CashFlowRE
Sign in Sign up
1330 Hanky Panky Rd
C Composite 58.97
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).

  • Cash flow +16.2/30.0
  • ARV discount +15.0/15.0
  • Appreciation +6.7/10.0
  • DSCR +5.0/10.0
  • 1% rule +4.0/10.0
  • Schools +3.8/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$130,000

1330 Hanky Panky Rd · Galeton, PA 16921
3 bd · 2.0 ba · 1,721 sqft · SingleFamily public records · 102 Days on market
Built 1900 1.00 ac lot $76/sqft · 26% below area Est $158k · 18% under

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

Listing remarks MLS

This charming farmhouse is full of character and opportunity, nestled on a scenic hillside with beautiful mountain views! Whether you're searching for a weekend retreat, investment property or your next renovation project, this home is for you! The home offers 3 bedrooms and 2 full baths, along with comfortable living space and a spacious open kitchen. Upstairs, you'll find a generous landing area and 2 large bedrooms featuring hardwood floors. Outside, you'll find a large deck, 3 outbuildings with workshops areas and abundant storage space. Totaling approximately 1,200 extra sq ft for equipment, ATV's, Snowmobiles or future projects. This property is perfect for outdoor enthusiasts who enjoy fishing, hiking, hunting, and exploring. Conveniently located within walking distance to Pine Creek and just minutes from State Game Lands!

Key facts

  • Large deck
  • 3 outbuildings
  • Workshop areas

Tags

MOUNTAIN VIEWSLARGE DECK3 OUTBUILDINGSWORKSHOP AREASABUNDANT STORAGE SPACEWALKING DISTANCE TO PINE CREEK

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/2.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $69 ($824/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $117k (9.8% below list).
  • Recommended offer: $117k (9.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#1,038 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing B+; Watch: schools D+, health & safety D, amenities F.
  • Galeton Area SD (rural): math 35% / reading 50% proficiency, ranked #484 of 658 in PA (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 6 active listings in the ZIP; 32 units permitted in Tioga County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($899 loan paydown + $4k appreciation (3.4% local appreciation)).
  • Tioga County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.4% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $117,205 (9.8% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 10% 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 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
0.90%
Cap rate
6.93%
Cash-on-cash
2.26%
DSCR
1.10
GRM
9.2

CMA / ARV

ARV (median comp)
$157,858
List price
$130,000
Delta
-17.65%
Verdict
UNDERPRICED
Comps
5 within 2.0 mi

Projected returns pro-forma

3.37% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.6%
Equity multiple
1.62×
Total profit
$22,589
Equity at exit
$61,179
10-year hold
IRR
12.7%
Equity multiple
2.96×
Total profit
$71,168
Equity at exit
$96,459

Cash invested: $36,400 (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 16921

Home prices YoY
2.1%
Active inventory
6
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,172 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$121 /mo · $1,456/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$69

Break-even live

Break-even rent $1,085
Max offer price $130,000
Occupancy floor 89%

Sensitivity live

Price -10% $142 -5% $105 +0% $69 +5% $32 +10% $-5
Rent -10% $-24 -5% $22 +0% $69 +5% $115 +10% $161
Rate -1.0pp $134 -0.5pp $102 base $69 +0.5pp $35 +1.0pp $1

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
$32,500
Closing costs
$3,900
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. 2026-06-12
    statusdays on market $130,000 Pending 102 DOM
  2. 2026-06-09
    days on market $130,000 Active Under Contract 101 DOM
  3. 2026-06-08
    days on market $130,000 Active Under Contract 100 DOM
  4. 2026-06-08
    days on market $130,000 Active Under Contract 99 DOM
  5. 2026-06-07
    days on market $130,000 Active Under Contract 98 DOM
  6. 2026-06-04
    days on market $130,000 Active Under Contract 95 DOM
  7. 2026-06-02
    days on market $130,000 Active Under Contract 94 DOM
  8. 2026-06-01
    days on market $130,000 Active Under Contract 93 DOM
  9. 2026-05-31
    days on market $130,000 Active Under Contract 92 DOM
  10. 2026-03-13
    status Active 841-char remark
    Show marketing remark (841 chars)

    This charming farmhouse is full of character and opportunity, nestled on a scenic hillside with beautiful mountain views! Whether you're searching for a weekend retreat, investment property or your next renovation project, this home is for you! The home offers 3 bedrooms and 2 full baths, along with comfortable living space and a spacious open kitchen. Upstairs, you'll find a generous landing area and 2 large bedrooms featuring hardwood floors. Outside, you'll find a large deck, 3 outbuildings with workshops areas and abundant storage space. Totaling approximately 1,200 extra sq ft for equipment, ATV's, Snowmobiles or future projects. This property is perfect for outdoor enthusiasts who enjoy fishing, hiking, hunting, and exploring. Conveniently located within walking distance to Pine Creek and just minutes from State Game Lands!

