CashFlowRE
Sign in Sign up
1714 Upper Vly
D- Composite 35.26
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 +15.0/30.0
  • DSCR +4.6/10.0
  • 1% rule +3.8/10.0
  • Schools +3.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$239,900

1714 Upper Vly · Sun Valley, PA 18330
3 bd · 1.5 ba · 1,008 sqft · SingleFamily public records · 26 Days on market
Built 1991 0.68 ac lot Est $183k · 31% over $25/mo HOA · 1% of rent

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

Listing remarks MLS

Move in ready Ranch home offering 3 bedrooms, 1 full bathroom situated on a double lot! This home offers an open floor plan with a large kitchen/dining area and large living room. One floor offers everything you need! Plenty of space for entertaining. Outside you will find a deck for relaxing on those summer evenings overlooking your spacious backyard.

Key facts

  • Open floor plan
  • Deck for relaxing
  • Spacious backyard

Tags

OPEN FLOOR PLANLARGE KITCHEN DINING AREALARGE LIVING ROOMDECK FOR RELAXINGSPACIOUS BACKYARD

Property features AI

Finance

  • HOA & community: Association fee $300 annually

Exterior

  • Parking: Driveway; Off-street parking
  • Utilities: Well water; Septic tank
  • Home design: Single-story home; Vinyl siding; Asphalt/fiberglass roof
  • Construction: Vinyl siding construction; Asphalt/Fiberglass roof; Year built: Unknown
  • Exterior features: Deck; Lot approximately 0.68 acres

Interior

  • Kitchen: Kitchen with dining area (approx. 18 x 13)
  • Bedrooms: Three first-floor bedrooms (approx. 9 x 10, 11 x 9, 11 x 13)
  • Bathrooms: One full bathroom (first floor)
  • Heating & cooling: Baseboard heating (electric); Ceiling fan(s)
  • Interior features: Attic; Dining area; Eat-in kitchen; Storage
  • Laundry & utility: Washer hookup on main level; Dryer hookup on main level; Electric water heater

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/1.5-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $73 ($875/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 $210k (12.5% below list).
  • Recommended offer: $210k (12.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#1,162 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F.
  • Pleasant Valley SD (rural): math 31% / reading 53% proficiency, ranked #297 of 539 in PA (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Pleasant Valley El Sch (math 39% / reading 51%, grade D-, #809 of 1,518 statewide, top 54%, 899 students, 50% FRL); Pleasant Valley Ms (math 19% / reading 58%, grade F, #275 of 512 statewide, top 55%, 950 students, 50% FRL); Pleasant Valley Hs (math 72% / reading 30%, grade D+, #123 of 437 statewide, top 28%, 1,343 students, 39% FRL).
  • Market conditions: 67 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Monroe County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($236k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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 $20k; list at $240k implies a 1070% gain — meaningful room to come down on a strong offer.
Recommended offer $210,000 (12.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.88%
Cap rate
6.66%
Cash-on-cash
1.30%
DSCR
1.06
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$183,456
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1714 Upper Vly 0.00mi 3/1.0 1,008 (0%) 1mo $239,900 $238 98
1614 Ranger Rd 0.34mi 3/2.0 1,020 (+1%) 20mo $262,000 $257 64
830 Westbrook Rd 0.50mi 3/2.0 1,020 (+1%) 18mo $232,000 $227 58
600 Westbrook Rd 0.58mi 3/1.5 1,080 (+7%) 20mo $95,000 $88 44
1114 Brambles Way 0.73mi 3/2.0 1,000 (-1%) 22mo $170,000 $170 44
270 Mckinley Dr 0.56mi 3/2.0 1,144 (+14%) 16mo $210,000 $184 36
603 Eastbrook Rd 0.52mi 2/1.0 (-1) 1,152 (+14%) 12mo $150,000 $130 35
1114 Bayberry Rd 0.64mi 2/1.0 (-1) 936 (-7%) 23mo $169,900 $182 32
1108 Fir Rd 0.75mi 3/2.0 880 (-13%) 13mo $138,000 $157 31

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

Projected returns pro-forma

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

5-year hold
IRR
-14.2%
Equity multiple
0.49×
Total profit
$-34,244
Equity at exit
$35,770
10-year hold
IRR
-5.5%
Equity multiple
0.64×
Total profit
$-23,891
Equity at exit
$20,742

Cash invested: $67,172 (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 18330

Home prices YoY
-7.4%
Active inventory
67
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,100 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$203 /mo · $2,437/yr
Insurance
$100
HOA
$25
Vacancy / Maint / Mgmt
$441
Net cashflow
$73

Break-even live

Break-even rent $2,008
Max offer price $239,900
Occupancy floor 92%

Sensitivity live

Price -10% $209 -5% $141 +0% $73 +5% $5 +10% $-63
Rent -10% $-93 -5% $-10 +0% $73 +5% $156 +10% $239
Rate -1.0pp $194 -0.5pp $134 base $73 +0.5pp $11 +1.0pp $-53

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
$59,975
Closing costs
$7,197
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
115 Daisy Dr Effort, PA 3.0 2.0 1400 $2,100 $1.50 45d 1 1.37mi

HOA detail

Monthly dues
$25 · $300/yr

Listing history 10 events

  1. 2026-04-30
    status Pending
    Show marketing remark (354 chars)

    Move in ready Ranch home offering 3 bedrooms, 1 full bathroom situated on a double lot! This home offers an open floor plan with a large kitchen/dining area and large living room. One floor offers everything you need! Plenty of space for entertaining. Outside you will find a deck for relaxing on those summer evenings overlooking your spacious backyard.

