CashFlowRE
Sign in Sign up
214 N Marian St
B Composite 70.6
Why this score? — see what drove the B 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • ARV discount +7.5/15.0
  • Livability +4.4/5.0
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$74,900

214 N Marian St · Ebensburg, PA 15931
3 bd · 1.0 ba · 1,232 sqft · Land · 23 Days on market
2,614 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 214 N Marian Street in the heart of the Ebensburg Borough! This estate property is full of potential and ready for the right buyer to bring it back to life. While the home does need TLC and updating, it offers solid space, character, and endless possibilities for an owner occupant, investor, or renovation project. The main floor features a spacious living room, formal dining room, large kitchen, cozy family room, and an additional bonus room that could easily serve as a first floor bedroom, office, or flex space. Upstairs you will find 3 nicely sized bedrooms and a full bathroom. The basement is unfinished but provides excellent storage space and houses the home's mechanicals. Outside, enjoy a covered front porch, rear covered patio, spacious yard, and more. Property is being sold in 'AS-IS' condition as part of an estate sale. Buyer will be responsible for any sewer testing or related requirements. Please note that all utilities are currently turned off except for electric. Call today for more information or to schedule your tour!

Key facts

  • Covered front porch
  • Spacious yard
  • Unfinished basement

Tags

COVERED FRONT PORCHREAR COVERED PATIOSPACIOUS YARDBONUS ROOMUNFINISHED BASEMENTEXCELLENT STORAGE SPACE

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer / sewer available
  • Home design: Single-family residence; Residential property; Two-story
  • Exterior features: Shingle roof; No pool

Interior

  • Bedrooms: Two levels (home has two stories)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating; Oil heat
  • Interior features: Full, unfinished 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 3-bed/1.0-bath land listed at $75k.

Deal economics

  • At list price, monthly cash flow is $351 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $74k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 87/100 on livability (#53 in PA, #310 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, cost of living A+; Watch: commute 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.
  • Market conditions: 38 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 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.
Recommended offer $73,776 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
1.47%
Cap rate
11.92%
Cash-on-cash
20.11%
DSCR
1.89
GRM
5.7

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
12.3%
Equity multiple
1.49×
Total profit
$10,259
Equity at exit
$11,168
10-year hold
IRR
21.2%
Equity multiple
2.80×
Total profit
$37,819
Equity at exit
$6,476

Cash invested: $20,972 (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 15931

Home prices YoY
-29.5%
Active inventory
38
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,100 medium interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,124/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$351

Break-even live

Break-even rent $655
Max offer price $74,900
Occupancy floor 63%

Sensitivity live

Price -10% $403 -5% $377 +0% $351 +5% $326 +10% $300
Rent -10% $264 -5% $308 +0% $351 +5% $395 +10% $438
Rate -1.0pp $389 -0.5pp $370 base $351 +0.5pp $332 +1.0pp $312

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
$18,725
Closing costs
$2,247
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
112 McConahy Way Ebensburg, PA 2.0 1.5 962 $1,100 $1.14 44d 1 0.75mi

Listing history 18 events

  1. 2026-06-18
    days on market $74,900 Active 23 DOM
  2. 2026-06-17
    days on market $74,900 Active 22 DOM
  3. 2026-06-16
    days on market $74,900 Active 21 DOM
  4. 2026-06-15
    days on market $74,900 Active 20 DOM
  5. 2026-06-13
    days on market $74,900 Active 18 DOM
  6. 2026-06-12
    days on market $74,900 Active 17 DOM
  7. 2026-06-09
    days on market $74,900 Active 14 DOM
  8. 2026-06-08
    days on market $74,900 Active 13 DOM
  9. 2026-06-08
    days on market $74,900 Active 12 DOM
  10. 2026-06-07
    days on market $74,900 Active 11 DOM
  11. 2026-06-04
    days on market $74,900 Active 8 DOM
  12. 2026-06-02
    days on market $74,900 Active 7 DOM
  13. 2026-06-01
    days on market $74,900 Active 6 DOM
  14. 2026-05-31
    days on market $74,900 Active 5 DOM
  15. 2026-05-26
    listed $74,900 Active
    Show marketing remark (1058 chars)

