CashFlowRE
Sign in Sign up
509-511 Broad St Duplex
B Composite 71.65
Why this score? — see what drove the B 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.6/10.0
  • ARV discount +4.5/15.0
  • Schools +3.7/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$49,900

509-511 Broad St · South Fork, PA 15956
6 bd · 2.0 ba · 1,984 sqft · MultiFamily · 27 Days on market
3,049 sqft lot $25/sqft · 7% above area Est $47k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

EXPAND YOUR REAL ESTATE PORTFOLIO. .. this 2-unit home in South Fork Boro could be a great addition. Each of the units include living room, dining room, kitchen, 3 bedrooms, and full bath. Both units have oil forced air heat, metal roof, separate utilities, coverd porches, and off-street parking. Windows have been replaced and have lifetime transferable warranty. Don't miss the opportunity - call today for more details, to receive your tour packet, and to schedule a personal tour!

Key facts

  • Kitchen
  • Living room
  • 2 unit home

Tags

2 UNIT HOMELIVING ROOMDINING ROOMKITCHENFULL BATHOIL FORCED AIR HEAT

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public sewer
  • Home design: Multi-family residential income property; 2-story building
  • Construction: Frame construction; Metal roof
  • Exterior features: Covered porch

Interior

  • Bedrooms: Two 3-bedroom units
  • Flooring: Carpet; Hardwood; Laminate; Wood
  • Bathrooms: Each unit has 1 bathroom
  • Heating & cooling: Oil forced-air heating
  • Interior features: Full basement

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 × 3-bed/1.0-bath units multifamily listed at $50k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive. Per door: $623/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Recommended offer: $49k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#1,644 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: crime D, schools F, amenities F.
  • Forest Hills SD (rural): math 40% / reading 47% proficiency, ranked #293 of 539 in PA (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 8 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $961 of equity ($345 loan paydown + $616 appreciation (1.2% local appreciation)).
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.2% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $27k; list at $50k implies a 85% gain — meaningful room to come down on a strong offer.
Recommended offer $49,151 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
4.09%
Cap rate
36.27%
Cash-on-cash
107.07%
DSCR
5.76
GRM
2.0

CMA / ARV

ARV (median comp)
$46,789
List price
$49,900
Delta
6.65%
Verdict
FAIR
Comps
3 within 1.0 mi

Projected returns pro-forma

1.24% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.79×
Total profit
$80,952
Equity at exit
$17,649
10-year hold
IRR
Equity multiple
14.10×
Total profit
$182,994
Equity at exit
$23,935

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 15956

Home prices YoY
1.9%
Active inventory
8
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$2,040 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$82 /mo · $990/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$428
Net cashflow
$1,247

Break-even live

Break-even rent $462
Max offer price $49,900
Occupancy floor 34%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,040

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 11 events

  1. 2026-06-08
    statusdays on market $49,900 Pending 27 DOM
  2. 2026-06-07
    days on market $49,900 Active 26 DOM
  3. 2026-06-04
    days on market $49,900 Active 23 DOM
  4. 2026-06-02
    days on market $49,900 Active 22 DOM
  5. 2026-06-01
    days on market $49,900 Active 21 DOM
  6. 2026-05-31
    days on market $49,900 Active 20 DOM
  7. 2026-05-19
    status Active 485-char remark
  8. 2026-05-11
    status Pending 485-char remark
  9. 2026-05-04
    listed $49,900 Active 485-char remark
  10. 2009-09-04
    soldstatus $27,000
  11. 1989-10-01
    soldstatus $22,000

ⓘ 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
$990 · $82/mo
Projected year-2 tax
$990 · $82/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥92°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$24,480
− Mortgage interest
−$2,795
− Property taxes
−$990
− Insurance
−$250
− Repairs & maintenance
−$1,958
− Management
−$1,958
− Depreciation
−$1,452
Taxable income
$15,077
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,618
After-tax cash flow
$11,341/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
Forest Hills SD
NCES district ID
4209940
Math proficiency
40% ▼ -8.00%
Reading proficiency
47% ▼ -20.00%
Median HH income
$48,950
Composite
37.27/100
National rank
#4452
State rank
#293 of 539 in PA

Livability — South Fork

Score
56/100
State rank
#1644
US rank
#22758

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Fork, PA
Population (ZIP)
2,464

Population outlook (Cambria County) Hauer SSP2

Today (2025)
122,754 people
By 2030
115,827 · -5.6%
By 2040
101,309 · -17.5%
By 2050
88,379 · -28.0%
By 2075
65,237 · -46.9%
By 2100
46,909 · -61.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Romanian 7% Iranian 6% Polish 2%
Foreign-born
0%

Political lean MEDSL · Cambria

2024 margin
Solid R (+39.7) · D 29.8% · R 69.5%
2008→2024 swing
-40.4pp toward R · 2008: 0.7pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+37.3 2016: R+37.8 2012: R+17.8 2008: D+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.24%
Current HPI
65.5057
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

+126.8% since first listed
6 events — show timeline
  • 2026-06-07 Pending CSMLS
  • 2026-05-19 Relisted CSMLS
  • 2026-05-11 Pending CSMLS
  • 2026-05-04 Listed $49,900 CSMLS
  • 2009-09-04 Sold (Public Records) $27,000 Public Records
  • 1989-10-01 Sold (Public Records) $22,000 Public Records

Property tax history

+2.3%/yr

Latest (2026): $990 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…