  2. 2026-04-30
    status Pending 354-char remark
    Show marketing remark (354 chars)

    Move in ready Ranch home offering 3 bedrooms, 1 full bathroom situated on a double lot! This home offers an open floor plan with a large kitchen/dining area and large living room. One floor offers everything you need! Plenty of space for entertaining. Outside you will find a deck for relaxing on those summer evenings overlooking your spacious backyard.

  3. 2026-04-20
    price $239,900
    Show marketing remark (354 chars)

    Move in ready Ranch home offering 3 bedrooms, 1 full bathroom situated on a double lot! This home offers an open floor plan with a large kitchen/dining area and large living room. One floor offers everything you need! Plenty of space for entertaining. Outside you will find a deck for relaxing on those summer evenings overlooking your spacious backyard.

  4. 2026-04-20
    price $239,900 354-char remark
    Show marketing remark (354 chars)

    Move in ready Ranch home offering 3 bedrooms, 1 full bathroom situated on a double lot! This home offers an open floor plan with a large kitchen/dining area and large living room. One floor offers everything you need! Plenty of space for entertaining. Outside you will find a deck for relaxing on those summer evenings overlooking your spacious backyard.

  5. 2026-04-04
    listed $249,900 Active
  6. 2026-03-30
    listed $249,900 Active 354-char remark
    Show marketing remark (354 chars)

    Move in ready Ranch home offering 3 bedrooms, 1 full bathroom situated on a double lot! This home offers an open floor plan with a large kitchen/dining area and large living room. One floor offers everything you need! Plenty of space for entertaining. Outside you will find a deck for relaxing on those summer evenings overlooking your spacious backyard.

  7. 2016-10-13
    soldstatus $20,500 186-char remark
    Show marketing remark (186 chars)

    SWEAT EQUITY IS HERE FOR YOU. Everything needs done so bring your tools and imagination. See attachment for PAS requirements and WFHM offer submittal information in MLS document section.

  8. 2016-09-12
    listed $9,600 186-char remark
    Show marketing remark (186 chars)

    SWEAT EQUITY IS HERE FOR YOU. Everything needs done so bring your tools and imagination. See attachment for PAS requirements and WFHM offer submittal information in MLS document section.

  9. 1997-10-24
    soldstatus $50,000
  10. 1989-04-25
    soldstatus $11,500

ⓘ 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
$2,437 · $203/mo
Projected year-2 tax
$3,114 · $259/mo
Expected delta
+$677/yr (+$56/mo · 27.8%)

ⓘ 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 ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 1 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
$25,200
− Mortgage interest
−$13,438
− Property taxes
−$2,437
− Insurance
−$1,200
− Repairs & maintenance
−$2,016
− Management
−$2,016
− HOA
−$300
− Depreciation
−$6,979
Taxable loss
−$3,186
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$765
After-tax cash flow
$1,639/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
Pleasant Valley SD
NCES district ID
4219290
Math proficiency
31% ▼ -19.00%
Reading proficiency
53% ▼ -15.00%
Median HH income
$61,593
Composite
37.18/100
National rank
#4476
State rank
#297 of 539 in PA

Livability — Sun Valley

Score
65/100
State rank
#1162
US rank
#13440

Category grades

Amenities F 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
Sun Valley, PA
Population (ZIP)
8,586

Population outlook (Monroe County) Hauer SSP2

Today (2025)
164,099 people
By 2030
161,412 · -1.6%
By 2040
154,616 · -5.8%
By 2050
146,710 · -10.6%
By 2075
140,830 · -14.2%
By 2100
138,472 · -15.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 14% Two or more races 14% Black 9%
Hispanic origin (detail)
Puerto Rican 4% Dominican 5%
Common ancestry
Romanian 5% Slovak 1% Lithuanian 1%
Foreign-born
5% · Canada, Dominican Republic
Languages at home
93% English-only · Russian/Polish/Slavic 3% Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Monroe

2024 margin
Toss-up / Even · D 49.1% · R 49.9%
2008→2024 swing
-17.1pp toward R · 2008: 16.3pp · 2024: -0.8pp
All cycles
2024: R+0.8 2020: D+6.4 2016: D+0.3 2012: D+14.0 2008: D+16.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -13.25%
Current HPI
165.6142
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

+1986.1% since first listed
10 events — show timeline
  • 2026-04-30 Pending GLVRMLS
  • 2026-04-30 Pending PMAR
  • 2026-04-20 Price Changed $239,900 GLVRMLS
  • 2026-04-20 Price Changed $239,900 PMAR
  • 2026-04-04 Listed $249,900 GLVRMLS
  • 2026-03-30 Listed $249,900 PMAR
  • 2016-10-13 Sold (MLS) $20,500 PMAR
  • 2016-09-12 Listed $9,600 PMAR
  • 1997-10-24 Sold (Public Records) $50,000 Public Records
  • 1989-04-25 Sold (Public Records) $11,500 Public Records

Property tax history

+0.9%/yr

Latest (2026): $2,437 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…