CashFlowRE
Sign in Sign up
5840 Tram Rd
C+ Composite 64.23
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 +25.5/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.3/10.0
  • 1% rule +5.4/10.0
  • Schools +3.1/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$98,101

5840 Tram Rd · Petersburg, PA 16669
1 bd · 0.5 ba · 1,342 sqft · SingleFamily public records · 131 Days on market
Built 1960 ↓ 1% since listing

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

Listing remarks MLS

Nestled within Rothrock State Forest, this well-maintained hunting camp at 5840 Tram Road, Petersburg, PA 16669 presents a unique recreational property opportunity on leased DCNR land in a premier Central Pennsylvania outdoor setting. Crafted for comfort and rugged use, the camp features a large bunk room, half bathroom, and a spacious living area with a kitchen, making it ideal for extended stays or seasonal use. Heating is provided by a wood-burning stove and propane heater, while a propane range, plumbed propane lamps, and a generator hookup ensure reliable off-grid functionality. Amenities include a newer metal roof, an on-lot septic system, spring water supply, and an exterior storage shed for equipment and supplies. Outdoor enthusiasts will appreciate the thoughtful exterior setup, including a pull-down table ready for gralloching your latest trophy. The camp is surrounded by miles of public land within Rothrock State Park, offering immediate access to hunting, hiking, mountain biking, fishing, wildlife viewing, and trail exploration throughout the forest. The property is conveniently located approximately 2.1 miles, or about an 8-minute drive, from Camp Blue Diamond, a well-known year-round outdoor destination within Rothrock. Camp Blue Diamond features a lake with a sandy beach for swimming and canoeing, picnic pavilions, hiking trails, and forest roads suitable for mountain biking, fishing opportunities, ball courts, playground areas, and seasonal programming that draws visitors from across Central Pennsylvania. Whether you are an avid hunter, outdoor enthusiast, or someone seeking a secluded retreat, this camp offers practical amenities, a proven recreational setup, and a prime Rothrock location with access to multi-season outdoor activities.

Key facts

  • Propane heater
  • Generator hookup
  • Newer metal roof

Tags

WOOD BURNING STOVEPROPANE HEATERPROPANE RANGEPLUMBED PROPANE LAMPSGENERATOR HOOKUPNEWER METAL ROOF

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 1-bed/0.5-bath single-family listed at $98k.

Deal economics

  • At list price, monthly cash flow is $230 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Recommended offer: $86k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#1,652 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime C-, schools F, amenities F.
  • Juniata Valley SD (rural): math 25% / reading 48% proficiency, ranked #393 of 539 in PA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 10 active listings in the ZIP; 70 units permitted in Huntingdon County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($678 loan paydown + $3k appreciation (2.7% local appreciation)).
  • Huntingdon County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.7% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 131 days — a 12% lower offer ($86k) 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.
Recommended offer $86,328 (12.0% below list)

Questions for the listing agent

  1. It's been on market 131 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — 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 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?
  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
1.04%
Cap rate
9.11%
Cash-on-cash
10.05%
DSCR
1.45
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.69% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.1%
Equity multiple
1.90×
Total profit
$24,837
Equity at exit
$42,430
10-year hold
IRR
17.9%
Equity multiple
3.54×
Total profit
$69,834
Equity at exit
$64,111

Cash invested: $27,468 (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 16669

Home prices YoY
2.6%
Active inventory
10
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,023 medium interval (Pro) →
Mortgage (P&I)
$514
Tax from tax record
$23 /mo · $278/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$230

Break-even live

Break-even rent $732
Max offer price $98,101
Occupancy floor 73%

Sensitivity live

Price -10% $285 -5% $258 +0% $230 +5% $202 +10% $174
Rent -10% $149 -5% $190 +0% $230 +5% $270 +10% $311
Rate -1.0pp $279 -0.5pp $255 base $230 +0.5pp $205 +1.0pp $179

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
$24,525
Closing costs
$2,943
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 21 events

  1. 2026-06-21
    days on market $98,101 Active 131 DOM
  2. 2026-06-19
    days on market $98,101 Active 129 DOM
  3. 2026-06-18
    days on market $98,101 Active 128 DOM
  4. 2026-06-17
    days on market $98,101 Active 127 DOM
  5. 2026-06-16
    days on market $98,101 Active 126 DOM
  6. 2026-06-15
    days on market $98,101 Active 125 DOM
  7. 2026-06-14
    days on market $98,101 Active 123 DOM
  8. 2026-06-13
    days on market $98,101 Active 122 DOM
  9. 2026-06-10
    days on market $98,101 Active 120 DOM
  10. 2026-06-09
    days on market $98,101 Active 119 DOM
  11. 2026-06-08
    days on market $98,101 Active 118 DOM
  12. 2026-06-07
    days on market $98,101 Active 117 DOM
  13. 2026-06-03
    days on market $98,101 Active 113 DOM
  14. 2026-06-02
    days on market $98,101 Active 112 DOM
  15. 2026-06-01
    days on market $98,101 Active 111 DOM
  16. 2026-05-31
    days on market $98,101 Active 110 DOM
  17. 2026-05-30
    days on market $98,101 Active 109 DOM
  18. 2026-03-15
    price $98,101 1782-char remark
    Show marketing remark (1782 chars)

