CashFlowRE
Sign in Sign up
307 Lambert St
C+ Composite 64.0
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 +27.1/30.0
  • DSCR +9.4/10.0
  • 1% rule +7.6/10.0
  • Appreciation +6.9/10.0
  • Schools +4.4/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.5/15.0

$107,000

307 Lambert St · Central City, PA 15926
6 bd · 0.5 ba · 2,298 sqft · SingleFamily public records · 258 Days on market
Built 1965 4,791 sqft lot $47/sqft · at area comps Est $93k · 16% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step inside a home with great bones and an exciting future! The main level has spacious rooms that could be easily refreshed with new flooring, bright paint, and a stylish kitchen makeover. You'll find both a family room and living room, a formal dining area, convenient main-level laundry with full bath, and convenient mudroom off the kitchen. The upper level shines with newer updates. Fresh Carpet, windows, insulation and an updated bath. The unfinished, 31x31 attic space is waiting for your vision, dreamy primary suite or bonus living space. Relax on the covered front porch or play with your furry friend in the backyard. Paved 3+ car off-street parking spot for added conveinence. Adventure is always close - enjoy summer days at Indian Lake, explore history at the Flight 93 Memorial, or travel through the mountains to Ligonier and Bedford for year-round activities. Bring your ideas and watch it come to life!

Key facts

  • Living room
  • Newer updates
  • Family room

Tags

FAMILY ROOMLIVING ROOMFORMAL DINING AREAMAIN-LEVEL LAUNDRYMUDROOMNEWER UPDATES

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 6-bed/0.5-bath single-family listed at $107k.

Deal economics

  • At list price, monthly cash flow is $303 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $107k).
  • Recommended offer: $94k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#1,333 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: schools F, amenities F, commute F.
  • Shade-Central City SD (rural): math 45% / reading 55% proficiency, ranked #411 of 658 in PA (top 62%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 25 active listings in the ZIP; 78 units permitted in Somerset County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($740 loan paydown + $4k appreciation (3.9% local appreciation)).
  • Somerset County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.9% appreciation + 3.0% rent growth), your $30k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 258 days — a 12% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 20y ago; this cycle's ask has dropped $8k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $28k; list at $107k implies a 289% gain — meaningful room to come down on a strong offer.
Recommended offer $94,160 (12.0% below list)

Questions for the listing agent

  1. It's been on market 258 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 1965 — 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 F-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
1.26%
Cap rate
9.69%
Cash-on-cash
12.14%
DSCR
1.54
GRM
6.6

CMA / ARV

ARV (median comp)
$92,569
List price
$107,000
Delta
15.59%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

3.89% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.9%
Equity multiple
2.25×
Total profit
$37,330
Equity at exit
$53,540
10-year hold
IRR
21.3%
Equity multiple
4.33×
Total profit
$99,824
Equity at exit
$87,007

Cash invested: $29,960 (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 15926

Home prices YoY
2.6%
Active inventory
25
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,346 medium interval (Pro) →
Mortgage (P&I)
$561
Tax from tax record
$155 /mo · $1,857/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$303

Break-even live

Break-even rent $963
Max offer price $107,000
Occupancy floor 72%

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
$26,750
Closing costs
$3,210
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 23 events

  1. 2026-06-18
    days on market $107,000 Active 258 DOM
  2. 2026-06-17
    days on market $107,000 Active 257 DOM
  3. 2026-06-16
    days on market $107,000 Active 256 DOM
  4. 2026-06-15
    days on market $107,000 Active 255 DOM
  5. 2026-06-13
    days on market $107,000 Active 253 DOM
  6. 2026-06-12
    days on market $107,000 Active 252 DOM
  7. 2026-06-09
    days on market $107,000 Active 249 DOM
  8. 2026-06-08
    days on market $107,000 Active 248 DOM
  9. 2026-06-08
    days on market $107,000 Active 247 DOM
  10. 2026-06-05
    days on market $107,000 Active 245 DOM
  11. 2026-06-04
    days on market $107,000 Active 243 DOM
  12. 2026-06-02
    days on market $107,000 Active 242 DOM
  13. 2026-06-01
    days on market $107,000 Active 241 DOM
  14. 2026-05-31
    days on market $107,000 Active 240 DOM
  15. 2026-01-15
    price $107,000 922-char remark
    Show marketing remark (928 chars)

