CashFlowRE
Sign in Sign up
9969 Lincoln Hwy
D Composite 43.25
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).

  • Appreciation +10.0/10.0
  • Cash flow +9.0/30.0
  • ARV discount +8.0/15.0
  • Schools +4.3/10.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0

$210,000

9969 Lincoln Hwy · Snake Spring, PA 15537
3 bd · 1.5 ba · 1,840 sqft · Other public records · 9 Days on market
Built 1910 10,454 sqft lot $114/sqft · at area comps Est $212k · at est.

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

Listing remarks MLS

This Versatile 3 bedroom, 1.5 bath property offers endless possibilities for residential living or commercial use. Conveniently located near shopping, hospital, and ahigh traffic main road, this property provides excellent visibility and accessibility. Features include a spacious garage, additional storage shed, and ample potential for a home based business, office space, boutique, salon, bookstore, or investment opportunity. Whether you are looking for a comfortable charming home or a prime commercial location, this property combines convenience, functionality, and opportunity in one desirable package.

Key facts

  • Ceiling fans
  • Main floor laundry
  • Cozy carpeting

Tags

HARDWOOD FLOORSCOZY CARPETINGCEILING FANSWELL-APPOINTED KITCHENDOUBLE-PANE WINDOWSMAIN FLOOR LAUNDRY

Property features AI

Finance

  • Other: Pets allowed with no specific restrictions
  • Financial info: Fee simple ownership; Lease not considered

Exterior

  • Parking: Detached 2-car garage (side entry); Driveway; Total 2 garage/parking spaces
  • Utilities: 200+ amp electric service; Electric hot water; Oil for heating; Public water and septic; Cable and phone available
  • Home design: Detached property; Shingle roof; Not in a federal flood zone; Good condition; Estimated year built
  • Construction: Vinyl siding; Stone foundation; Double-pane windows; Garage(s) and shed on property; Building not winterized
  • Exterior features: Public utilities available (water, sewer, electric, cable, phone); Municipal trash service; Public water; Public septic

Interior

  • Kitchen: Dishwasher; Electric oven/range; Refrigerator
  • Bedrooms: Three main-level bedrooms
  • Flooring: Carpet; Hardwood; Laminate plank
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating; Heat pump(s); Ductless/mini-split cooling; Oil heating fuel; Electric hot water
  • Interior features: Ceiling fans; Carpet and wood floors; Estimated living area
  • Laundry & utility: Main-floor laundry

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/1.5-bath other listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-163 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $181k (13.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (31.6% below list).
  • Recommended offer: $144k (31.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Bedford Area SD (town): math 45% / reading 58% proficiency, ranked #170 of 539 in PA (top 32%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Bedford El Sch (math 47% / reading 61%, grade C, #557 of 1,518 statewide, top 37%, 766 students, 51% FRL); Bedford Ms (math 35% / reading 55%, grade D, #187 of 512 statewide, top 38%, 403 students, 43% FRL); Bedford Shs (math 67% / reading 75%, grade B+, #41 of 437 statewide, top 10%, 536 students, 32% FRL).
  • Market conditions: 62 active listings in the ZIP; 54 units permitted in Bedford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $22k of equity ($1k loan paydown + $21k appreciation (10.0% local appreciation)).
  • Bedford County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.
  • Current owner paid $18k; list at $210k implies a 1035% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $143,714 (31.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1910 — 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. 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
0.68%
Cap rate
5.36%
Cash-on-cash
-3.33%
DSCR
0.85
GRM
12.2

CMA / ARV

ARV (median comp)
$212,366
List price
$210,000
Delta
-1.11%
Verdict
FAIR
Comps
4 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.9%
Equity multiple
2.77×
Total profit
$103,896
Equity at exit
$189,185
10-year hold
IRR
19.7%
Equity multiple
6.34×
Total profit
$313,994
Equity at exit
$407,984

Cash invested: $58,800 (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 15537

Home prices YoY
17.3%
Active inventory
62
Price-to-rent
12.2×

Monthly cashflow live

Estimated rent
$1,437 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$110 /mo · $1,319/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$-163

