4 bd · 2.0 ba ·
2,080 sqft ·
Built 1993
· SingleFamily
· Pending
· 4 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,405/mo
Mortgage (P&I)
−$1,101
Tax + insurance
−$246
HOA
−$0
Vac / Maint / Mgmt
−$295
Net cashflow
$-237/mo
Annual
$-2,847/yr
Cap rate
4.94%
Cash-on-cash
-4.84%
DSCR
0.78
1% rule
0.67%
Cash to close
$58,800
Investor read
This is a 4-bed/2.0-bath single-family listed at $210k.
At list price, monthly cash flow is $-237 ($-3k/yr) — negative.
To cash-flow at today's rent, offer at most $168k (20.0% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $141k (33.1% below list).
Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $141k (33.1% below list) — sets the bar for 1% rule.
In year one you build about $22k of equity ($1k loan paydown + $21k appreciation (10.0% local appreciation)).
Location reads 70/100 on livability (#787 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
Central Cambria SD (rural): math 40% / reading 55% proficiency, ranked #225 of 539 in PA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Jackson El Sch (math 37% / reading 67%, grade C-, #586 of 1,518 statewide, top 42%, 208 students, 42% FRL); Central Cambria Ms (math 27% / reading 47%, grade F, #298 of 512 statewide, top 60%, 379 students, 39% FRL); Central Cambria Hs (math 67%, 559 students, 26% FRL).
Market conditions: 10 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).
Cambria County population projected at -28% 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.
Questions for listing agent
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?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
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.
CashFlowRE · CFR-8PRG01C0H9HCFR
· Data 3 weeks agocashflowre.app · 2026-05-29