CashFlowRE
Sign in Sign up
15 E High St Triplex
C Composite 56.74
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 +22.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.3/10.0
  • Schools +4.8/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +1.1/10.0

$274,900

15 E High St · Muncy, PA 17756
4 bd · 3.0 ba · 2,877 sqft · MultiFamily public records · 8 Days on market
Built 1901 2,614 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Well maintained 3 unit apartment house in downtown Muncy with on-site laundry features a 2 bedroom apartment downstairs and 2- 1 bedroom apartments upstairs.

Key facts

  • 2,614 sq ft lot
  • Built 1901
  • Listed 8 days

Tags

ON-SITE COIN OPERATED LAUNDRY

Property features AI

Finance

  • Other: Zoned CBD
  • Financial info: Annual tax amount reported

Exterior

  • Parking: No on-site parking
  • Utilities: Public water; Electric with circuit breakers
  • Home design: Residential income property (multi-family / multi-units)
  • Construction: Frame construction with asbestos; Block foundation; Built area approximately 2877
  • Exterior features: Shingle roof

Interior

  • Flooring: Carpet
  • Heating & cooling: Natural gas hot water heating; No central cooling
  • Interior features: Carpet flooring; Crawl space basement

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 1×2bd/1.0ba + 2×1bd/1.0ba units multifamily listed at $275k.

Deal economics

  • At list price, monthly cash flow is $454 ($5k/yr) — positive. Per door: $151/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $275k).

Location & tenants

  • Location reads 71/100 on livability (#674 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety D, amenities F, commute F.
  • Muncy SD (town): math 49% / reading 65% proficiency, ranked #99 of 539 in PA (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Ward L Myers El Sch (math 49% / reading 68%, grade B-, #426 of 1,518 statewide, top 28%, 457 students, 47% FRL); Muncy Jshs (math 50% / reading 62%, grade C, #90 of 437 statewide, top 21%, 484 students, 36% FRL).
  • Market conditions: 41 active listings in the ZIP; 73 units permitted in Lycoming County in 2024 (15 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Lycoming County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 2y 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 $238k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $274,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.03%
Cap rate
8.27%
Cash-on-cash
7.08%
DSCR
1.31
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-5.5%
Equity multiple
0.80×
Total profit
$-15,664
Equity at exit
$40,988
10-year hold
IRR
4.2%
Equity multiple
1.30×
Total profit
$23,451
Equity at exit
$23,768

Cash invested: $76,972 (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 17756

Home prices YoY
-3.2%
Active inventory
41
Price-to-rent
24.4×

Monthly cashflow live

Estimated rent
$2,818 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$216 /mo · $2,592/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$592
Net cashflow
$454

Break-even live

Break-even rent $2,243
Max offer price $274,900
Occupancy floor 79%

Sensitivity live

Price -10% $610 -5% $532 +0% $454 +5% $376 +10% $298
Rent -10% $231 -5% $343 +0% $454 +5% $565 +10% $677
Rate -1.0pp $592 -0.5pp $524 base $454 +0.5pp $383 +1.0pp $310

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 1 $939
Total (3 units) $2,818

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
$68,725
Closing costs
$8,247
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 7 events

  1. 2026-06-18
    days on market $274,900 Active 8 DOM
  2. 2026-06-17
    days on market $274,900 Active 7 DOM
  3. 2026-06-16
    days on market $274,900 Active 6 DOM
  4. 2026-06-15
    days on market $274,900 Active 5 DOM
  5. 2026-06-14
    days on market $274,900 Active 3 DOM
  6. 2026-06-13
    remarks 213-char remark
  7. 2026-06-13
    listed $274,900 Active 2 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
$2,592 · $216/mo
Projected year-2 tax
$3,468 · $289/mo
Expected delta
+$875/yr (+$73/mo · 33.8%)

ⓘ 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 2% chance of damaging wind over 30 yrs
  • 🫁 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
$33,816
− Mortgage interest
−$15,399
− Property taxes
−$2,592
− Insurance
−$1,374
− Repairs & maintenance
−$2,705
− Management
−$2,705
− Depreciation
−$7,997
Taxable income
$1,043
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$250
After-tax cash flow
$5,198/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
Muncy SD
NCES district ID
4216230
Math proficiency
49% ▼ -8.00%
Reading proficiency
65% ▼ -8.00%
Median HH income
$47,309
Composite
48.27/100
National rank
#2157
State rank
#99 of 539 in PA

Livability — Muncy

Score
71/100
State rank
#674
US rank
#6583

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Muncy, PA
Population (ZIP)
12,525

Population outlook (Lycoming County) Hauer SSP2

Today (2025)
114,164 people
By 2030
112,221 · -1.7%
By 2040
107,613 · -5.7%
By 2050
102,950 · -9.8%
By 2075
92,987 · -18.5%
By 2100
80,924 · -29.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 3% Two or more races 3% Black 2%
Common ancestry
Lithuanian 2% Romanian 2% Iranian 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Lycoming

2024 margin
Solid R (+41.5) · D 28.8% · R 70.3%
2008→2024 swing
-17.3pp toward R · 2008: -24.2pp · 2024: -41.5pp
All cycles
2024: R+41.5 2020: R+41.3 2016: R+44.8 2012: R+33.3 2008: R+24.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -7.73%
Current HPI
233.9965
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

+10.0% since first listed
7 events — show timeline
  • 2026-06-09 Listed $274,900 WBVAR
  • 2024-10-15 Sold (Public Records) $237,500 Public Records
  • 2024-09-12 Rental Removed $900 WBVAR
  • 2024-08-14 Sold (MLS) WBVAR
  • 2024-07-31 Listed for Rent $900 WBVAR
  • 2024-06-30 Contingent WBVAR
  • 2024-06-12 Listed $250,000 WBVAR

Property tax history

+1.9%/yr

Latest (2026): $2,592 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…