    Step inside a home with great bones and an exciting future! The main level has spacious rooms that could be easily refreshed with new flooring, bright paint, and a stylish kitchen makeover. You’ll find both a family room and living room, a formal dining area, convenient main-level laundry with full bath, and convenient mudroom off the kitchen. The upper level shines with newer updates. Fresh Carpet, windows, insulation and an updated bath. The unfinished, 31x31 attic space is waiting for your vision, dreamy primary suite or bonus living space. Relax on the covered front porch or play with your furry friend in the backyard. Paved 3+ car off-street parking spot for added conveinence. Adventure is always close - enjoy summer days at Indian Lake, explore history at the Flight 93 Memorial, or travel through the mountains to Ligonier and Bedford for year-round activities. Bring your ideas and watch it come to life!

  16. 2026-01-15
    price $107,000 928-char remark
    Show marketing remark (928 chars)

    Step inside a home with great bones and an exciting future! The main level has spacious rooms that could be easily refreshed with new flooring, bright paint, and a stylish kitchen makeover. You’ll find both a family room and living room, a formal dining area, convenient main-level laundry with full bath, and convenient mudroom off the kitchen. The upper level shines with newer updates. Fresh Carpet, windows, insulation and an updated bath. The unfinished, 31x31 attic space is waiting for your vision, dreamy primary suite or bonus living space. Relax on the covered front porch or play with your furry friend in the backyard. Paved 3+ car off-street parking spot for added conveinence. Adventure is always close - enjoy summer days at Indian Lake, explore history at the Flight 93 Memorial, or travel through the mountains to Ligonier and Bedford for year-round activities. Bring your ideas and watch it come to life!

  17. 2025-11-03
    price $110,000 922-char remark
    Show marketing remark (928 chars)

    Step inside a home with great bones and an exciting future! The main level has spacious rooms that could be easily refreshed with new flooring, bright paint, and a stylish kitchen makeover. You’ll find both a family room and living room, a formal dining area, convenient main-level laundry with full bath, and convenient mudroom off the kitchen. The upper level shines with newer updates. Fresh Carpet, windows, insulation and an updated bath. The unfinished, 31x31 attic space is waiting for your vision, dreamy primary suite or bonus living space. Relax on the covered front porch or play with your furry friend in the backyard. Paved 3+ car off-street parking spot for added conveinence. Adventure is always close - enjoy summer days at Indian Lake, explore history at the Flight 93 Memorial, or travel through the mountains to Ligonier and Bedford for year-round activities. Bring your ideas and watch it come to life!

  18. 2025-11-03
    price $110,000 928-char remark
    Show marketing remark (928 chars)

    Step inside a home with great bones and an exciting future! The main level has spacious rooms that could be easily refreshed with new flooring, bright paint, and a stylish kitchen makeover. You’ll find both a family room and living room, a formal dining area, convenient main-level laundry with full bath, and convenient mudroom off the kitchen. The upper level shines with newer updates. Fresh Carpet, windows, insulation and an updated bath. The unfinished, 31x31 attic space is waiting for your vision, dreamy primary suite or bonus living space. Relax on the covered front porch or play with your furry friend in the backyard. Paved 3+ car off-street parking spot for added conveinence. Adventure is always close - enjoy summer days at Indian Lake, explore history at the Flight 93 Memorial, or travel through the mountains to Ligonier and Bedford for year-round activities. Bring your ideas and watch it come to life!

