CashFlowRE
Sign in Sign up
600 Manor St
C- Composite 51.6
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.7/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$17,000

600 Manor St · Marion Center, PA 15759
4 bd · 1.0 ba · 1,320 sqft · SingleFamily public records · 210 Days on market
Built 1915 8,999 sqft lot $13/sqft · 86% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all investors! This 4-bedroom home located in the heart of Marion Center is ready for its new owner to give it a whole new look. Situated on a corner lot in town, local amenities are within walking distance and Marion Center Area High School is just half a mile away. Bring your contractor, architect, or renovation expert and plan out how you'd like to work up this house and turn it into a home.

Key facts

  • Walking distance
  • Local amenities
  • Corner lot

Tags

CORNER LOTLOCAL AMENITIESWALKING DISTANCE

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 4-bed/1.0-bath single-family listed at $17k.

Deal economics

  • At list price, monthly cash flow is $818 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $17k).
  • Recommended offer: $15k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#1,291 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Marion Center Area SD (rural): math 39% / reading 61% proficiency, ranked #184 of 539 in PA (top 34%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 4 active listings in the ZIP; 44 units permitted in Indiana County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $695 of equity ($118 loan paydown + $577 appreciation (3.4% local appreciation)).
  • Indiana County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.4% appreciation + 3.0% rent growth), your $5k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 210 days — a 12% lower offer ($15k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1915 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $14,960 (12.0% below list)

Questions for the listing agent

  1. It's been on market 210 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 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
7.38%
Cap rate
67.96%
Cash-on-cash
220.23%
DSCR
10.80
GRM
1.1

CMA / ARV

ARV (median comp)
$124,388
List price
$17,000
Delta
-86.33%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
505 Manor St 0.05mi 3/2.0 (-1) 1,146 (-13%) 17mo $134,000 $117 53

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

Projected returns pro-forma

3.39% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
12.46×
Total profit
$54,556
Equity at exit
$8,021
10-year hold
IRR
Equity multiple
26.39×
Total profit
$120,841
Equity at exit
$12,663

Cash invested: $4,760 (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 15759

Home prices YoY
2.8%
Active inventory
4
Price-to-rent
1.1×

Monthly cashflow live

Estimated rent
$1,254 medium interval (Pro) →
Mortgage (P&I)
$89
Tax est. 1.5%
$21 /mo · $255/yr
Insurance
$7
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$818

Break-even live

Break-even rent $219
Max offer price $17,000
Occupancy floor 30%

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
$4,250
Closing costs
$510
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 8 events

  1. 2026-06-03
    status $17,000 Pending 210 DOM
  2. 2026-06-02
    days on market $17,000 Active 210 DOM
  3. 2026-06-01
    days on market $17,000 Active 209 DOM
  4. 2026-05-31
    days on market $17,000 Active 208 DOM
  5. 2026-05-30
    days on market $17,000 Active 207 DOM
  6. 2026-02-02
    price $17,000 405-char remark
    Show marketing remark (405 chars)

    Calling all investors! This 4-bedroom home located in the heart of Marion Center is ready for its new owner to give it a whole new look. Situated on a corner lot in town, local amenities are within walking distance and Marion Center Area High School is just half a mile away. Bring your contractor, architect, or renovation expert and plan out how you'd like to work up this house and turn it into a home.

  7. 2025-11-04
    listed $20,000 Active 405-char remark
    Show marketing remark (405 chars)

    Calling all investors! This 4-bedroom home located in the heart of Marion Center is ready for its new owner to give it a whole new look. Situated on a corner lot in town, local amenities are within walking distance and Marion Center Area High School is just half a mile away. Bring your contractor, architect, or renovation expert and plan out how you'd like to work up this house and turn it into a home.

  8. 2023-09-15
    soldstatus $230,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$15,054
− Mortgage interest
−$952
− Property taxes
−$255
− Insurance
−$752
− Repairs & maintenance
−$1,204
− Management
−$1,204
− Depreciation
−$495
Taxable income
$10,192
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,446
After-tax cash flow
$7,370/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
Marion Center Area SD
NCES district ID
4214730
Math proficiency
39% ▼ -11.00%
Reading proficiency
61% ▼ -7.00%
Median HH income
$48,766
Composite
42.58/100
National rank
#3194
State rank
#184 of 539 in PA

Livability — Marion Center

Score
63/100
State rank
#1291
US rank
#15852

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marion Center, PA
Population (ZIP)
2,778

Population outlook (Indiana County) Hauer SSP2

Today (2025)
84,294 people
By 2030
81,773 · -3.0%
By 2040
75,213 · -10.8%
By 2050
69,348 · -17.7%
By 2075
57,951 · -31.3%
By 2100
47,313 · -43.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Polish 4% Romanian 4% Serbian 3%
Foreign-born
1%
Languages at home
85% English-only · German/W. Germanic 12% Spanish 1% Other Indo-European 1%

Political lean MEDSL · Indiana

2024 margin
Solid R (+39.1) · D 30.1% · R 69.2%
2008→2024 swing
-32.0pp toward R · 2008: -7.1pp · 2024: -39.1pp
All cycles
2024: R+39.1 2020: R+37.5 2016: R+35.6 2012: R+18.8 2008: R+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.39%
Current HPI
125.2748
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

-92.6% since first listed
3 events — show timeline
  • 2026-02-02 Price Changed $17,000 West Penn MLS
  • 2025-11-04 Listed $20,000 West Penn MLS
  • 2023-09-15 Sold (Public Records) $230,000 Public Records

Property tax history

+2.3%/yr

Latest (2026): $1,045 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…