CashFlowRE
Sign in Sign up
107 Easy St
B+ Composite 77.15
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$45,000

107 Easy St · Cresson, PA 16630
2 bd · 2.0 ba · 1,568 sqft · Manufactured · 20 Days on market
Built 1996 Est $80k · 44% under

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

Listing remarks MLS

Immaculate like new 2 BR 2 full bath , central air 28x56 double wide! eat in kitchen area, or relax in the morning room with cathedral windows! The large laundry room w/ side porch entrance is a plus. Large shed and newly replaced skirting w/ paved driveway. Large deck. .. Must See!!

Key facts

  • Newer roof
  • Spacious living area
  • One floor living

Tags

ONE FLOOR LIVINGNEWER ROOFFUNCTIONAL FLOOR PLANSPACIOUS LIVING AREACOMFORTABLE BEDROOMSLOW MAINTENANCE LIVING

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Manufactured home (double wide); One level; Vinyl siding
  • Construction: Metal roof
  • Exterior features: Deck; Porch; Shed(s); Cleared, level lot

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Oven; Range; Refrigerator; Freezer; Pantry
  • Bedrooms: Total rooms: 8
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Oil heating; Ceiling fan cooling
  • Interior features: Pantry; Crawl space basement
  • Laundry & utility: Washer; Dryer

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/2.0-bath manufactured listed at $45k.

Deal economics

  • At list price, monthly cash flow is $406 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($925 rent vs $45k).
  • Recommended offer: $44k (1.5% below list) — sets the bar for market timing.
  • Cap rate 17.1% vs local median 5.4% in Cresson — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 70/100 on livability (#767 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment 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: 32 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $311 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 14y 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.
  • Current owner paid $22k; list at $45k implies a 100% gain — meaningful room to come down on a strong offer.
Recommended offer $44,325 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
2.06%
Cap rate
17.11%
Cash-on-cash
38.63%
DSCR
2.72
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$79,968
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
222 Peary Cir 0.18mi 3/2.0 (+1) 1,577 (+1%) 3mo $79,900 $51 83

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
34.8%
Equity multiple
2.47×
Total profit
$18,567
Equity at exit
$6,710
10-year hold
IRR
41.6%
Equity multiple
4.93×
Total profit
$49,529
Equity at exit
$3,891

Cash invested: $12,600 (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 16630

Active inventory
32
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$925 medium interval (Pro) →
Mortgage (P&I)
$236
Tax from tax record
$70 /mo · $844/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$194
Net cashflow
$406

Break-even live

Break-even rent $412
Max offer price $45,000
Occupancy floor 51%

Sensitivity live

Price -10% $431 -5% $418 +0% $406 +5% $393 +10% $380
Rent -10% $333 -5% $369 +0% $406 +5% $442 +10% $479
Rate -1.0pp $428 -0.5pp $417 base $406 +0.5pp $394 +1.0pp $382

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
$11,250
Closing costs
$1,350
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1943 Saint Joseph St Cresson, PA 3.0 2.0 1120 $925 $0.83 45d 1 0.21mi

Listing history 14 events

  1. 2026-06-22
    days on market $45,000 Active 20 DOM
  2. 2026-06-19
    days on market $45,000 Active 17 DOM
  3. 2026-06-18
    days on market $45,000 Active 16 DOM
  4. 2026-06-17
    days on market $45,000 Active 15 DOM
  5. 2026-06-16
    days on market $45,000 Active 14 DOM
  6. 2026-06-15
    days on market $45,000 Active 13 DOM
  7. 2026-06-14
    days on market $45,000 Active 11 DOM
  8. 2026-06-13
    days on market $45,000 Active 10 DOM
  9. 2026-06-10
    days on market $45,000 Active 8 DOM
  10. 2026-06-09
    days on market $45,000 Active 7 DOM
  11. 2026-06-08
    days on market $45,000 Active 6 DOM
  12. 2026-06-07
    days on market $45,000 Active 5 DOM
  13. 2026-06-03
    remarks 564-char remark
  14. 2026-06-03
    listed $45,000 Active 1 DOM

ⓘ 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
$844 · $70/mo
Projected year-2 tax
$844 · $70/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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥89°F today · 18 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
$11,100
− Mortgage interest
−$2,521
− Property taxes
−$844
− Insurance
−$225
− Repairs & maintenance
−$888
− Management
−$888
− Depreciation
−$1,309
Taxable income
$4,425
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,062
After-tax cash flow
$3,806/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 — Cresson

Score
70/100
State rank
#767
US rank
#7975

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
4,771
Population (ZIP)
4,771

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 (94%)
Race & ethnicity
White 94% Two or more races 3% Black 1%
Common ancestry
Romanian 14% Scotch-Irish 2% Lithuanian 2%
Foreign-born
2% · Canada, China
Languages at home
98% English-only · Other Indo-European 1% Spanish 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
▼ -73.81%
Current HPI
112.0315
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

+60.7% since first listed
3 events — show timeline
  • 2026-06-02 Listed $45,000 AHARMLS
  • 2012-08-07 Sold (MLS) $22,500 AHARMLS
  • 2012-02-27 Listed $28,000 AHARMLS

Property tax history

-1.4%/yr

Latest (2026): $844 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…