CashFlowRE
Sign in Sign up
1065 Bloom Rd
D+ Composite 46.27
Why this score? — see what drove the D+ 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 +14.4/30.0
  • ARV discount +10.5/15.0
  • Schools +5.0/10.0
  • DSCR +4.4/10.0
  • Livability +3.7/5.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$243,500

1065 Bloom Rd · Danville, PA 17821
4 bd · 1.0 ba · 1,374 sqft · SingleFamily public records · 8 Days on market
Built 1956 0.37 ac lot Est $261k · 7% under

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

Listing remarks MLS

Cozy home with 3 or 4 bedrooms and bath. Kitchen appliances included are stove refrigerator and microwave. This home offers hardwood floors, central air conditioning and an attached garage. Also offered is a covered rear patio.

Key facts

  • 0.37 acre lot
  • Garage
  • Built 1956

Property features AI

Finance

  • Other: Zoning: C/O
  • HOA & community: Street lights in the community

Exterior

  • Parking: Attached garage with garage door opener; 1 garage space
  • Utilities: Well water; Public sewer; 100 Amp electric service; Cable available
  • Home design: Single family residence; Residential property; Approximately 1,374 above-grade finished area
  • Construction: Vinyl siding with frame construction; Asphalt roof; No foundation details specified
  • Exterior features: Porch; Shed(s)

Interior

  • Kitchen: Microwave; Dishwasher; Refrigerator
  • Bedrooms: 4 bedrooms on the main level; 8 total rooms
  • Flooring: Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Has heating
  • Interior features: Hardwood floors; Basement with block construction
  • 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 4-bed/1.0-bath single-family listed at $244k.

Deal economics

  • At list price, monthly cash flow is $48 ($575/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 $202k (17.0% below list).
  • Recommended offer: $202k (17.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 74/100 on livability (#508 in PA, #4,632 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: amenities D-, commute F, employment D-.
  • Danville Area SD (suburban): math 50% / reading 67% proficiency, ranked #83 of 539 in PA (top 15%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Danville Primary Sch (511 students, 41% FRL); Danville Area Ms (math 34% / reading 68%, grade C, #116 of 512 statewide, top 24%, 508 students, 37% FRL); Danville Area Shs (math 87%, 638 students, 31% FRL).
  • Market conditions: 71 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 27 units permitted in Montour County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($77k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y 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 $190k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $202,074 (17.0% below list)

Questions for the listing agent

  1. Built in 1956 — 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 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.83%
Cap rate
6.53%
Cash-on-cash
0.84%
DSCR
1.04
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$261,060
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1176 Bloom Rd 0.28mi 3/1.0 (-1) 1,456 (+6%) 10mo $277,000 $190 63
147 Maple St 0.28mi 3/1.5 (-1) 1,500 (+9%) 13mo $307,500 $205 54
944 Bloom Rd 0.31mi 3/2.5 (-1) 1,200 (-13%) 4mo $220,000 $183 50
31 Lilac Ln 0.44mi 3/2.5 (-1) 1,457 (+6%) 10mo $304,000 $209 50
803 Bloom Rd 0.65mi 3/2.0 (-1) 1,520 (+11%) 1mo $305,000 $201 42
43 Locust Ln 0.31mi 3/1.5 (-1) 1,572 (+14%) 19mo $259,000 $165 38
22 N Ardmoor Ave 0.62mi 3/1.0 (-1) 1,200 (-13%) 19mo $175,000 $146 29

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
-15.0%
Equity multiple
0.47×
Total profit
$-36,458
Equity at exit
$36,307
10-year hold
IRR
-6.4%
Equity multiple
0.59×
Total profit
$-28,030
Equity at exit
$21,053

Cash invested: $68,180 (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 17821

Home prices YoY
-17.9%
Active inventory
71
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,021 high interval (Pro) →
Mortgage (P&I)
$1,277
Tax from tax record
$170 /mo · $2,041/yr
Insurance
$101
HOA
$0
Vacancy / Maint / Mgmt
$424
Net cashflow
$48

Break-even live

Break-even rent $1,960
Max offer price $243,500
Occupancy floor 93%

Sensitivity live

Price -10% $186 -5% $117 +0% $48 +5% $-21 +10% $-90
Rent -10% $-112 -5% $-32 +0% $48 +5% $128 +10% $208
Rate -1.0pp $171 -0.5pp $110 base $48 +0.5pp $-15 +1.0pp $-79

