CashFlowRE
Sign in Sign up
727 High St
B Composite 72.41
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 +21.3/30.0
  • ARV discount +15.0/15.0
  • Appreciation +9.7/10.0
  • DSCR +6.8/10.0
  • 1% rule +6.2/10.0
  • Schools +5.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$100,000

727 High St · Freeport, PA 16229
3 bd · 1.0 ba · 1,219 sqft · SingleFamily public records · 7 Days on market
Built 1900 4,356 sqft lot Est $138k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Some houses are move-in ready. Others are memory-making ready. This 3-bedroom, 2-bath bungalow is for the buyer who walks through the door and immediately starts dreaming. Dreaming about bringing the original hardwood floors back to life. Dreaming about choosing the perfect paint colors. Dreaming about restoring a home that has spent generations collecting stories and is ready for a few more. The character here is undeniable: gorgeous original woodwork, beamed ceilings, French doors, paneled doors, and fabulous turn-of-the-century light fixtures that simply can't be replicated. (And the old back staircase to the kitchen * Mwah!!) The kitchen could use a refresh, the plaster and paint need

Key facts

  • Beamed ceilings
  • French doors
  • Paneled doors

Tags

ORIGINAL HARDWOOD FLOORSGORGEOUS ORIGINAL WOODWORKBEAMED CEILINGSFRENCH DOORSPANELED DOORSCOPPER-LOOK METAL ROOF

Property features AI

Exterior

  • Parking: On-street parking (2 total parking spaces noted)
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Resale property; Metal roof
  • Construction: Brick and stucco construction; Home warranty included
  • Exterior features: Small lot (approximately 0.1 acre)

Interior

  • Kitchen: Main-level kitchen (10 x 17)
  • Bedrooms: Upper-level bedrooms (two listed at 11 x 10; one additional upper room 16 x 12); Basement bonus room (17 x 8)
  • Flooring: Hardwood; Vinyl
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Decorative living room fireplace; Has basement with walk-up access and utility area; Hardwood and vinyl flooring
  • Laundry & utility: Basement laundry area (21 x 25); Washer and dryer included

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 $100k.

Deal economics

  • At list price, monthly cash flow is $147 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).

Location & tenants

  • Location reads 65/100 on livability (#1,133 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Freeport Area SD (rural): math 48% / reading 70% proficiency, ranked #74 of 539 in PA (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: 12 active listings in the ZIP; 58 units permitted in Armstrong County in 2024 (20 in 5+ unit buildings).

Forward outlook

  • In year one you build about $10k of equity ($691 loan paydown + $9k appreciation (9.4% local appreciation)).
  • Armstrong County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (9.4% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $100,000

Questions for the listing agent

  1. Built in 1900 — 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. Schools are B-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?
  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 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
1.12%
Cap rate
8.05%
Cash-on-cash
6.29%
DSCR
1.28
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$137,747
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
125 Washington St 0.21mi 3/1.5 1,298 (+6%) 1mo $145,000 $112 77
139 Stewart St 0.39mi 3/1.5 1,216 (-0%) 21mo $138,000 $113 62
127 Washington St 0.21mi 3/1.0 1,120 (-8%) 22mo $148,000 $132 59
133 Old Pike Rd 0.65mi 3/1.5 1,159 (-5%) 5mo $147,000 $127 56
521 High St 0.22mi 2/2.0 (-1) 1,377 (+13%) 6mo $137,500 $100 54

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

Projected returns pro-forma

9.44% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.8%
Equity multiple
3.14×
Total profit
$60,033
Equity at exit
$86,023
10-year hold
IRR
24.4%
Equity multiple
7.02×
Total profit
$168,624
Equity at exit
$181,349

Cash invested: $28,000 (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 16229

Home prices YoY
3.6%
Active inventory
12
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,117 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$170 /mo · $2,037/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$147

Break-even live

Break-even rent $931
Max offer price $100,000
Occupancy floor 82%

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
$25,000
Closing costs
$3,000
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 7 events

  1. 2026-06-18
    days on market $100,000 Active 7 DOM
  2. 2026-06-17
    days on market $100,000 Active 6 DOM
  3. 2026-06-16
    days on market $100,000 Active 5 DOM
  4. 2026-06-15
    days on market $100,000 Active 4 DOM
  5. 2026-06-13
    days on market $100,000 Active 2 DOM
  6. 2026-06-12
    remarks 699-char remark
  7. 2026-06-12
    listed $100,000 Active 1 DOM

ⓘ 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
$2,037 · $170/mo
Projected year-2 tax
$2,037 · $170/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 4/10 Moderate 8 d/yr ≥97°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$13,406
− Mortgage interest
−$5,602
− Property taxes
−$2,037
− Insurance
−$500
− Repairs & maintenance
−$1,072
− Management
−$1,072
− Depreciation
−$2,909
Taxable income
$214
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$51
After-tax cash flow
$1,710/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
Freeport Area SD
NCES district ID
4210440
Math proficiency
48% ▼ -15.00%
Reading proficiency
70% ▼ -10.00%
Median HH income
$64,311
Composite
51.53/100
National rank
#1716
State rank
#74 of 539 in PA

Livability — Freeport

Score
65/100
State rank
#1133
US rank
#13004

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
Freeport, PA
Population (ZIP)
4,900

Population outlook (Armstrong County) Hauer SSP2

Today (2025)
62,513 people
By 2030
59,579 · -4.7%
By 2040
52,890 · -15.4%
By 2050
45,904 · -26.6%
By 2075
32,023 · -48.8%
By 2100
20,415 · -67.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Asian 1%
Common ancestry
Romanian 11% Slovak 3% Italian 3%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Armstrong

2024 margin
Solid R (+53.2) · D 23.0% · R 76.2%
2008→2024 swing
-28.6pp toward R · 2008: -24.6pp · 2024: -53.2pp
All cycles
2024: R+53.2 2020: R+52.3 2016: R+52.0 2012: R+37.2 2008: R+24.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.44%
Current HPI
269.016
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

1 event — show timeline
  • 2026-06-11 Listed $100,000 West Penn MLS

Property tax history

+1.6%/yr

Latest (2026): $2,037 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…