CashFlowRE
Sign in Sign up
520 W Ogle St Multi-family
D Composite 43.75
Why this score? — see what drove the D 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 +13.8/30.0
  • ARV discount +8.9/15.0
  • Livability +4.4/5.0
  • DSCR +4.2/10.0
  • Schools +4.1/10.0
  • 1% rule +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

520 W Ogle St · Ebensburg, PA 15931
2 bd · 1.0 ba · 1,176 sqft · MultiFamily · 16 Days on market
5,663 sqft lot $110/sqft · at area comps Est $134k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Welcome to 520 W Ogle Street in the Ebensburg Borough! This charming Cape Cod offers a rare opportunity with a potential second dwelling or workshop, ideally located directly across from the ball field and playground, and just a short walk to the Ghost Town Trail. With a little TLC, this could be an incredible property. The main level features a spacious foyer, a large sun-filled living room, formal dining area, and a cozy kitchen with classic oak cabinetry. Upstairs, you'll find two comfortably sized bedrooms and a full bathroom. The basement is unfinished but provides excellent storage space and includes laundry. Outside, enjoy a covered front porch, off-street parking, and a large private yard. A standout feature is the detached 2-car garage with a potential apartment above, offering excellent possibilities for additional income, guest space, or a workshop. The upper unit will require a new sewer line and heating system to be fully functional. Don't miss this versatile property in a prime in-town location. Call today to schedule your private tour!

Key facts

  • Covered front porch
  • Large private yard
  • 5,663 sq ft lot

Tags

POTENTIAL SECOND DWELLINGDETACHED 2-CAR GARAGELARGE PRIVATE YARDCOVERED FRONT PORCHSHORT WALK TO GHOST TOWN TRAIL

Property features AI

Exterior

  • Parking: Detached off-street garage; 2 garage spaces
  • Utilities: Public water; Public sewer (sewer available)
  • Home design: Single Family Residence; Residential property; One-and-a-half to two story structure; 2 total stories
  • Construction: Vinyl siding
  • Exterior features: Shingle roof; Public maintained road frontage on a city street; Zoned residential

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating; Natural gas
  • Interior features: Full, unfinished basement; Hot water heating; Natural gas heating

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 2-bed/1.0-bath multifamily listed at $130k.

Deal economics

  • At list price, monthly cash flow is $11 ($130/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 $110k (15.3% below list).
  • Recommended offer: $110k (15.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 87/100 on livability (#53 in PA, #310 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing 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.
  • Zoned schools: Cambria El Sch (math 45% / reading 61%, grade C, #571 of 1,518 statewide, top 38%, 450 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: 39 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 $898 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y 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.
Recommended offer $110,000 (15.3% 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. 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?
  4. 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.
  5. 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.
  6. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.85%
Cap rate
6.39%
Cash-on-cash
0.36%
DSCR
1.02
GRM
9.8

CMA / ARV

ARV (median comp)
$134,223
List price
$129,900
Delta
-3.22%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-15.7%
Equity multiple
0.44×
Total profit
$-20,368
Equity at exit
$19,369
10-year hold
IRR
-7.3%
Equity multiple
0.54×
Total profit
$-16,880
Equity at exit
$11,231

Cash invested: $36,372 (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
39
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,100 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$123 /mo · $1,474/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$11

Break-even live

Break-even rent $1,086
Max offer price $129,900
Occupancy floor 94%

Sensitivity live

Price -10% $84 -5% $48 +0% $11 +5% $-26 +10% $-63
Rent -10% $-76 -5% $-33 +0% $11 +5% $54 +10% $98
Rate -1.0pp $76 -0.5pp $44 base $11 +0.5pp $-23 +1.0pp $-57

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
$32,475
Closing costs
$3,897
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 45d 1 0.54mi

Listing history 7 events

  1. 2026-05-14
    status Pending 1066-char remark
    Show marketing remark (1066 chars)

    Welcome to 520 W Ogle Street in the Ebensburg Borough! This charming Cape Cod offers a rare opportunity with a potential second dwelling or workshop, ideally located directly across from the ball field and playground, and just a short walk to the Ghost Town Trail. With a little TLC, this could be an incredible property. The main level features a spacious foyer, a large sun-filled living room, formal dining area, and a cozy kitchen with classic oak cabinetry. Upstairs, you'll find two comfortably sized bedrooms and a full bathroom. The basement is unfinished but provides excellent storage space and includes laundry. Outside, enjoy a covered front porch, off-street parking, and a large private yard. A standout feature is the detached 2-car garage with a potential apartment above, offering excellent possibilities for additional income, guest space, or a workshop. The upper unit will require a new sewer line and heating system to be fully functional. Don't miss this versatile property in a prime in-town location. Call today to schedule your private tour!