    Welcome to 214 N Marian Street in the heart of the Ebensburg Borough! This estate property is full of potential and ready for the right buyer to bring it back to life. While the home does need TLC and updating, it offers solid space, character, and endless possibilities for an owner occupant, investor, or renovation project. The main floor features a spacious living room, formal dining room, large kitchen, cozy family room, and an additional bonus room that could easily serve as a first floor bedroom, office, or flex space. Upstairs you will find 3 nicely sized bedrooms and a full bathroom. The basement is unfinished but provides excellent storage space and houses the home's mechanicals. Outside, enjoy a covered front porch, rear covered patio, spacious yard, and more. Property is being sold in 'AS-IS' condition as part of an estate sale. Buyer will be responsible for any sewer testing or related requirements. Please note that all utilities are currently turned off except for electric. Call today for more information or to schedule your tour!

  16. 2026-05-26
    listed $74,900 Active 1058-char remark
    Show marketing remark (1058 chars)

    Welcome to 214 N Marian Street in the heart of the Ebensburg Borough! This estate property is full of potential and ready for the right buyer to bring it back to life. While the home does need TLC and updating, it offers solid space, character, and endless possibilities for an owner occupant, investor, or renovation project. The main floor features a spacious living room, formal dining room, large kitchen, cozy family room, and an additional bonus room that could easily serve as a first floor bedroom, office, or flex space. Upstairs you will find 3 nicely sized bedrooms and a full bathroom. The basement is unfinished but provides excellent storage space and houses the home's mechanicals. Outside, enjoy a covered front porch, rear covered patio, spacious yard, and more. Property is being sold in 'AS-IS' condition as part of an estate sale. Buyer will be responsible for any sewer testing or related requirements. Please note that all utilities are currently turned off except for electric. Call today for more information or to schedule your tour!

  17. 2023-01-17
    soldstatus $407,000
  18. 1995-08-01
    soldstatus $12,211

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥90°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$13,200
− Mortgage interest
−$4,196
− Property taxes
−$1,124
− Insurance
−$374
− Repairs & maintenance
−$1,056
− Management
−$1,056
− Depreciation
−$2,179
Taxable income
$3,216
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$772
After-tax cash flow
$3,445/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
Central Cambria SD
NCES district ID
4205340
Math proficiency
40% ▼ -10.00%
Reading proficiency
55% ▼ -13.00%
Median HH income
$50,276
Composite
40.68/100
National rank
#3674
State rank
#225 of 539 in PA

Livability — Ebensburg

Score
87/100
State rank
#53
US rank
#310

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ebensburg, PA
Population (ZIP)
8,852

Population outlook (Cambria County) Hauer SSP2

Today (2025)
122,754 people
By 2030
115,827 · -5.6%
By 2040
101,309 · -17.5%
By 2050
88,379 · -28.0%
By 2075
65,237 · -46.9%
By 2100
46,909 · -61.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Black 2% Two or more races 2%
Common ancestry
Romanian 12% Lithuanian 2% Scotch-Irish 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Cambria

2024 margin
Solid R (+39.7) · D 29.8% · R 69.5%
2008→2024 swing
-40.4pp toward R · 2008: 0.7pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+37.3 2016: R+37.8 2012: R+17.8 2008: D+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.99%
Current HPI
131.3961
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

+513.4% since first listed
4 events — show timeline
  • 2026-05-26 Listed $74,900 CSMLS
  • 2026-05-26 Listed $74,900 AHARMLS
  • 2023-01-17 Sold (Public Records) $407,000 Public Records
  • 1995-08-01 Sold (Public Records) $12,211 Public Records

Property tax history

+0.8%/yr

Latest (2026): $125 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…