CashFlowRE
Sign in Sign up
1008 Main St
C Composite 57.71
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 +19.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.4/10.0
  • Schools +4.2/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,900

1008 Main St · Berlin, PA 15530
3 bd · 1.0 ba · 1,786 sqft · SingleFamily public records · 4 Days on market
Built 1910 8,712 sqft lot Est $200k · 33% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in the heart of Berlin, close to schools and restaurants, awaits this 4 bedroom 2 bath home! First floor consisting of living room, dining room, mudroom, laundry and a full bath! Enjoy your morning time on the back deck with a fenced in yard perfect for the fur-babies. Low taxes, new energy efficient gas furnace, metal roof, windows, updated kitchen are just some of the perks of this home.

Key facts

  • Fenced yard
  • Parking in the back
  • Updated kitchen

Tags

UPDATED KITCHENFENCED YARDREAR DECKPATIOPARKING IN THE BACK

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer; Sewer available
  • Home design: Single-family residence; Two-story home
  • Construction: Frame construction; Metal roof; Has basement (unfinished)
  • Exterior features: Deck; Patio; Rectangular lot; City street frontage; Publicly maintained road

Interior

  • Kitchen: Range; Oven; Microwave; Refrigerator; Dishwasher not listed
  • Flooring: Carpet; Laminate; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Baseboard heating; Hot water heating; Natural gas heating; Ceiling fans; Wall air-conditioning units
  • Interior features: High-speed internet
  • Laundry & utility: Washer and dryer included; Laundry located on the main level; Unfinished basement (utility/storage potential)

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/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $151 ($2k/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 $127k (5.9% below list).
  • Recommended offer: $127k (5.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#607 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • Berlin Brothersvalley SD (rural): math 42% / reading 57% proficiency, ranked #200 of 539 in PA (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 26 active listings in the ZIP; 78 units permitted in Somerset County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Somerset County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 16y 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 $76k; list at $135k implies a 79% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $126,941 (5.9% below list)

Questions for the listing agent

  1. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-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?
  4. 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.
  5. 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.
  6. 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
0.94%
Cap rate
7.63%
Cash-on-cash
4.78%
DSCR
1.21
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$200,032
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
118 Cumberland St 0.24mi 3/0.5 1,852 (+4%) 10mo $235,000 $127 72
130 Cumberland St 0.27mi 3/1.0 1,544 (-14%) 8mo $77,250 $50 59
1311 Main St 0.43mi 3/2.5 1,628 (-9%) 1mo $216,000 $133 58
701 Diamond St 0.50mi 3/1.0 1,872 (+5%) 17mo $140,000 $75 54
510 Washington St 0.46mi 3/2.0 1,568 (-12%) 9mo $75,000 $48 47
1509 Main St 0.59mi 4/2.0 (+1) 1,867 (+4%) 14mo $210,000 $112 44

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
-8.9%
Equity multiple
0.67×
Total profit
$-12,301
Equity at exit
$20,114
10-year hold
IRR
0.6%
Equity multiple
1.04×
Total profit
$1,514
Equity at exit
$11,664

Cash invested: $37,772 (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 15530

Home prices YoY
-24.7%
Active inventory
26
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,269 medium interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$89 /mo · $1,064/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$151

Break-even live

Break-even rent $1,079
Max offer price $134,900
Occupancy floor 83%

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
$33,725
Closing costs
$4,047
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 22 events

  1. 2026-05-13
    status Pending
  2. 2026-05-09
    listed $134,900 Active
  3. 2026-04-26
    historical Expired 402-char remark
    Show marketing remark (402 chars)

    Located in the heart of Berlin, close to schools and restaurants, awaits this 4 bedroom 2 bath home! First floor consisting of living room, dining room, mudroom, laundry and a full bath! Enjoy your morning time on the back deck with a fenced in yard perfect for the fur-babies. Low taxes, new energy efficient gas furnace, metal roof, windows, updated kitchen are just some of the perks of this home.

  4. 2026-03-06
    price $144,500
    Show marketing remark (402 chars)

    Located in the heart of Berlin, close to schools and restaurants, awaits this 4 bedroom 2 bath home! First floor consisting of living room, dining room, mudroom, laundry and a full bath! Enjoy your morning time on the back deck with a fenced in yard perfect for the fur-babies. Low taxes, new energy efficient gas furnace, metal roof, windows, updated kitchen are just some of the perks of this home.

  5. 2026-03-06
    price $144,500 402-char remark
    Show marketing remark (402 chars)

    Located in the heart of Berlin, close to schools and restaurants, awaits this 4 bedroom 2 bath home! First floor consisting of living room, dining room, mudroom, laundry and a full bath! Enjoy your morning time on the back deck with a fenced in yard perfect for the fur-babies. Low taxes, new energy efficient gas furnace, metal roof, windows, updated kitchen are just some of the perks of this home.

