CashFlowRE
Sign in Sign up
62 & 64 Catherine St
D Composite 41.8
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 +14.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • 1% rule +3.3/10.0
  • Livability +3.3/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

62 & 64 Catherine St · Lewistown, PA 17044
3 bd · 1.0 ba · 960 sqft · Other public records · 18 Days on market
Built 1935 2,613 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment opportunity or live in 1 side & collect rent from the other. #64 features a walk-in closet, central air & finished attic. Move-in condition. Both sides are currently tenant occupied. Tenants pay heat & electric. Large yard w/ off street parking. One side has a walk-up attic the other side has no attic. The deed references for both sides are 428-0849 & 2010-1331.

Key facts

  • Remodeled
  • Separate deeds
  • Duplex

Tags

DUPLEXSEPARATE DEEDSREMODELED

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 other listed at $130k.

Deal economics

  • At list price, monthly cash flow is $39 ($468/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 $107k (17.4% below list).
  • Recommended offer: $107k (17.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 5.0% in Lewistown — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 66/100 on livability (#1,057 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, amenities D+, commute F.
  • Mifflin County SD (town): math 28% / reading 49% proficiency, ranked #380 of 539 in PA (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 73 active listings in the ZIP; 58 units permitted in Mifflin 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.
  • Mifflin County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y 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.
  • Current owner paid $25k; list at $130k implies a 420% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $107,297 (17.4% below list)

Questions for the listing agent

  1. Built in 1935 — 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. 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 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
0.83%
Cap rate
6.65%
Cash-on-cash
1.29%
DSCR
1.06
GRM
10.1

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
-14.3%
Equity multiple
0.49×
Total profit
$-18,602
Equity at exit
$19,369
10-year hold
IRR
-5.6%
Equity multiple
0.64×
Total profit
$-13,153
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 17044

Home prices YoY
-6.7%
Active inventory
73
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,073 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$73 /mo · $879/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$39

Break-even live

Break-even rent $1,024
Max offer price $129,900
Occupancy floor 91%

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.

Listing history 13 events

  1. 2026-04-24
    status Pending
  2. 2026-04-06
    listed $129,900 Active
  3. 2024-01-04
    soldstatus $25,000 Closed
  4. 2024-01-04
    soldstatus $24,000
  5. 2023-12-18
    status Pending
  6. 2023-09-18
    listed $32,000 Active
  7. 2015-09-23
    soldstatus $18,100
  8. 2015-09-22
    soldstatus $36,500 405-char remark
    Show marketing remark (405 chars)

    Great investment opportunity or live in 1 side & collect rent from the other. #64 features a walk-in closet, central air & finished attic. Move-in condition. Both sides are currently tenant occupied. Tenants pay heat & electric. Large yard w/ off street parking. One side has a walk-up attic the other side has no attic. The deed references for both sides are 428-0849 & 2010-1331.

  9. 2015-09-22
    soldstatus $36,500
    Show marketing remark (405 chars)

    Great investment opportunity or live in 1 side & collect rent from the other. #64 features a walk-in closet, central air & finished attic. Move-in condition. Both sides are currently tenant occupied. Tenants pay heat & electric. Large yard w/ off street parking. One side has a walk-up attic the other side has no attic. The deed references for both sides are 428-0849 & 2010-1331.

  10. 2015-05-01
    listed $39,900 405-char remark
    Show marketing remark (405 chars)

    Great investment opportunity or live in 1 side & collect rent from the other. #64 features a walk-in closet, central air & finished attic. Move-in condition. Both sides are currently tenant occupied. Tenants pay heat & electric. Large yard w/ off street parking. One side has a walk-up attic the other side has no attic. The deed references for both sides are 428-0849 & 2010-1331.

  11. 2015-05-01
    listed $39,900
    Show marketing remark (405 chars)

    Great investment opportunity or live in 1 side & collect rent from the other. #64 features a walk-in closet, central air & finished attic. Move-in condition. Both sides are currently tenant occupied. Tenants pay heat & electric. Large yard w/ off street parking. One side has a walk-up attic the other side has no attic. The deed references for both sides are 428-0849 & 2010-1331.

  12. 2010-04-06
    soldstatus $16,000
  13. 1989-07-10
    soldstatus $20,500

ⓘ 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
$879 · $73/mo
Projected year-2 tax
$1,466 · $122/mo
Expected delta
+$587/yr (+$49/mo · 66.7%)

ⓘ 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 4/10 Moderate 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$12,876
− Mortgage interest
−$7,276
− Property taxes
−$879
− Insurance
−$650
− Repairs & maintenance
−$1,030
− Management
−$1,030
− Depreciation
−$3,779
Taxable loss
−$1,769
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$424
After-tax cash flow
$893/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
Mifflin County SD
NCES district ID
4215290
Math proficiency
28% ▼ -7.00%
Reading proficiency
49% ▼ -9.00%
Median HH income
$40,718
Composite
32.28/100
National rank
#5755
State rank
#380 of 539 in PA

Livability — Lewistown

Score
66/100
State rank
#1057
US rank
#11920

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lewistown, PA
Population (ZIP)
20,526

Population outlook (Mifflin County) Hauer SSP2

Today (2025)
44,611 people
By 2030
43,212 · -3.1%
By 2040
40,197 · -9.9%
By 2050
36,813 · -17.5%
By 2075
28,833 · -35.4%
By 2100
20,296 · -54.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Romanian 2% Polish 2% Serbian 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Mifflin

2024 margin
Solid R (+56.4) · D 21.4% · R 77.9%
2008→2024 swing
-22.8pp toward R · 2008: -33.7pp · 2024: -56.4pp
All cycles
2024: R+56.4 2020: R+56.1 2016: R+57.5 2012: R+46.8 2008: R+33.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -15.27%
Current HPI
214.2729
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

+533.7% since first listed
13 events — show timeline
  • 2026-04-24 Pending BRIGHT MLS
  • 2026-04-06 Listed $129,900 BRIGHT MLS
  • 2024-01-04 Sold (Public Records) $24,000 Public Records
  • 2024-01-04 Sold (MLS) $25,000 BRIGHT MLS
  • 2023-12-18 Pending BRIGHT MLS
  • 2023-09-18 Listed $32,000 BRIGHT MLS
  • 2015-09-23 Sold (Public Records) $18,100 Public Records
  • 2015-09-22 Sold (MLS) $36,500 BRIGHT MLS
  • 2015-09-22 Sold (MLS) $36,500 BRIGHT MLS
  • 2015-05-01 Listed $39,900 BRIGHT MLS
  • 2015-05-01 Listed $39,900 BRIGHT MLS
  • 2010-04-06 Sold (Public Records) $16,000 Public Records
  • 1989-07-10 Sold (Public Records) $20,500 Public Records

Property tax history

+0.8%/yr

Latest (2026): $879 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…