CashFlowRE
Sign in Sign up
630 S Main St
D+ Composite 49.71
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).

  • Cash flow +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.2/10.0
  • Appreciation +4.1/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$10,000

630 S Main St · Knox, PA 16232
3 bd · 1.0 ba · 660 sqft · SingleFamily public records · 240 Days on market
Built 1928 4,356 sqft lot $15/sqft · 77% below area ↓ 57% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom house needs a complete remodel or torn down to build something new. No interior access for safety reasons. being sold AS IS no warranty or guarantee.

Key facts

  • 4,356 sq ft lot
  • Built 1928
  • Listed 239 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 3-bed/1.0-bath single-family listed at $10k.

Deal economics

  • At list price, monthly cash flow is $632 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($887 rent vs $10k).
  • Recommended offer: $9k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 78/100 on livability (#271 in PA, #2,387 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • Keystone SD (rural): math 34% / reading 66% proficiency, ranked #188 of 539 in PA (top 35%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 11 active listings in the ZIP; 25 units permitted in Clarion County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.8%/yr); year-one equity from $69 of loan paydown is wiped out by about $182 of value loss. Plan a longer hold.
  • Clarion County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.8% appreciation + 3.0% rent growth), your $3k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 240 days — a 12% lower offer ($9k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $6k (39%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $8,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 240 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 1928 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
8.87%
Cap rate
82.11%
Cash-on-cash
270.77%
DSCR
13.05
GRM
0.9

CMA / ARV

ARV (median comp)
$81,106
List price
$10,000
Delta
-87.67%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

-1.82% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
14.98×
Total profit
$39,136
Equity at exit
$2,026
10-year hold
IRR
Equity multiple
31.86×
Total profit
$86,402
Equity at exit
$1,813

Cash invested: $2,800 (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 16232

Home prices YoY
-1.3%
Active inventory
11
Price-to-rent
0.9×

Monthly cashflow live

Estimated rent
$887 medium interval (Pro) →
Mortgage (P&I)
$52
Tax est. 1.5%
$12 /mo · $150/yr
Insurance
$4
HOA
$0
Vacancy / Maint / Mgmt
$186
Net cashflow
$632

Break-even live

Break-even rent $87
Max offer price $10,000
Occupancy floor 24%

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
$2,500
Closing costs
$300
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. 2026-06-18
    days on market $10,000 Active 240 DOM
  2. 2026-06-17
    days on market $10,000 Active 239 DOM
  3. 2026-06-16
    days on market $10,000 Active 238 DOM
  4. 2026-06-15
    days on market $10,000 Active 237 DOM
  5. 2026-06-13
    days on market $10,000 Active 235 DOM
  6. 2026-06-12
    days on market $10,000 Active 234 DOM
  7. 2026-06-09
    days on market $10,000 Active 231 DOM
  8. 2026-06-08
    days on market $10,000 Active 230 DOM
  9. 2026-06-08
    days on market $10,000 Active 229 DOM
  10. 2026-06-07
    days on market $10,000 Active 228 DOM
  11. 2026-06-04
    days on market $10,000 Active 225 DOM
  12. 2026-06-02
    days on market $10,000 Active 224 DOM
  13. 2026-06-01
    days on market $10,000 Active 223 DOM
  14. 2026-05-31
    days on market $10,000 Active 222 DOM
  15. 2026-04-23
    price $10,000 159-char remark
    Show marketing remark (159 chars)

    3 bedroom house needs a complete remodel or torn down to build something new. No interior access for safety reasons. being sold AS IS no warranty or guarantee.

  16. 2026-03-04
    price $14,000 159-char remark
    Show marketing remark (159 chars)

    3 bedroom house needs a complete remodel or torn down to build something new. No interior access for safety reasons. being sold AS IS no warranty or guarantee.

  17. 2025-10-21
    listed $16,500 Active 159-char remark
    Show marketing remark (159 chars)

    3 bedroom house needs a complete remodel or torn down to build something new. No interior access for safety reasons. being sold AS IS no warranty or guarantee.

  18. 2024-04-24
    soldstatus $9,900 Closed 93-char remark
    Show marketing remark (93 chars)

    This home needs TLC being sold as-is with any remaining contents. Good project for the savvy.

  19. 2024-03-31
    historical Active Under Contract 93-char remark
    Show marketing remark (93 chars)

    This home needs TLC being sold as-is with any remaining contents. Good project for the savvy.

  20. 2024-03-27
    listed $9,900 Active 93-char remark
    Show marketing remark (93 chars)

    This home needs TLC being sold as-is with any remaining contents. Good project for the savvy.

  21. 1982-08-01
    soldstatus $23,500

ⓘ 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 3/10 Moderate 7 d/yr ≥93°F today · 19 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
$10,647
− Mortgage interest
−$560
− Property taxes
−$150
− Insurance
−$50
− Repairs & maintenance
−$852
− Management
−$852
− Depreciation
−$291
Taxable income
$7,892
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,894
After-tax cash flow
$5,688/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
Keystone SD
NCES district ID
4212720
Math proficiency
34% ▼ -16.00%
Reading proficiency
66% ▼ -6.00%
Median HH income
$45,395
Composite
42.22/100
National rank
#3285
State rank
#188 of 539 in PA

Livability — Knox

Score
78/100
State rank
#271
US rank
#2387

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Knox, PA
Population (ZIP)
4,091

Population outlook (Clarion County) Hauer SSP2

Today (2025)
37,796 people
By 2030
36,830 · -2.6%
By 2040
34,113 · -9.7%
By 2050
31,092 · -17.7%
By 2075
24,200 · -36.0%
By 2100
18,737 · -50.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 3%
Common ancestry
Iranian 5% Slovak 2% Serbian 2%
Foreign-born
0%
Languages at home
94% English-only · German/W. Germanic 5%

Political lean MEDSL · Clarion

2024 margin
Solid R (+53.1) · D 23.1% · R 76.2%
2008→2024 swing
-30.7pp toward R · 2008: -22.4pp · 2024: -53.1pp
All cycles
2024: R+53.1 2020: R+50.8 2016: R+47.4 2012: R+36.1 2008: R+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.82%
Current HPI
142.8245
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

-57.4% since first listed
7 events — show timeline
  • 2026-04-23 Price Changed $10,000 AVBREALTORS
  • 2026-03-04 Price Changed $14,000 AVBREALTORS
  • 2025-10-21 Listed $16,500 AVBREALTORS
  • 2024-04-24 Sold (MLS) $9,900 AVBREALTORS
  • 2024-03-31 Contingent AVBREALTORS
  • 2024-03-27 Listed $9,900 AVBREALTORS
  • 1982-08-01 Sold (Public Records) $23,500 Public Records

Property tax history

+15.0%/yr

Latest (2026): $4,141 · +369.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…