    Nestled within Rothrock State Forest, this well-maintained hunting camp at 5840 Tram Road, Petersburg, PA 16669 presents a unique recreational property opportunity on leased DCNR land in a premier Central Pennsylvania outdoor setting. Crafted for comfort and rugged use, the camp features a large bunk room, half bathroom, and a spacious living area with a kitchen, making it ideal for extended stays or seasonal use. Heating is provided by a wood-burning stove and propane heater, while a propane range, plumbed propane lamps, and a generator hookup ensure reliable off-grid functionality. Amenities include a newer metal roof, an on-lot septic system, spring water supply, and an exterior storage shed for equipment and supplies. Outdoor enthusiasts will appreciate the thoughtful exterior setup, including a pull-down table ready for gralloching your latest trophy. The camp is surrounded by miles of public land within Rothrock State Park, offering immediate access to hunting, hiking, mountain biking, fishing, wildlife viewing, and trail exploration throughout the forest. The property is conveniently located approximately 2.1 miles, or about an 8-minute drive, from Camp Blue Diamond, a well-known year-round outdoor destination within Rothrock. Camp Blue Diamond features a lake with a sandy beach for swimming and canoeing, picnic pavilions, hiking trails, and forest roads suitable for mountain biking, fishing opportunities, ball courts, playground areas, and seasonal programming that draws visitors from across Central Pennsylvania. Whether you are an avid hunter, outdoor enthusiast, or someone seeking a secluded retreat, this camp offers practical amenities, a proven recreational setup, and a prime Rothrock location with access to multi-season outdoor activities.

  19. 2026-03-10
    status Active 1782-char remark
    Show marketing remark (1782 chars)

    Nestled within Rothrock State Forest, this well-maintained hunting camp at 5840 Tram Road, Petersburg, PA 16669 presents a unique recreational property opportunity on leased DCNR land in a premier Central Pennsylvania outdoor setting. Crafted for comfort and rugged use, the camp features a large bunk room, half bathroom, and a spacious living area with a kitchen, making it ideal for extended stays or seasonal use. Heating is provided by a wood-burning stove and propane heater, while a propane range, plumbed propane lamps, and a generator hookup ensure reliable off-grid functionality. Amenities include a newer metal roof, an on-lot septic system, spring water supply, and an exterior storage shed for equipment and supplies. Outdoor enthusiasts will appreciate the thoughtful exterior setup, including a pull-down table ready for gralloching your latest trophy. The camp is surrounded by miles of public land within Rothrock State Park, offering immediate access to hunting, hiking, mountain biking, fishing, wildlife viewing, and trail exploration throughout the forest. The property is conveniently located approximately 2.1 miles, or about an 8-minute drive, from Camp Blue Diamond, a well-known year-round outdoor destination within Rothrock. Camp Blue Diamond features a lake with a sandy beach for swimming and canoeing, picnic pavilions, hiking trails, and forest roads suitable for mountain biking, fishing opportunities, ball courts, playground areas, and seasonal programming that draws visitors from across Central Pennsylvania. Whether you are an avid hunter, outdoor enthusiast, or someone seeking a secluded retreat, this camp offers practical amenities, a proven recreational setup, and a prime Rothrock location with access to multi-season outdoor activities.

  20. 2026-02-06
    historical 1782-char remark
    Show marketing remark (1782 chars)