Break-even live

Break-even rent $1,644
Max offer price $181,144
Occupancy floor

Sensitivity live

Price -10% $-44 -5% $-104 +0% $-163 +5% $-223 +10% $-282
Rent -10% $-277 -5% $-220 +0% $-163 +5% $-107 +10% $-50
Rate -1.0pp $-58 -0.5pp $-110 base $-163 +0.5pp $-218 +1.0pp $-273

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
$52,500
Closing costs
$6,300
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 5 events

  1. 2026-05-11
    status Pending 1602-char remark
  2. 2026-05-09
    status Pending 610-char remark
    Show marketing remark (610 chars)

    This Versatile 3 bedroom, 1.5 bath property offers endless possibilities for residential living or commercial use. Conveniently located near shopping, hospital, and ahigh traffic main road, this property provides excellent visibility and accessibility. Features include a spacious garage, additional storage shed, and ample potential for a home based business, office space, boutique, salon, bookstore, or investment opportunity. Whether you are looking for a comfortable charming home or a prime commercial location, this property combines convenience, functionality, and opportunity in one desirable package.

  3. 2026-05-02
    listed $210,000 Active 1602-char remark
    Show marketing remark (610 chars)

    This Versatile 3 bedroom, 1.5 bath property offers endless possibilities for residential living or commercial use. Conveniently located near shopping, hospital, and ahigh traffic main road, this property provides excellent visibility and accessibility. Features include a spacious garage, additional storage shed, and ample potential for a home based business, office space, boutique, salon, bookstore, or investment opportunity. Whether you are looking for a comfortable charming home or a prime commercial location, this property combines convenience, functionality, and opportunity in one desirable package.

  4. 2026-05-02
    listed $210,000 Active 610-char remark
    Show marketing remark (610 chars)

    This Versatile 3 bedroom, 1.5 bath property offers endless possibilities for residential living or commercial use. Conveniently located near shopping, hospital, and ahigh traffic main road, this property provides excellent visibility and accessibility. Features include a spacious garage, additional storage shed, and ample potential for a home based business, office space, boutique, salon, bookstore, or investment opportunity. Whether you are looking for a comfortable charming home or a prime commercial location, this property combines convenience, functionality, and opportunity in one desirable package.

  5. 1978-06-01
    soldstatus $18,500

ⓘ 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
$1,319 · $110/mo
Projected year-2 tax
$2,319 · $193/mo
Expected delta
+$999/yr (+$83/mo · 75.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥95°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$17,246
− Mortgage interest
−$11,763
− Property taxes
−$1,319
− Insurance
−$1,050
− Repairs & maintenance
−$1,380
− Management
−$1,380
− Depreciation
−$6,109
Taxable loss
−$5,755
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,381
After-tax cash flow
$-579/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
Bedford Area SD
NCES district ID
4203180
Math proficiency
45% ▼ -1.00%
Reading proficiency
58% ▼ -1.00%
Median HH income
$43,718
Composite
43.38/100
National rank
#3025
State rank
#170 of 539 in PA

Livability — Snake Spring

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
8,272

Population outlook (Bedford County) Hauer SSP2

Today (2025)
45,395 people
By 2030
43,353 · -4.5%
By 2040
38,858 · -14.4%
By 2050
34,162 · -24.7%
By 2075
24,868 · -45.2%
By 2100
16,910 · -62.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 6% Italian 2% Iranian 2%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Bedford

2024 margin
Solid R (+68.6) · D 15.4% · R 84.0%
2008→2024 swing
-23.8pp toward R · 2008: -44.8pp · 2024: -68.6pp
All cycles
2024: R+68.6 2020: R+67.7 2016: R+67.4 2012: R+54.9 2008: R+44.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 37.19%
Current HPI
252.292
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

+1035.1% since first listed
5 events — show timeline
  • 2026-05-11 Pending BRIGHT MLS
  • 2026-05-09 Pending AHARMLS
  • 2026-05-02 Listed $210,000 AHARMLS
  • 2026-05-02 Listed $210,000 BRIGHT MLS
  • 1978-06-01 Sold (Public Records) $18,500 Public Records

Property tax history

+2.2%/yr

Latest (2026): $1,319 · +8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…