2 bd · 2.0 ba ·
1,194 sqft ·
Built 1910
· SingleFamily
· Active
· 213 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,026/mo
Mortgage (P&I)
−$136
Tax + insurance
−$43
HOA
−$0
Vac / Maint / Mgmt
−$215
Net cashflow
$631/mo
Annual
$7,577/yr
Cap rate
35.55%
Cash-on-cash
104.48%
DSCR
5.65
1% rule
3.96%
Cash to close
$7,252
Investor read
This is a 2-bed/2.0-bath single-family listed at $26k. Condition is rated poor.
At list price, monthly cash flow is $631 ($8k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $26k).
It's been on market 213 days — a 12% lower offer ($23k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $23k (12.0% below list) — sets the bar for market timing.
In year one you build about $2k of equity ($179 loan paydown + $1k appreciation (5.2% local appreciation)).
Location reads 57/100 on livability (#1,601 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: crime D+, schools F, amenities F.
Ligonier Valley SD (rural): math 28% / reading 57% proficiency, ranked #310 of 539 in PA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 7 active listings in the ZIP; 415 units permitted in Westmoreland County in 2024 (10 in 5+ unit buildings).
Westmoreland County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
5 sale attempts since 4y ago; this cycle's ask has dropped $42k (62%) from the opening price — seller is motivated, your offer sets the floor, not the list.
At projected returns (5.2% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.
Questions for listing agent
It's been on market 213 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
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.
Repairs flagged (vision-AI assessment)
Major: exterior siding
— Severe weathering and peeling
Major: roof
— Appears old and may need replacement
Major: kitchen cabinets
— Old and in poor condition
Major: bathroom fixtures
— Old and outdated
Major: HVAC system
— No recent maintenance
CashFlowRE · CFR-5XGG5529GTQJ01
· Data 2 days agocashflowre.app · 2026-05-29