CashFlowRE
Sign in Sign up
1026 N Center St
C+ Composite 60.09
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 +16.9/30.0
  • ARV discount +11.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +5.2/10.0
  • 1% rule +4.7/10.0
  • Livability +3.7/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$124,999

1026 N Center St · Corry, PA 16407
3 bd · 1.0 ba · 1,382 sqft · SingleFamily public records · 4 Days on market
Built 1925 7,841 sqft lot $90/sqft · 8% below area Est $136k · 8% under ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1026 N Center St in Corry, PA. Brand new metal roof just finished! This charming and affordable home is a great opportunity for first-time buyers looking to step into homeownership. With a comfortable layout and plenty of natural light, the home offers cozy living spaces that are easy to maintain and make your own. The yard provides room for outdoor relaxation, privacy, or a small garden, perfect for enjoying quiet evenings or weekend gatherings. Conveniently located close to schools, shopping, dining, and downtown Corry, this home offers the ease of small-town living with everyday necessities just minutes away. Whether you're starting out, or downsizing, 1026 N Center St is a welcoming place to put down roots.

Key facts

  • Close to schools
  • Metal roof
  • Close to dining

Tags

METAL ROOFOUTDOOR RELAXATIONSMALL GARDENCLOSE TO SCHOOLSCLOSE TO SHOPPINGCLOSE TO DINING

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 $125k.

Deal economics

  • At list price, monthly cash flow is $81 ($976/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 $122k (2.5% below list).
  • Recommended offer: $122k (2.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 4.0% in Corry — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 73/100 on livability (#573 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, health & safety A; Watch: amenities D+, commute F, employment F.
  • Corry Area SD (town): math 33% / reading 52% proficiency, ranked #332 of 539 in PA (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 41 active listings in the ZIP; 364 units permitted in Erie County in 2024 (188 in 5+ unit buildings).

Forward outlook

  • In year one you build about $13k of equity ($864 loan paydown + $12k appreciation (10.0% local appreciation)).
  • Erie County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $121,866 (2.5% below list)

Questions for the listing agent

  1. Built in 1925 — 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. 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.
  4. 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.
  5. 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
0.97%
Cap rate
7.07%
Cash-on-cash
2.79%
DSCR
1.12
GRM
8.5

CMA / ARV

ARV (median comp)
$135,679
List price
$124,999
Delta
-7.87%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1043 N Center St 0.04mi 3/1.0 1,256 (-9%) 18mo $117,500 $94 68
30 Elk St 0.27mi 3/2.0 1,500 (+8%) 6mo $180,000 $120 64
336 Essex St 0.75mi 3/1.5 1,356 (-2%) 7mo $24,500 $18 54
144 Wright St 0.69mi 4/2.0 (+1) 1,376 (-0%) 5mo $50,000 $36 54
309 W Smith St 0.71mi 3/1.5 1,362 (-1%) 12mo $130,000 $95 53
717 N Center St 0.34mi 2/1.0 (-1) 1,176 (-15%) 5mo $46,250 $39 50
424 Marion St 0.70mi 2/1.0 (-1) 1,360 (-2%) 12mo $83,000 $61 50
201 Franklin St 0.72mi 3/2.0 1,314 (-5%) 7mo $32,000 $24 49
603 Mead Ave 0.53mi 2/1.0 (-1) 1,247 (-10%) 10mo $129,000 $103 45
130 Wright St 0.72mi 3/1.5 1,499 (+8%) 7mo $125,000 $83 45
284 Mound St 0.58mi 2/1.0 (-1) 1,208 (-13%) 7mo $160,000 $132 41
160 Wright St 0.66mi 3/1.5 1,512 (+9%) 16mo $150,000 $99 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
26.3%
Equity multiple
3.09×
Total profit
$73,287
Equity at exit
$112,609
10-year hold
IRR
23.1%
Equity multiple
7.05×
Total profit
$211,803
Equity at exit
$242,846

Cash invested: $35,000 (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 16407

Home prices YoY
11.0%
Active inventory
41
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,219 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$174 /mo · $2,086/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$81

Break-even live

Break-even rent $1,116
Max offer price $124,999
Occupancy floor 88%

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
$31,250
Closing costs
$3,750
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 9 events

  1. 2026-06-18
    days on market $124,999 Active 4 DOM
  2. 2026-06-17
    days on market $124,999 Active 3 DOM
  3. 2026-06-16
    days on market $124,999 Active 2 DOM
  4. 2026-06-15
    pricedays on marketlisting id $124,999 Active 1 DOM
  5. 2026-05-31
    days on market $125,000 Active 139 DOM
  6. 2026-04-15
    price $125,000 731-char remark
    Show marketing remark (731 chars)

    Welcome to 1026 N Center St in Corry, PA. Brand new metal roof just finished! This charming and affordable home is a great opportunity for first-time buyers looking to step into homeownership. With a comfortable layout and plenty of natural light, the home offers cozy living spaces that are easy to maintain and make your own. The yard provides room for outdoor relaxation, privacy, or a small garden, perfect for enjoying quiet evenings or weekend gatherings. Conveniently located close to schools, shopping, dining, and downtown Corry, this home offers the ease of small-town living with everyday necessities just minutes away. Whether you're starting out, or downsizing, 1026 N Center St is a welcoming place to put down roots.

