CashFlowRE
Sign in Sign up
137 Hickory St
C- Composite 50.47
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 +15.5/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.3/10.0
  • DSCR +4.8/10.0
  • 1% rule +3.6/10.0
  • Schools +3.6/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$109,000

137 Hickory St · Ashville, PA 16613
2 bd · 1.0 ba · 696 sqft · SingleFamily · 44 Days on market
Built 1956 4,791 sqft lot $157/sqft · 216% above area

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

Listing remarks MLS

One floor living, not too big, not too small, just right. Two bedrooms, one bath, living room and kitchen. Full unfinished basement allows you room for storage or a family room. Handicap access. This home is near the city but not in the middle of the fray. Well with city sewer. Oil hot air heat. New flooring and paint. Newer roof, windows, and bathroom. Great for downsizing or starting out.

Key facts

  • Front covered porch
  • Local walking trails
  • Side porch

Tags

FRONT COVERED PORCHSIDE PORCHLOCAL WALKING TRAILSUPDATED 3/4 BATH

Property features AI

Exterior

  • Utilities: Private well water
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Cleared, level lot; Shed(s)

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: 5 total rooms (includes bedrooms and living areas)
  • Flooring: Vinyl flooring; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (oil); Ceiling fans
  • Interior features: Insulated windows; Porch; 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-bed/1.0-bath single-family listed at $109k.

Deal economics

  • At list price, monthly cash flow is $44 ($522/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 $94k (13.7% below list).
  • Recommended offer: $94k (13.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#1,364 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, employment B+; Watch: amenities F, commute F, health & safety F.
  • Penn Cambria SD (town): math 29% / reading 57% proficiency, ranked #304 of 539 in PA (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Penn Cambria Intrmd Sch (math 32% / reading 55%, grade F, #866 of 1,518 statewide, top 57%, 211 students, 52% FRL); Penn Cambria Ms (math 18% / reading 59%, grade F, #275 of 512 statewide, top 55%, 468 students, 50% FRL); Penn Cambria Hs (math 67%, 567 students, 28% FRL).
  • Market conditions: 5 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 $6k of equity ($754 loan paydown + $5k appreciation (4.7% 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 (4.7% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 2 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 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $94,103 (13.7% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  6. 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.
  7. 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
0.86%
Cap rate
6.77%
Cash-on-cash
1.71%
DSCR
1.08
GRM
9.7

CMA / ARV

ARV (median comp)
$34,449
List price
$109,000
Delta
216.41%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

4.69% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.6%
Equity multiple
1.85×
Total profit
$25,973
Equity at exit
$59,745
10-year hold
IRR
14.5%
Equity multiple
3.52×
Total profit
$77,037
Equity at exit
$101,476

Cash invested: $30,520 (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 16613

Home prices YoY
4.3%
Active inventory
5
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$941 medium interval (Pro) →
Mortgage (P&I)
$572
Tax from tax record
$83 /mo · $995/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$198
Net cashflow
$44

Break-even live

Break-even rent $886
Max offer price $109,000
Occupancy floor 90%

Sensitivity live

Price -10% $105 -5% $74 +0% $44 +5% $13 +10% $-18
Rent -10% $-31 -5% $6 +0% $44 +5% $81 +10% $118
Rate -1.0pp $98 -0.5pp $71 base $44 +0.5pp $15 +1.0pp $-13

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
$27,250
Closing costs
$3,270
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 23 events

  1. 2026-06-22
    days on market $109,000 Active 44 DOM
  2. 2026-06-19
    days on market $109,000 Active 41 DOM
  3. 2026-06-18
    days on market $109,000 Active 40 DOM
  4. 2026-06-17
    days on market $109,000 Active 39 DOM
  5. 2026-06-16
    days on market $109,000 Active 38 DOM
  6. 2026-06-15
    days on market $109,000 Active 37 DOM
  7. 2026-06-14
    days on market $109,000 Active 35 DOM
  8. 2026-06-13
    days on market $109,000 Active 34 DOM
  9. 2026-06-10
    days on market $109,000 Active 32 DOM
  10. 2026-06-09
    days on market $109,000 Active 31 DOM
  11. 2026-06-08
    days on market $109,000 Active 30 DOM
  12. 2026-06-07
    days on market $109,000 Active 29 DOM
  13. 2026-06-03
    days on market $109,000 Active 25 DOM
  14. 2026-06-02
    days on market $109,000 Active 24 DOM
  15. 2026-06-01
    days on market $109,000 Active 23 DOM
  16. 2026-05-31
    days on market $109,000 Active 22 DOM
  17. 2026-05-30
    days on market $109,000 Active 21 DOM
  18. 2026-05-09
    listed $109,000 Active 860-char remark
  19. 2024-06-28
    soldstatus $97,180
  20. 2022-10-17
    soldstatus $92,000
  21. 2022-10-14
    soldstatus $92,000 393-char remark
    Show marketing remark (393 chars)

    One floor living, not too big, not too small, just right. Two bedrooms, one bath, living room and kitchen. Full unfinished basement allows you room for storage or a family room. Handicap access. This home is near the city but not in the middle of the fray. Well with city sewer. Oil hot air heat. New flooring and paint. Newer roof, windows, and bathroom. Great for downsizing or starting out.

  22. 2022-08-28
    listed $89,000 393-char remark
    Show marketing remark (393 chars)

    One floor living, not too big, not too small, just right. Two bedrooms, one bath, living room and kitchen. Full unfinished basement allows you room for storage or a family room. Handicap access. This home is near the city but not in the middle of the fray. Well with city sewer. Oil hot air heat. New flooring and paint. Newer roof, windows, and bathroom. Great for downsizing or starting out.

  23. 2022-03-10
    soldstatus $45,000

ⓘ 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
$995 · $83/mo
Projected year-2 tax
$1,358 · $113/mo
Expected delta
+$364/yr (+$30/mo · 36.6%)

ⓘ 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 ≥89°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$11,292
− Mortgage interest
−$6,106
− Property taxes
−$995
− Insurance
−$545
− Repairs & maintenance
−$903
− Management
−$903
− Depreciation
−$3,171
Taxable loss
−$1,331
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$319
After-tax cash flow
$841/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
Penn Cambria SD
NCES district ID
4213770
Math proficiency
29% ▼ -21.00%
Reading proficiency
57% ▼ -12.00%
Median HH income
$45,952
Composite
36.48/100
National rank
#4657
State rank
#304 of 539 in PA

Livability — Ashville

Score
62/100
State rank
#1364
US rank
#17001

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ashville, PA
Population (ZIP)
1,574

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 (97%)
Race & ethnicity
White 97% Two or more races 3%
Common ancestry
Romanian 8% Lithuanian 3% Slovak 1%

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
▲ 4.69%
Current HPI
113.5687
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

+142.2% since first listed
6 events — show timeline
  • 2026-05-09 Listed $109,000 AHARMLS
  • 2024-06-28 Sold (Public Records) $97,180 Public Records
  • 2022-10-17 Sold (Public Records) $92,000 Public Records
  • 2022-10-14 Sold (MLS) $92,000 AHARMLS
  • 2022-08-28 Listed $89,000 AHARMLS
  • 2022-03-10 Sold (Public Records) $45,000 Public Records

Property tax history

+1.9%/yr

Latest (2026): $995 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…