CashFlowRE
Sign in Sign up
12748 Route 6
C- Composite 52.15
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.2/30.0
  • Appreciation +6.1/10.0
  • DSCR +4.0/10.0
  • 1% rule +3.1/10.0
  • Livability +3.0/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$109,900

12748 Route 6 · Burlington, PA 16947
2 bd · 2.0 ba · 1,023 sqft · SingleFamily · 89 Days on market
Built 2001 0.47 ac lot $107/sqft · 40% below area Est $183k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this properly maintained home in a great location for those who enjoy the outdoors and peaceful surroundings. This property offers an inviting open floor plan with spacious rooms and easy first floor living, making it a great option for families looking for a convenient place to call home. Step outside onto the nicely sized deck, perfect for relaxing and enjoying the fresh air. The property also features a chicken coop and storage shed, offering added functionality and a touch of country living. With very low taxes and a setting that provides easy access to nature, this home is a great opportunity for buyers seeking comfort, space, and value.

Key facts

  • Open floor plan
  • Nicely sized deck
  • Storage shed

Tags

OPEN FLOOR PLANFIRST FLOOR LIVINGNICELY SIZED DECKCHICKEN COOPSTORAGE SHEDEASY ACCESS TO NATURE

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 $110k.

Deal economics

  • At list price, monthly cash flow is $-1 ($-14/yr) — negative.
  • To cash-flow at today's rent, offer at most $110k (0.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $89k (19.5% below list).
  • Recommended offer: $89k (19.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#1,533 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: crime C-, schools D+, employment D+.
  • Troy Area SD (rural): math 19% / reading 48% proficiency, ranked #427 of 539 in PA (top 79%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 13 active listings in the ZIP; 66 units permitted in Bradford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($760 loan paydown + $2k appreciation (2.1% local appreciation)).
  • Bradford County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.1% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 89 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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 $71k; list at $110k implies a 54% gain — meaningful room to come down on a strong offer.
Recommended offer $88,507 (19.5% 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 89 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  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 D-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
0.81%
Cap rate
6.28%
Cash-on-cash
-0.04%
DSCR
1.00
GRM
10.3

CMA / ARV

ARV (median comp)
$183,403
List price
$109,900
Delta
-40.08%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

2.1% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.8%
Equity multiple
1.26×
Total profit
$8,019
Equity at exit
$43,964
10-year hold
IRR
8.3%
Equity multiple
2.15×
Total profit
$35,249
Equity at exit
$63,786

Cash invested: $30,772 (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 16947

Home prices YoY
1.2%
Active inventory
13
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$885 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$78 /mo · $939/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$186
Net cashflow
$-1

Break-even live

Break-even rent $887
Max offer price $109,699
Occupancy floor 95%

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
$27,475
Closing costs
$3,297
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 13 events

  1. 2026-06-07
    statusdays on market $109,900 Pending 89 DOM
  2. 2026-06-04
    days on market $109,900 Active Under Contract 88 DOM
  3. 2026-06-02
    days on market $109,900 Active Under Contract 87 DOM
  4. 2026-06-01
    days on market $109,900 Active Under Contract 86 DOM
  5. 2026-05-31
    days on market $109,900 Active Under Contract 85 DOM
  6. 2026-05-15
    historical Active Under Contract 661-char remark
    Show marketing remark (661 chars)

    Welcome to this properly maintained home in a great location for those who enjoy the outdoors and peaceful surroundings. This property offers an inviting open floor plan with spacious rooms and easy first floor living, making it a great option for families looking for a convenient place to call home. Step outside onto the nicely sized deck, perfect for relaxing and enjoying the fresh air. The property also features a chicken coop and storage shed, offering added functionality and a touch of country living. With very low taxes and a setting that provides easy access to nature, this home is a great opportunity for buyers seeking comfort, space, and value.

  7. 2026-04-09
    status Active 661-char remark
    Show marketing remark (661 chars)

    Welcome to this properly maintained home in a great location for those who enjoy the outdoors and peaceful surroundings. This property offers an inviting open floor plan with spacious rooms and easy first floor living, making it a great option for families looking for a convenient place to call home. Step outside onto the nicely sized deck, perfect for relaxing and enjoying the fresh air. The property also features a chicken coop and storage shed, offering added functionality and a touch of country living. With very low taxes and a setting that provides easy access to nature, this home is a great opportunity for buyers seeking comfort, space, and value.