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
$60,875
Closing costs
$7,305
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
27 Village Pointe Ln Unit 27 Danville, PA 3.0 1.5 1253 $1,650 $1.32 45d 1 0.48mi
33 N Ardmoor Ave Danville, PA 4.0 2.0 1606 $2,195 $1.37 45d 1 0.64mi
184 Ridgeview St Unit 203 Danville, PA 3.0 2.0 1144 $1,600 $1.40 45d 1 1.01mi
937 Poplar Ave Danville, PA 3.0 1.0 1300 $1,600 $1.23 45d 1 1.02mi
818 C St Danville, PA 3.0 1.5 1664 $2,195 $1.32 45d 1 1.05mi
534 Nicholas Ave Danville, PA 3.0 2.5 1250 $1,700 $1.36 45d 1 1.19mi
986 Ash St Unit 101 Danville, PA 3.0 1.0 1126 $1,595 $1.42 45d 1 1.19mi
1016 Ash St Danville, PA 3.0 1.5 1496 $2,795 $1.87 45d 1 1.21mi
1146 Upper Mulberry St Danville, PA 4.0 1.5 1456 $1,795 $1.23 45d 1 1.30mi

Listing history 11 events

  1. 2026-06-17
    status $243,500 Pending 8 DOM
  2. 2026-06-17
    days on market $243,500 Active 8 DOM
  3. 2026-06-16
    days on market $243,500 Active 7 DOM
  4. 2026-06-15
    days on market $243,500 Active 6 DOM
  5. 2026-06-14
    days on market $243,500 Active 4 DOM
  6. 2026-06-12
    status $243,500 Active 3 DOM
  7. 2026-04-30
    status Pending
  8. 2026-04-27
    listed $243,500 Active
  9. 2023-04-14
    soldstatus $189,500 Closed 227-char remark
    Show marketing remark (227 chars)

    Cozy home with 3 or 4 bedrooms and bath. Kitchen appliances included are stove refrigerator and microwave. This home offers hardwood floors, central air conditioning and an attached garage. Also offered is a covered rear patio.

  10. 2023-02-17
    historical Active Under Contract 227-char remark
    Show marketing remark (227 chars)

    Cozy home with 3 or 4 bedrooms and bath. Kitchen appliances included are stove refrigerator and microwave. This home offers hardwood floors, central air conditioning and an attached garage. Also offered is a covered rear patio.

  11. 2023-02-10
    listed $199,900 Active 227-char remark
    Show marketing remark (227 chars)

    Cozy home with 3 or 4 bedrooms and bath. Kitchen appliances included are stove refrigerator and microwave. This home offers hardwood floors, central air conditioning and an attached garage. Also offered is a covered rear patio.

ⓘ 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
$2,041 · $170/mo
Projected year-2 tax
$2,944 · $245/mo
Expected delta
+$903/yr (+$75/mo · 44.3%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$24,249
− Mortgage interest
−$13,640
− Property taxes
−$2,041
− Insurance
−$1,218
− Repairs & maintenance
−$1,940
− Management
−$1,940
− Depreciation
−$7,084
Taxable loss
−$3,613
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$867
After-tax cash flow
$1,442/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
Danville Area SD
NCES district ID
4207320
Math proficiency
50% ▼ -12.00%
Reading proficiency
67% ▼ -8.00%
Median HH income
$51,554
Composite
49.92/100
National rank
#1939
State rank
#83 of 539 in PA

Livability — Danville

Score
74/100
State rank
#508
US rank
#4632

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Montour County · 18,613 people
City population
18,613
Metro
Bloomsburg-Berwick, PA
Population (ZIP)
18,613
Household income
$76,971
Rent vs Own
30.2% rent · 69.8% own
Severe rent burden
361.0

Population outlook (Montour County) Hauer SSP2

Today (2025)
18,673 people
By 2030
18,660 · -0.1%
By 2040
18,522 · -0.8%
By 2050
18,239 · -2.3%
By 2075
17,636 · -5.6%
By 2100
16,283 · -12.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 3% Asian 3% Two or more races 3% Black 2%
Common ancestry
Romanian 5% Iranian 3% Slovak 2%
Foreign-born
5% · Canada, China, Jamaica
Languages at home
93% English-only · Spanish 2% Other Indo-European 2% German/W. Germanic 1%

Political lean MEDSL · Montour

2024 margin
Strong R (+21.0) · D 39.0% · R 60.0% · Other 1.0%
2008→2024 swing
-5.9pp toward R · 2008: -15.1pp · 2024: -21.0pp
All cycles
2024: R+21.0 2020: R+21.1 2016: R+28.4 2012: R+20.7 2008: R+15.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.95%
Current HPI
192.6962
Rent YoY
Metro
Bloomsburg-Berwick, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+21.8% since first listed
5 events — show timeline
  • 2026-04-30 Pending CSVBR
  • 2026-04-27 Listed $243,500 CSVBR
  • 2023-04-14 Sold (MLS) $189,500 CSVBR
  • 2023-02-17 Contingent CSVBR
  • 2023-02-10 Listed $199,900 CSVBR

Property tax history

+2.1%/yr

Latest (2026): $2,041 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…