median HH income
$47,140
Composite
56.55/100
National rank
#1150
State rank
#45 of 539 in PA

Livability — Jerome

Score
58/100
State rank
#1557
US rank
#20647

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jerome, PA
City population
601
Population (ZIP)
601

Population outlook (Somerset County) Hauer SSP2

Today (2025)
71,318 people
By 2030
68,555 · -3.9%
By 2040
62,447 · -12.4%
By 2050
56,437 · -20.9%
By 2075
44,453 · -37.7%
By 2100
32,408 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Hispanic / Latino 4% Two or more races 2%
Common ancestry
Romanian 23% Slovak 15% Subsaharan African 6%

Political lean MEDSL · Somerset

2024 margin
Solid R (+57.2) · D 21.0% · R 78.3%
2008→2024 swing
-32.2pp toward R · 2008: -25.0pp · 2024: -57.2pp
All cycles
2024: R+57.2 2020: R+56.3 2016: R+55.9 2012: R+42.9 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.06%
Current HPI
195.7952
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

+280.6% since first listed
5 events — show timeline
  • 2026-04-14 Price Changed $52,900 CSMLS
  • 2026-01-23 Listed $57,900 CSMLS
  • 2004-10-29 Sold (Public Records) $10,500 Public Records
  • 2004-10-29 Sold (MLS) $10,500 CSMLS
  • 2004-07-14 Listed $13,900 CSMLS

Property tax history

+1.0%/yr

Latest (2026): $494 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…