  11. 2026-03-09
    status Pending 841-char remark
    Show marketing remark (841 chars)

    This charming farmhouse is full of character and opportunity, nestled on a scenic hillside with beautiful mountain views! Whether you're searching for a weekend retreat, investment property or your next renovation project, this home is for you! The home offers 3 bedrooms and 2 full baths, along with comfortable living space and a spacious open kitchen. Upstairs, you'll find a generous landing area and 2 large bedrooms featuring hardwood floors. Outside, you'll find a large deck, 3 outbuildings with workshops areas and abundant storage space. Totaling approximately 1,200 extra sq ft for equipment, ATV's, Snowmobiles or future projects. This property is perfect for outdoor enthusiasts who enjoy fishing, hiking, hunting, and exploring. Conveniently located within walking distance to Pine Creek and just minutes from State Game Lands!

  12. 2026-02-25
    listed $130,000 Active 841-char remark
    Show marketing remark (841 chars)

    This charming farmhouse is full of character and opportunity, nestled on a scenic hillside with beautiful mountain views! Whether you're searching for a weekend retreat, investment property or your next renovation project, this home is for you! The home offers 3 bedrooms and 2 full baths, along with comfortable living space and a spacious open kitchen. Upstairs, you'll find a generous landing area and 2 large bedrooms featuring hardwood floors. Outside, you'll find a large deck, 3 outbuildings with workshops areas and abundant storage space. Totaling approximately 1,200 extra sq ft for equipment, ATV's, Snowmobiles or future projects. This property is perfect for outdoor enthusiasts who enjoy fishing, hiking, hunting, and exploring. Conveniently located within walking distance to Pine Creek and just minutes from State Game Lands!

  13. 2022-04-30
    listed $115,500

ⓘ 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
$1,456 · $121/mo
Projected year-2 tax
$1,755 · $146/mo
Expected delta
+$299/yr (+$25/mo · 20.5%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 8 d/yr ≥91°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$14,065
− Mortgage interest
−$7,282
− Property taxes
−$1,456
− Insurance
−$650
− Repairs & maintenance
−$1,125
− Management
−$1,125
− Depreciation
−$3,782
Taxable loss
−$1,356
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$325
After-tax cash flow
$1,150/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
Galeton Area SD
NCES district ID
4210530
Math proficiency
35% ▼ -5.00%
Reading proficiency
50% ▼ -5.00%
Median HH income
$37,991
Composite
37.72/100
National rank
#8769
State rank
#484 of 658 in PA

Livability — Galeton

Score
66/100
State rank
#1038
US rank
#11568

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
602

Population outlook (Tioga County) Hauer SSP2

Today (2025)
40,253 people
By 2030
38,795 · -3.6%
By 2040
35,376 · -12.1%
By 2050
32,081 · -20.3%
By 2075
24,341 · -39.5%
By 2100
17,180 · -57.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (100%)
Race & ethnicity
White 100%
Common ancestry
Italian 3% Lithuanian 2% Slovak 1%
Foreign-born
0%
Languages at home
99% English-only · Other Indo-European 1%

Political lean MEDSL · Tioga

2024 margin
Solid R (+51.8) · D 23.6% · R 75.4% · Other 1.0%
2008→2024 swing
-24.3pp toward R · 2008: -27.4pp · 2024: -51.8pp
All cycles
2024: R+51.8 2020: R+51.2 2016: R+53.6 2012: R+34.8 2008: R+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.37%
Current HPI
160.9916
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

+12.6% since first listed
4 events — show timeline
  • 2026-03-13 Relisted NMPA
  • 2026-03-09 Pending NMPA
  • 2026-02-25 Listed $130,000 NMPA
  • 2022-04-30 Listed $115,500 NMPA

Property tax history

+1.0%/yr

Latest (2026): $1,456 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…