    Nestled within Rothrock State Forest, this well-maintained hunting camp at 5840 Tram Road, Petersburg, PA 16669 presents a unique recreational property opportunity on leased DCNR land in a premier Central Pennsylvania outdoor setting. Crafted for comfort and rugged use, the camp features a large bunk room, half bathroom, and a spacious living area with a kitchen, making it ideal for extended stays or seasonal use. Heating is provided by a wood-burning stove and propane heater, while a propane range, plumbed propane lamps, and a generator hookup ensure reliable off-grid functionality. Amenities include a newer metal roof, an on-lot septic system, spring water supply, and an exterior storage shed for equipment and supplies. Outdoor enthusiasts will appreciate the thoughtful exterior setup, including a pull-down table ready for gralloching your latest trophy. The camp is surrounded by miles of public land within Rothrock State Park, offering immediate access to hunting, hiking, mountain biking, fishing, wildlife viewing, and trail exploration throughout the forest. The property is conveniently located approximately 2.1 miles, or about an 8-minute drive, from Camp Blue Diamond, a well-known year-round outdoor destination within Rothrock. Camp Blue Diamond features a lake with a sandy beach for swimming and canoeing, picnic pavilions, hiking trails, and forest roads suitable for mountain biking, fishing opportunities, ball courts, playground areas, and seasonal programming that draws visitors from across Central Pennsylvania. Whether you are an avid hunter, outdoor enthusiast, or someone seeking a secluded retreat, this camp offers practical amenities, a proven recreational setup, and a prime Rothrock location with access to multi-season outdoor activities.

  21. 2026-01-09
    listed $99,101 Active 1782-char remark
    Show marketing remark (1782 chars)

    Nestled within Rothrock State Forest, this well-maintained hunting camp at 5840 Tram Road, Petersburg, PA 16669 presents a unique recreational property opportunity on leased DCNR land in a premier Central Pennsylvania outdoor setting. Crafted for comfort and rugged use, the camp features a large bunk room, half bathroom, and a spacious living area with a kitchen, making it ideal for extended stays or seasonal use. Heating is provided by a wood-burning stove and propane heater, while a propane range, plumbed propane lamps, and a generator hookup ensure reliable off-grid functionality. Amenities include a newer metal roof, an on-lot septic system, spring water supply, and an exterior storage shed for equipment and supplies. Outdoor enthusiasts will appreciate the thoughtful exterior setup, including a pull-down table ready for gralloching your latest trophy. The camp is surrounded by miles of public land within Rothrock State Park, offering immediate access to hunting, hiking, mountain biking, fishing, wildlife viewing, and trail exploration throughout the forest. The property is conveniently located approximately 2.1 miles, or about an 8-minute drive, from Camp Blue Diamond, a well-known year-round outdoor destination within Rothrock. Camp Blue Diamond features a lake with a sandy beach for swimming and canoeing, picnic pavilions, hiking trails, and forest roads suitable for mountain biking, fishing opportunities, ball courts, playground areas, and seasonal programming that draws visitors from across Central Pennsylvania. Whether you are an avid hunter, outdoor enthusiast, or someone seeking a secluded retreat, this camp offers practical amenities, a proven recreational setup, and a prime Rothrock location with access to multi-season outdoor activities.

ⓘ 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
$278 · $23/mo
Projected year-2 tax
$914 · $76/mo
Expected delta
+$636/yr (+$53/mo · 228.3%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$12,281
− Mortgage interest
−$5,495
− Property taxes
−$278
− Insurance
−$491
− Repairs & maintenance
−$982
− Management
−$982
− Depreciation
−$2,854
Taxable income
$1,198
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$287
After-tax cash flow
$2,472/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
Juniata Valley SD
NCES district ID
4212630
Math proficiency
25% ▼ -11.00%
Reading proficiency
48% ▼ -12.00%
Median HH income
$49,467
Composite
31.45/100
National rank
#5981
State rank
#393 of 539 in PA

Livability — Petersburg

Score
56/100
State rank
#1652
US rank
#22920

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,104

Population outlook (Huntingdon County) Hauer SSP2

Today (2025)
44,212 people
By 2030
43,057 · -2.6%
By 2040
40,537 · -8.3%
By 2050
37,844 · -14.4%
By 2075
31,411 · -29.0%
By 2100
23,907 · -45.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Serbian 2% Slovak 2% Iranian 2%
Foreign-born
1%
Languages at home
98% English-only · German/W. Germanic 1% Spanish 0%

Political lean MEDSL · Huntingdon

2024 margin
Solid R (+52.9) · D 23.2% · R 76.1%
2008→2024 swing
-25.4pp toward R · 2008: -27.5pp · 2024: -52.9pp
All cycles
2024: R+52.9 2020: R+51.0 2016: R+50.7 2012: R+37.4 2008: R+27.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.69%
Current HPI
106.0864
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

-1.0% since first listed
4 events — show timeline
  • 2026-03-15 Price Changed $98,101 BRIGHT MLS
  • 2026-03-10 Relisted BRIGHT MLS
  • 2026-02-06 Listing Removed BRIGHT MLS
  • 2026-01-09 Listed $99,101 BRIGHT MLS

Property tax history

+1.6%/yr

Latest (2026): $278 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…