  7. 2026-02-07
    price $130,000 731-char remark
    Show marketing remark (731 chars)

    Welcome to 1026 N Center St in Corry, PA. Brand new metal roof just finished! This charming and affordable home is a great opportunity for first-time buyers looking to step into homeownership. With a comfortable layout and plenty of natural light, the home offers cozy living spaces that are easy to maintain and make your own. The yard provides room for outdoor relaxation, privacy, or a small garden, perfect for enjoying quiet evenings or weekend gatherings. Conveniently located close to schools, shopping, dining, and downtown Corry, this home offers the ease of small-town living with everyday necessities just minutes away. Whether you're starting out, or downsizing, 1026 N Center St is a welcoming place to put down roots.

  8. 2026-01-29
    price $144,900 731-char remark
    Show marketing remark (731 chars)

    Welcome to 1026 N Center St in Corry, PA. Brand new metal roof just finished! This charming and affordable home is a great opportunity for first-time buyers looking to step into homeownership. With a comfortable layout and plenty of natural light, the home offers cozy living spaces that are easy to maintain and make your own. The yard provides room for outdoor relaxation, privacy, or a small garden, perfect for enjoying quiet evenings or weekend gatherings. Conveniently located close to schools, shopping, dining, and downtown Corry, this home offers the ease of small-town living with everyday necessities just minutes away. Whether you're starting out, or downsizing, 1026 N Center St is a welcoming place to put down roots.

  9. 2026-01-12
    listed $154,900 Active 731-char remark
    Show marketing remark (731 chars)

    Welcome to 1026 N Center St in Corry, PA. Brand new metal roof just finished! This charming and affordable home is a great opportunity for first-time buyers looking to step into homeownership. With a comfortable layout and plenty of natural light, the home offers cozy living spaces that are easy to maintain and make your own. The yard provides room for outdoor relaxation, privacy, or a small garden, perfect for enjoying quiet evenings or weekend gatherings. Conveniently located close to schools, shopping, dining, and downtown Corry, this home offers the ease of small-town living with everyday necessities just minutes away. Whether you're starting out, or downsizing, 1026 N Center St is a welcoming place to put down roots.

ⓘ 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
$2,086 · $174/mo
Projected year-2 tax
$2,086 · $174/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 2/10 Low 7 d/yr ≥91°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$14,624
− Mortgage interest
−$7,002
− Property taxes
−$2,086
− Insurance
−$625
− Repairs & maintenance
−$1,170
− Management
−$1,170
− Depreciation
−$3,636
Taxable loss
−$1,065
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$256
After-tax cash flow
$1,232/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
Corry Area SD
NCES district ID
4206860
Math proficiency
33% ▼ -15.00%
Reading proficiency
52% ▼ -5.00%
Median HH income
$40,206
Composite
35.56/100
National rank
#4904
State rank
#332 of 539 in PA

Livability — Corry

Score
73/100
State rank
#573
US rank
#5430

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corry, PA
Population (ZIP)
10,555

Population outlook (Erie County) Hauer SSP2

Today (2025)
272,159 people
By 2030
266,299 · -2.2%
By 2040
250,987 · -7.8%
By 2050
234,925 · -13.7%
By 2075
199,164 · -26.8%
By 2100
162,985 · -40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Iranian 7% Romanian 6% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Erie

2024 margin
Toss-up / Even · D 49.0% · R 50.0%
2008→2024 swing
-20.9pp toward R · 2008: 19.9pp · 2024: -1.0pp
All cycles
2024: R+1.0 2020: D+1.0 2016: R+2.0 2012: D+16.9 2008: D+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 21.19%
Current HPI
213.9657
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

-19.3% since first listed
4 events — show timeline
  • 2026-04-15 Price Changed $125,000 GEBOR
  • 2026-02-07 Price Changed $130,000 GEBOR
  • 2026-01-29 Price Changed $144,900 GEBOR
  • 2026-01-12 Listed $154,900 GEBOR

Property tax history

+2.0%/yr

Latest (2026): $2,086 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…