CashFlowRE
Sign in Sign up
845 Mottern Rd
C Composite 57.7
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 +24.4/30.0
  • DSCR +7.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.3/10.0
  • Schools +4.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,500

845 Mottern Rd · Oliver, PA 15767
3 bd · 1.5 ba · 636 sqft · SingleFamily public records · 173 Days on market
Built 1900 3.48 ac lot ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Quiet Rural Family Home – Move-In Ready Discover peaceful country living in this clean, move-in ready rural home, ideal for families looking for space, privacy, and a calm lifestyle. Set in a quiet rural area, this well-maintained property offers comfort, safety, and a welcoming environment. Property Highlights: Family-friendly home in a quiet rural setting. Clean and well cared for throughout, move-in ready with no work needed. Spacious layout suitable for family living. Home Features: Comfortable living areas with natural light. Functional kitchen with plenty of storage. Well-sized bedrooms. Neat bathrooms and quality finishes. Lifestyle Benefits: Peaceful surroundings and fresh country air. Plenty of space for outdoor activities Ideal for families seeking privacy and tranquility

Key facts

  • 3.48 acre lot
  • Garage
  • Built 1900

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/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $305 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#628 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, schools D-, amenities F.
  • Punxsutawney Area SD (town): math 43% / reading 53% proficiency, ranked #239 of 539 in PA (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 45 active listings in the ZIP; 41 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Jefferson County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 173 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 173 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
1.03%
Cap rate
8.74%
Cash-on-cash
8.74%
DSCR
1.39
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
-3.1%
Equity multiple
0.88×
Total profit
$-4,870
Equity at exit
$22,291
10-year hold
IRR
6.6%
Equity multiple
1.49×
Total profit
$20,529
Equity at exit
$12,926

Cash invested: $41,860 (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 15767

Home prices YoY
-12.9%
Active inventory
45
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,533 medium interval (Pro) →
Mortgage (P&I)
$784
Tax from tax record
$60 /mo · $717/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$305

Break-even live

Break-even rent $1,147
Max offer price $149,500
Occupancy floor 75%

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
$37,375
Closing costs
$4,485
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 16 events

  1. 2026-06-18
    days on market $149,500 Active 173 DOM
  2. 2026-06-17
    days on market $149,500 Active 172 DOM
  3. 2026-06-16
    days on market $149,500 Active 171 DOM
  4. 2026-06-15
    days on market $149,500 Active 170 DOM
  5. 2026-06-13
    days on market $149,500 Active 168 DOM
  6. 2026-06-12
    days on market $149,500 Active 167 DOM
  7. 2026-06-09
    days on market $149,500 Active 164 DOM
  8. 2026-06-08
    days on market $149,500 Active 163 DOM
  9. 2026-06-08
    days on market $149,500 Active 162 DOM
  10. 2026-06-07
    days on market $149,500 Active 161 DOM
  11. 2026-06-04
    days on market $149,500 Active 158 DOM
  12. 2026-06-02
    days on market $149,500 Active 157 DOM
  13. 2026-06-01
    days on market $149,500 Active 156 DOM
  14. 2026-05-31
    days on market $149,500 Active 155 DOM
  15. 2026-03-27
    price $149,500 802-char remark
    Show marketing remark (802 chars)

    Quiet Rural Family Home – Move-In Ready Discover peaceful country living in this clean, move-in ready rural home, ideal for families looking for space, privacy, and a calm lifestyle. Set in a quiet rural area, this well-maintained property offers comfort, safety, and a welcoming environment. Property Highlights: Family-friendly home in a quiet rural setting. Clean and well cared for throughout, move-in ready with no work needed. Spacious layout suitable for family living. Home Features: Comfortable living areas with natural light. Functional kitchen with plenty of storage. Well-sized bedrooms. Neat bathrooms and quality finishes. Lifestyle Benefits: Peaceful surroundings and fresh country air. Plenty of space for outdoor activities Ideal for families seeking privacy and tranquility

  16. 2025-12-27
    listed $165,000 Active 802-char remark
    Show marketing remark (802 chars)

    Quiet Rural Family Home – Move-In Ready Discover peaceful country living in this clean, move-in ready rural home, ideal for families looking for space, privacy, and a calm lifestyle. Set in a quiet rural area, this well-maintained property offers comfort, safety, and a welcoming environment. Property Highlights: Family-friendly home in a quiet rural setting. Clean and well cared for throughout, move-in ready with no work needed. Spacious layout suitable for family living. Home Features: Comfortable living areas with natural light. Functional kitchen with plenty of storage. Well-sized bedrooms. Neat bathrooms and quality finishes. Lifestyle Benefits: Peaceful surroundings and fresh country air. Plenty of space for outdoor activities Ideal for families seeking privacy and tranquility

ⓘ 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
$717 · $60/mo
Projected year-2 tax
$1,540 · $128/mo
Expected delta
+$823/yr (+$69/mo · 114.7%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥92°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$18,392
− Mortgage interest
−$8,374
− Property taxes
−$717
− Insurance
−$748
− Repairs & maintenance
−$1,471
− Management
−$1,471
− Depreciation
−$4,349
Taxable income
$1,261
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$303
After-tax cash flow
$3,354/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
Punxsutawney Area SD
NCES district ID
4219800
Math proficiency
43% ▲ 1.00%
Reading proficiency
53% ▼ -8.00%
Median HH income
$40,610
Composite
40.19/100
National rank
#3787
State rank
#239 of 539 in PA

Livability — Oliver

Score
72/100
State rank
#628
US rank
#6056

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
106
Population (ZIP)
14,136

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
42,134 people
By 2030
40,512 · -3.8%
By 2040
36,747 · -12.8%
By 2050
32,755 · -22.3%
By 2075
24,402 · -42.1%
By 2100
16,398 · -61.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 2%
Common ancestry
Romanian 4% Polish 3% Iranian 2%
Foreign-born
0%
Languages at home
93% English-only · German/W. Germanic 6%

Political lean MEDSL · Jefferson

2024 margin
Solid R (+58.5) · D 20.4% · R 78.8%
2008→2024 swing
-28.7pp toward R · 2008: -29.8pp · 2024: -58.5pp
All cycles
2024: R+58.5 2020: R+58.9 2016: R+59.8 2012: R+45.4 2008: R+29.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -19.60%
Current HPI
132.6877
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

-9.4% since first listed
2 events — show timeline
  • 2026-03-27 Price Changed $149,500 West Penn MLS
  • 2025-12-27 Listed $165,000 West Penn MLS

Property tax history

+0.5%/yr

Latest (2026): $717 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…