  6. 2026-01-05
    listed $149,900 Active
    Show marketing remark (402 chars)

    Located in the heart of Berlin, close to schools and restaurants, awaits this 4 bedroom 2 bath home! First floor consisting of living room, dining room, mudroom, laundry and a full bath! Enjoy your morning time on the back deck with a fenced in yard perfect for the fur-babies. Low taxes, new energy efficient gas furnace, metal roof, windows, updated kitchen are just some of the perks of this home.

  7. 2026-01-05
    listed $149,900 Active 402-char remark
    Show marketing remark (402 chars)

    Located in the heart of Berlin, close to schools and restaurants, awaits this 4 bedroom 2 bath home! First floor consisting of living room, dining room, mudroom, laundry and a full bath! Enjoy your morning time on the back deck with a fenced in yard perfect for the fur-babies. Low taxes, new energy efficient gas furnace, metal roof, windows, updated kitchen are just some of the perks of this home.

  8. 2025-04-15
    price $162,900
  9. 2025-03-20
    price $184,000
  10. 2025-03-11
    listed $189,000 Active
  11. 2022-10-31
    price $155,000
  12. 2022-10-31
    price $155,000
  13. 2022-10-31
    price $160,000
  14. 2022-09-13
    price $170,000
  15. 2022-09-01
    listed $170,000 Active
  16. 2022-09-01
    listed $180,000 Active
  17. 2015-03-21
    historical
  18. 2014-03-21
    listed $95,000
  19. 2011-01-07
    soldstatus $75,500
  20. 2011-01-07
    soldstatus $75,500
  21. 2010-03-24
    listed $75,500
  22. 2010-03-23
    listed $75,500

ⓘ 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
$1,064 · $89/mo
Projected year-2 tax
$1,598 · $133/mo
Expected delta
+$534/yr (+$44/mo · 50.2%)

ⓘ 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 2/10 Low 7 d/yr ≥90°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$15,233
− Mortgage interest
−$7,556
− Property taxes
−$1,064
− Insurance
−$674
− Repairs & maintenance
−$1,219
− Management
−$1,219
− Depreciation
−$3,924
Taxable loss
−$423
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$102
After-tax cash flow
$1,908/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
Berlin Brothersvalley SD
NCES district ID
4203420
Math proficiency
42% ▼ -16.00%
Reading proficiency
57% ▼ -11.00%
Median HH income
$43,678
Composite
41.71/100
National rank
#3410
State rank
#200 of 539 in PA

Livability — Berlin

Score
72/100
State rank
#607
US rank
#5857

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Berlin, PA
Population (ZIP)
5,187

Population outlook (Somerset County) Hauer SSP2

Today (2025)
71,318 people
By 2030
68,555 · -3.9%
By 2040
62,447 · -12.4%
By 2050
56,437 · -20.9%
By 2075
44,453 · -37.7%
By 2100
32,408 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3%
Common ancestry
Iranian 3% Slovak 2% Romanian 2%
Foreign-born
0% · South Korea
Languages at home
98% English-only · German/W. Germanic 2%

Political lean MEDSL · Somerset

2024 margin
Solid R (+57.2) · D 21.0% · R 78.3%
2008→2024 swing
-32.2pp toward R · 2008: -25.0pp · 2024: -57.2pp
All cycles
2024: R+57.2 2020: R+56.3 2016: R+55.9 2012: R+42.9 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.40%
Current HPI
159.9314
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

+78.7% since first listed
22 events — show timeline
  • 2026-05-13 Pending CSMLS
  • 2026-05-09 Listed $134,900 CSMLS
  • 2026-04-26 Delisted West Penn MLS
  • 2026-03-06 Price Changed $144,500 CSMLS
  • 2026-03-06 Price Changed $144,500 West Penn MLS
  • 2026-01-05 Listed $149,900 CSMLS
  • 2026-01-05 Listed $149,900 West Penn MLS
  • 2025-04-15 Price Changed $162,900 CSMLS
  • 2025-03-20 Price Changed $184,000 CSMLS
  • 2025-03-11 Listed $189,000 CSMLS
  • 2022-10-31 Price Changed $155,000 CSMLS
  • 2022-10-31 Price Changed $155,000 West Penn MLS
  • 2022-10-31 Price Changed $160,000 West Penn MLS
  • 2022-09-13 Price Changed $170,000 West Penn MLS
  • 2022-09-01 Listed $180,000 West Penn MLS
  • 2022-09-01 Listed $170,000 CSMLS
  • 2015-03-21 Delisted West Penn MLS
  • 2014-03-21 Listed $95,000 West Penn MLS
  • 2011-01-07 Sold (MLS) $75,500 West Penn MLS
  • 2011-01-07 Sold (MLS) $75,500 CSMLS
  • 2010-03-24 Listed $75,500 West Penn MLS
  • 2010-03-23 Listed $75,500 CSMLS

Property tax history

+2.1%/yr

Latest (2026): $1,064 · +7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…