CashFlowRE
Sign in Sign up
240 Morris St
A- Composite 83.73
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +7.3/10.0
  • Livability +3.4/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$69,999

240 Morris St · Clymer, PA 15728
3 bd · 1.0 ba · 1,296 sqft · SingleFamily public records · 13 Days on market
Built 1923 7,405 sqft lot $54/sqft · 26% below area Est $95k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Modest 3 bed/1 bath house with an attached garage located in the Borough of Clymer. Level lot, hardwood floors, and a full basement are some of the extras.

Key facts

  • Shopping
  • Everyday essentials
  • 7,405 sq ft lot

Tags

PENN MANOR SCHOOL DISTRICTATTACHED ONE-CAR GARAGECLOSE TO LOCAL AMENITIESSHOPPINGEVERYDAY ESSENTIALS

Property features AI

Exterior

  • Parking: Attached garage
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Resale property
  • Construction: Asphalt roof

Interior

  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas heating; Wall/Window air conditioning units
  • Interior features: 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 single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $408 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).

Location & tenants

  • Location reads 67/100 on livability (#966 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, amenities F, commute F.
  • Penns Manor Area SD (rural): math 24% / reading 47% proficiency, ranked #410 of 539 in PA (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 13 active listings in the ZIP; 44 units permitted in Indiana County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($484 loan paydown + $3k appreciation (4.7% local appreciation)).
  • Indiana County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.7% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $69,999

Questions for the listing agent

  1. Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.72%
Cap rate
13.29%
Cash-on-cash
25.00%
DSCR
2.11
GRM
4.8

CMA / ARV

ARV (median comp)
$95,143
List price
$69,999
Delta
-26.43%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
240 Morris St 0.00mi 3/1.0 1,296 (0%) 0mo $65,000 $50 100
319 Morris St 0.08mi 3/1.0 1,330 (+3%) 6mo $130,000 $98 87
115 Morris St 0.12mi 2/1.0 (-1) 1,304 (+1%) 20mo $118,000 $90 72
175 Walcott St 0.17mi 3/2.0 1,188 (-8%) 5mo $62,000 $52 70
85 Dixon Rd 0.55mi 3/1.5 1,276 (-2%) 3mo $95,000 $74 68
1045 Sage St 0.69mi 3/1.5 1,332 (+3%) 14mo $123,400 $93 49
135 7th St 0.42mi 2/1.0 (-1) 1,474 (+14%) 8mo $105,000 $71 46
969 Dixon Rd 0.62mi 2/1.0 (-1) 1,168 (-10%) 6mo $124,000 $106 44
1081 Dixon Rd 0.72mi 3/1.5 1,188 (-8%) 11mo $119,900 $101 41
925 Dixon Rd 0.58mi 4/2.0 (+1) 1,456 (+12%) 11mo $78,000 $54 34

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

Projected returns pro-forma

4.69% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
34.2%
Equity multiple
3.09×
Total profit
$40,968
Equity at exit
$38,355
10-year hold
IRR
32.9%
Equity multiple
6.21×
Total profit
$102,081
Equity at exit
$65,135

Cash invested: $19,600 (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 15728

Home prices YoY
3.6%
Active inventory
13
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,207 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$149 /mo · $1,787/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$408

Break-even live

Break-even rent $690
Max offer price $69,999
Occupancy floor 61%

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
$17,500
Closing costs
$2,100
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 10 events

  1. 2026-05-07
    status Pending 322-char remark
  2. 2026-05-07
    historical Contingent 322-char remark
  3. 2026-04-24
    listed $69,999 Active 322-char remark
  4. 2016-10-28
    soldstatus $37,000
  5. 2016-05-13
    price $26,510 155-char remark
    Show marketing remark (155 chars)

    Modest 3 bed/1 bath house with an attached garage located in the Borough of Clymer. Level lot, hardwood floors, and a full basement are some of the extras.

  6. 2016-05-04
    soldstatus $26,510 Sold 155-char remark
    Show marketing remark (155 chars)

    Modest 3 bed/1 bath house with an attached garage located in the Borough of Clymer. Level lot, hardwood floors, and a full basement are some of the extras.

  7. 2016-04-24
    status Under Contract 155-char remark
    Show marketing remark (155 chars)

    Modest 3 bed/1 bath house with an attached garage located in the Borough of Clymer. Level lot, hardwood floors, and a full basement are some of the extras.

  8. 2016-04-21
    price $26,999 155-char remark
    Show marketing remark (155 chars)

    Modest 3 bed/1 bath house with an attached garage located in the Borough of Clymer. Level lot, hardwood floors, and a full basement are some of the extras.

  9. 2016-04-13
    historical Contingent 155-char remark
    Show marketing remark (155 chars)

    Modest 3 bed/1 bath house with an attached garage located in the Borough of Clymer. Level lot, hardwood floors, and a full basement are some of the extras.

  10. 2016-03-01
    listed $26,999 Active 155-char remark
    Show marketing remark (155 chars)

    Modest 3 bed/1 bath house with an attached garage located in the Borough of Clymer. Level lot, hardwood floors, and a full basement are some of the extras.

ⓘ 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
$1,787 · $149/mo
Projected year-2 tax
$1,787 · $149/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 4/10 Moderate FEMA zone X (unshaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥94°F today · 19 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
$14,484
− Mortgage interest
−$3,921
− Property taxes
−$1,787
− Insurance
−$350
− Repairs & maintenance
−$1,159
− Management
−$1,159
− Depreciation
−$2,036
Taxable income
$4,073
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$977
After-tax cash flow
$3,923/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
Penns Manor Area SD
NCES district ID
4218780
Math proficiency
24% ▼ -16.00%
Reading proficiency
47% ▼ -9.00%
Median HH income
$46,434
Composite
30.33/100
National rank
#6271
State rank
#410 of 539 in PA

Livability — Clymer

Score
67/100
State rank
#966
US rank
#10555

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clymer, PA
Population (ZIP)
3,468

Population outlook (Indiana County) Hauer SSP2

Today (2025)
84,294 people
By 2030
81,773 · -3.0%
By 2040
75,213 · -10.8%
By 2050
69,348 · -17.7%
By 2075
57,951 · -31.3%
By 2100
47,313 · -43.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3%
Common ancestry
Polish 5% Romanian 3% Iranian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · German/W. Germanic 3% Spanish 1%

Political lean MEDSL · Indiana

2024 margin
Solid R (+39.1) · D 30.1% · R 69.2%
2008→2024 swing
-32.0pp toward R · 2008: -7.1pp · 2024: -39.1pp
All cycles
2024: R+39.1 2020: R+37.5 2016: R+35.6 2012: R+18.8 2008: R+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.69%
Current HPI
133.5535
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

+140.7% since first listed
11 events — show timeline
  • 2026-06-05 Sold (MLS) $65,000 West Penn MLS
  • 2026-05-07 Pending West Penn MLS
  • 2026-05-07 Contingent West Penn MLS
  • 2026-04-24 Listed $69,999 West Penn MLS
  • 2016-10-28 Sold (Public Records) $37,000 Public Records
  • 2016-05-13 Price Changed $26,510 West Penn MLS
  • 2016-05-04 Sold (MLS) $26,510 West Penn MLS
  • 2016-04-24 Pending West Penn MLS
  • 2016-04-21 Price Changed $26,999 West Penn MLS
  • 2016-04-13 Contingent West Penn MLS
  • 2016-03-01 Listed $26,999 West Penn MLS

Property tax history

+5.5%/yr

Latest (2026): $1,787 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…