  2. 2026-05-14
    status Pending 1066-char remark
    Show marketing remark (1066 chars)

    Welcome to 520 W Ogle Street in the Ebensburg Borough! This charming Cape Cod offers a rare opportunity with a potential second dwelling or workshop, ideally located directly across from the ball field and playground, and just a short walk to the Ghost Town Trail. With a little TLC, this could be an incredible property. The main level features a spacious foyer, a large sun-filled living room, formal dining area, and a cozy kitchen with classic oak cabinetry. Upstairs, you'll find two comfortably sized bedrooms and a full bathroom. The basement is unfinished but provides excellent storage space and includes laundry. Outside, enjoy a covered front porch, off-street parking, and a large private yard. A standout feature is the detached 2-car garage with a potential apartment above, offering excellent possibilities for additional income, guest space, or a workshop. The upper unit will require a new sewer line and heating system to be fully functional. Don't miss this versatile property in a prime in-town location. Call today to schedule your private tour!

  3. 2026-04-27
    listed $129,900 Active 1066-char remark
    Show marketing remark (1066 chars)

    Welcome to 520 W Ogle Street in the Ebensburg Borough! This charming Cape Cod offers a rare opportunity with a potential second dwelling or workshop, ideally located directly across from the ball field and playground, and just a short walk to the Ghost Town Trail. With a little TLC, this could be an incredible property. The main level features a spacious foyer, a large sun-filled living room, formal dining area, and a cozy kitchen with classic oak cabinetry. Upstairs, you'll find two comfortably sized bedrooms and a full bathroom. The basement is unfinished but provides excellent storage space and includes laundry. Outside, enjoy a covered front porch, off-street parking, and a large private yard. A standout feature is the detached 2-car garage with a potential apartment above, offering excellent possibilities for additional income, guest space, or a workshop. The upper unit will require a new sewer line and heating system to be fully functional. Don't miss this versatile property in a prime in-town location. Call today to schedule your private tour!

  4. 2026-04-27
    listed $129,900 Active 1066-char remark
    Show marketing remark (1066 chars)

    Welcome to 520 W Ogle Street in the Ebensburg Borough! This charming Cape Cod offers a rare opportunity with a potential second dwelling or workshop, ideally located directly across from the ball field and playground, and just a short walk to the Ghost Town Trail. With a little TLC, this could be an incredible property. The main level features a spacious foyer, a large sun-filled living room, formal dining area, and a cozy kitchen with classic oak cabinetry. Upstairs, you'll find two comfortably sized bedrooms and a full bathroom. The basement is unfinished but provides excellent storage space and includes laundry. Outside, enjoy a covered front porch, off-street parking, and a large private yard. A standout feature is the detached 2-car garage with a potential apartment above, offering excellent possibilities for additional income, guest space, or a workshop. The upper unit will require a new sewer line and heating system to be fully functional. Don't miss this versatile property in a prime in-town location. Call today to schedule your private tour!

  5. 2016-07-28
    soldstatus $140,000
  6. 2013-04-25
    listed $129,900
  7. 2003-04-11
    soldstatus $42,000

ⓘ 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
$1,474 · $123/mo
Projected year-2 tax
$1,763 · $147/mo
Expected delta
+$289/yr (+$24/mo · 19.6%)

ⓘ 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 ≥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
−$7,276
− Property taxes
−$1,474
− Insurance
−$650
− Repairs & maintenance
−$1,056
− Management
−$1,056
− Depreciation
−$3,779
Taxable loss
−$2,091
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$502
After-tax cash flow
$632/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

+209.3% since first listed
7 events — show timeline
  • 2026-05-14 Pending CSMLS
  • 2026-05-14 Pending AHARMLS
  • 2026-04-27 Listed $129,900 CSMLS
  • 2026-04-27 Listed $129,900 AHARMLS
  • 2016-07-28 Sold (Public Records) $140,000 Public Records
  • 2013-04-25 Listed $129,900 AHARMLS
  • 2003-04-11 Sold (Public Records) $42,000 Public Records

Property tax history

+2.2%/yr

Latest (2026): $1,474 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…