  8. 2026-03-16
    historical Active Under Contract 661-char remark
    Show marketing remark (661 chars)

    Welcome to this properly maintained home in a great location for those who enjoy the outdoors and peaceful surroundings. This property offers an inviting open floor plan with spacious rooms and easy first floor living, making it a great option for families looking for a convenient place to call home. Step outside onto the nicely sized deck, perfect for relaxing and enjoying the fresh air. The property also features a chicken coop and storage shed, offering added functionality and a touch of country living. With very low taxes and a setting that provides easy access to nature, this home is a great opportunity for buyers seeking comfort, space, and value.

  9. 2026-03-07
    listed $109,900 Active 661-char remark
    Show marketing remark (661 chars)

    Welcome to this properly maintained home in a great location for those who enjoy the outdoors and peaceful surroundings. This property offers an inviting open floor plan with spacious rooms and easy first floor living, making it a great option for families looking for a convenient place to call home. Step outside onto the nicely sized deck, perfect for relaxing and enjoying the fresh air. The property also features a chicken coop and storage shed, offering added functionality and a touch of country living. With very low taxes and a setting that provides easy access to nature, this home is a great opportunity for buyers seeking comfort, space, and value.

  10. 2023-03-27
    soldstatus $71,277
  11. 2023-03-17
    soldstatus $71,277 186-char remark
    Show marketing remark (186 chars)

    2 bedroom ranch home in West Burlington. Would be great for a single person or a couple. Master bath, larger rooms. There are 2 sheds on the property for storage. Priced to sell quickly.

  12. 2023-01-21
    listed $69,900 186-char remark
    Show marketing remark (186 chars)

    2 bedroom ranch home in West Burlington. Would be great for a single person or a couple. Master bath, larger rooms. There are 2 sheds on the property for storage. Priced to sell quickly.

  13. 2010-11-03
    soldstatus $69,900

ⓘ 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
$939 · $78/mo
Projected year-2 tax
$1,338 · $111/mo
Expected delta
+$399/yr (+$33/mo · 42.5%)

ⓘ 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 3/10 Moderate 7 d/yr ≥93°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 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
$10,621
− Mortgage interest
−$6,156
− Property taxes
−$939
− Insurance
−$550
− Repairs & maintenance
−$850
− Management
−$850
− Depreciation
−$3,197
Taxable loss
−$1,920
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$461
After-tax cash flow
$447/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
Troy Area SD
NCES district ID
4223790
Math proficiency
19% ▼ -21.00%
Reading proficiency
48% ▼ -14.00%
Median HH income
$46,987
Composite
28.7/100
National rank
#6690
State rank
#427 of 539 in PA

Livability — Burlington

Score
59/100
State rank
#1533
US rank
#20149

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
163
Population (ZIP)
4,653

Population outlook (Bradford County) Hauer SSP2

Today (2025)
57,236 people
By 2030
54,660 · -4.5%
By 2040
49,502 · -13.5%
By 2050
44,277 · -22.6%
By 2075
33,420 · -41.6%
By 2100
22,919 · -60.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 3% Black 2%
Common ancestry
Romanian 5% Lithuanian 2% Slovak 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Bradford

2024 margin
Solid R (+47.9) · D 25.6% · R 73.5%
2008→2024 swing
-29.5pp toward R · 2008: -18.4pp · 2024: -47.9pp
All cycles
2024: R+47.9 2020: R+44.9 2016: R+46.0 2012: R+24.6 2008: R+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.10%
Current HPI
176.375
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

+57.2% since first listed
8 events — show timeline
  • 2026-05-15 Contingent NMPA
  • 2026-04-09 Relisted NMPA
  • 2026-03-16 Contingent NMPA
  • 2026-03-07 Listed $109,900 NMPA
  • 2023-03-27 Sold (Public Records) $71,277 Public Records
  • 2023-03-17 Sold (MLS) $71,277 NMPA
  • 2023-01-21 Listed $69,900 NMPA
  • 2010-11-03 Sold (Public Records) $69,900 Public Records

Property tax history

+2.0%/yr

Latest (2026): $939 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…