  19. 2025-10-03
    listed $115,000 Active 922-char remark
    Show marketing remark (928 chars)

    Step inside a home with great bones and an exciting future! The main level has spacious rooms that could be easily refreshed with new flooring, bright paint, and a stylish kitchen makeover. You’ll find both a family room and living room, a formal dining area, convenient main-level laundry with full bath, and convenient mudroom off the kitchen. The upper level shines with newer updates. Fresh Carpet, windows, insulation and an updated bath. The unfinished, 31x31 attic space is waiting for your vision, dreamy primary suite or bonus living space. Relax on the covered front porch or play with your furry friend in the backyard. Paved 3+ car off-street parking spot for added conveinence. Adventure is always close - enjoy summer days at Indian Lake, explore history at the Flight 93 Memorial, or travel through the mountains to Ligonier and Bedford for year-round activities. Bring your ideas and watch it come to life!

  20. 2025-10-03
    listed $115,000 Active 928-char remark
    Show marketing remark (928 chars)

    Step inside a home with great bones and an exciting future! The main level has spacious rooms that could be easily refreshed with new flooring, bright paint, and a stylish kitchen makeover. You’ll find both a family room and living room, a formal dining area, convenient main-level laundry with full bath, and convenient mudroom off the kitchen. The upper level shines with newer updates. Fresh Carpet, windows, insulation and an updated bath. The unfinished, 31x31 attic space is waiting for your vision, dreamy primary suite or bonus living space. Relax on the covered front porch or play with your furry friend in the backyard. Paved 3+ car off-street parking spot for added conveinence. Adventure is always close - enjoy summer days at Indian Lake, explore history at the Flight 93 Memorial, or travel through the mountains to Ligonier and Bedford for year-round activities. Bring your ideas and watch it come to life!

  21. 2006-11-20
    soldstatus $27,500
  22. 2006-11-20
    soldstatus $27,500
  23. 2006-08-09
    listed $37,500

ⓘ 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
$1,857 · $155/mo
Projected year-2 tax
$1,857 · $155/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 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥87°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$16,155
− Mortgage interest
−$5,994
− Property taxes
−$1,857
− Insurance
−$535
− Repairs & maintenance
−$1,292
− Management
−$1,292
− Depreciation
−$3,113
Taxable income
$2,072
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$497
After-tax cash flow
$3,140/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
Shade-Central City SD
NCES district ID
4221180
Math proficiency
45% ▲ 2.00%
Reading proficiency
55% ▼ -2.00%
Median HH income
$39,850
Composite
43.81/100
National rank
#6340
State rank
#411 of 658 in PA

Livability — Central City

Score
62/100
State rank
#1333
US rank
#16460

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Central City, PA
Population (ZIP)
2,474

Population outlook (Somerset County) Hauer SSP2

Today (2025)
71,318 people
By 2030
68,555 · -3.9%
By 2040
62,447 · -12.4%
By 2050
56,437 · -20.9%
By 2075
44,453 · -37.7%
By 2100
32,408 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Two or more races 1%
Common ancestry
Romanian 14% Lithuanian 2% Slovak 2%
Foreign-born
1% · Vietnam
Languages at home
96% English-only · German/W. Germanic 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Somerset

2024 margin
Solid R (+57.2) · D 21.0% · R 78.3%
2008→2024 swing
-32.2pp toward R · 2008: -25.0pp · 2024: -57.2pp
All cycles
2024: R+57.2 2020: R+56.3 2016: R+55.9 2012: R+42.9 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.89%
Current HPI
151.1455
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

+185.3% since first listed
9 events — show timeline
  • 2026-01-15 Price Changed $107,000 CSMLS
  • 2026-01-15 Price Changed $107,000 West Penn MLS
  • 2025-11-03 Price Changed $110,000 CSMLS
  • 2025-11-03 Price Changed $110,000 West Penn MLS
  • 2025-10-03 Listed $115,000 West Penn MLS
  • 2025-10-03 Listed $115,000 CSMLS
  • 2006-11-20 Sold (Public Records) $27,500 Public Records
  • 2006-11-20 Sold (MLS) $27,500 CSMLS
  • 2006-08-09 Listed $37,500 CSMLS

Property tax history

+2.0%/yr

Latest (2026): $1,857 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…