CashFlowRE
Sign in Sign up
209 N Marian St
B- Composite 69.77
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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +6.4/10.0
  • Livability +4.4/5.0
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,000

209 N Marian St · Ebensburg, PA 15931
3 bd · 1.0 ba · 1,893 sqft · SingleFamily · 268 Days on market
3,920 sqft lot $79/sqft · 27% below area Est $204k · 27% under ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3 bedroom 1.5 bath spacious home in the heart of Ebensburg borough is walking distance to all businesses that the area has to offer. First floor offers many additional seating areas for you to enjoy your morning coffee/tea, the kitchen is spacious and allows room for a table if you like, dining room is currently being used as a family room and features hardwood floors, there is a living room and large foyer for coats and shoes. The second floor has 3 nicely sized bedrooms, a full bath that leads to a finished attic which has mostly recently been used for storage. The shared driveway leads to a garage/outbuilding the perfect place for hobbies or toys. Call today for more information. Buyer to verify all measurements.

Key facts

  • Finished attic
  • Spacious kitchen
  • Hardwood floors

Tags

WALKING DISTANCE TO BUSINESSESADDITIONAL SEATING AREASSPACIOUS KITCHENHARDWOOD FLOORSFINISHED ATTICSHARED DRIVEWAY

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 $149k.

Deal economics

  • At list price, monthly cash flow is $378 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $131k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 87/100 on livability (#53 in PA, #310 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, cost of living A+; Watch: commute F.
  • Central Cambria SD (rural): math 40% / reading 55% proficiency, ranked #225 of 539 in PA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 38 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 268 days — a 12% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $131,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 268 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  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
1.14%
Cap rate
9.34%
Cash-on-cash
10.88%
DSCR
1.48
GRM
7.3

CMA / ARV

ARV (median comp)
$204,110
List price
$149,000
Delta
-27.00%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
306 W Horner St 0.12mi 3/1.5 1,870 (-1%) 4mo $168,000 $90 87
308 E Highland Ave 0.44mi 3/1.0 1,926 (+2%) 3mo $150,000 $78 75
316 W Crawford St 0.09mi 4/2.0 (+1) 2,031 (+7%) 2mo $199,900 $98 73
411 W Lloyd St 0.14mi 3/1.5 1,696 (-10%) 10mo $206,000 $121 66
205 N Marian St 0.01mi 3/2.5 2,161 (+14%) 9mo $229,900 $106 62
116 S Julian St 0.18mi 3/2.0 1,654 (-13%) 6mo $119,900 $72 61
609 E Ogle St 0.58mi 4/2.0 (+1) 1,916 (+1%) 3mo $199,900 $104 60
701 W High St 0.14mi 4/2.0 (+1) 2,143 (+13%) 5mo $215,000 $100 58
313 E Highland Ave 0.47mi 3/2.0 1,695 (-10%) 1mo $92,500 $55 56
500 Randolph St 0.37mi 4/2.5 (+1) 2,037 (+8%) 11mo $215,000 $106 50
729 W Milton St 0.27mi 3/2.5 2,175 (+15%) 15mo $345,000 $159 44
101 Tanner St 0.69mi 3/2.0 1,732 (-8%) 14mo $260,000 $150 38

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
-0.0%
Equity multiple
1.00×
Total profit
$-79
Equity at exit
$22,216
10-year hold
IRR
9.6%
Equity multiple
1.74×
Total profit
$30,869
Equity at exit
$12,883

Cash invested: $41,720 (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 15931

Home prices YoY
-29.5%
Active inventory
38
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,692 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$115 /mo · $1,379/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$355
Net cashflow
$378

Break-even live

Break-even rent $1,213
Max offer price $149,000
Occupancy floor 73%

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
$37,250
Closing costs
$4,470
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 4 events

  1. 2026-04-08
    status Active 730-char remark
    Show marketing remark (730 chars)

    This 3 bedroom 1.5 bath spacious home in the heart of Ebensburg borough is walking distance to all businesses that the area has to offer. First floor offers many additional seating areas for you to enjoy your morning coffee/tea, the kitchen is spacious and allows room for a table if you like, dining room is currently being used as a family room and features hardwood floors, there is a living room and large foyer for coats and shoes. The second floor has 3 nicely sized bedrooms, a full bath that leads to a finished attic which has mostly recently been used for storage. The shared driveway leads to a garage/outbuilding the perfect place for hobbies or toys. Call today for more information. Buyer to verify all measurements.

  2. 2026-04-08
    price $149,000 730-char remark
    Show marketing remark (730 chars)

    This 3 bedroom 1.5 bath spacious home in the heart of Ebensburg borough is walking distance to all businesses that the area has to offer. First floor offers many additional seating areas for you to enjoy your morning coffee/tea, the kitchen is spacious and allows room for a table if you like, dining room is currently being used as a family room and features hardwood floors, there is a living room and large foyer for coats and shoes. The second floor has 3 nicely sized bedrooms, a full bath that leads to a finished attic which has mostly recently been used for storage. The shared driveway leads to a garage/outbuilding the perfect place for hobbies or toys. Call today for more information. Buyer to verify all measurements.

  3. 2026-04-01
    historical 730-char remark
    Show marketing remark (730 chars)

    This 3 bedroom 1.5 bath spacious home in the heart of Ebensburg borough is walking distance to all businesses that the area has to offer. First floor offers many additional seating areas for you to enjoy your morning coffee/tea, the kitchen is spacious and allows room for a table if you like, dining room is currently being used as a family room and features hardwood floors, there is a living room and large foyer for coats and shoes. The second floor has 3 nicely sized bedrooms, a full bath that leads to a finished attic which has mostly recently been used for storage. The shared driveway leads to a garage/outbuilding the perfect place for hobbies or toys. Call today for more information. Buyer to verify all measurements.

  4. 2025-08-22
    listed $159,000 Active 730-char remark
    Show marketing remark (730 chars)

    This 3 bedroom 1.5 bath spacious home in the heart of Ebensburg borough is walking distance to all businesses that the area has to offer. First floor offers many additional seating areas for you to enjoy your morning coffee/tea, the kitchen is spacious and allows room for a table if you like, dining room is currently being used as a family room and features hardwood floors, there is a living room and large foyer for coats and shoes. The second floor has 3 nicely sized bedrooms, a full bath that leads to a finished attic which has mostly recently been used for storage. The shared driveway leads to a garage/outbuilding the perfect place for hobbies or toys. Call today for more information. Buyer to verify all measurements.

ⓘ 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
$1,379 · $115/mo
Projected year-2 tax
$1,866 · $156/mo
Expected delta
+$488/yr (+$41/mo · 35.4%)

ⓘ 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 2/10 Low 7 d/yr ≥90°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$20,301
− Mortgage interest
−$8,346
− Property taxes
−$1,379
− Insurance
−$745
− Repairs & maintenance
−$1,624
− Management
−$1,624
− Depreciation
−$4,335
Taxable income
$2,248
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$540
After-tax cash flow
$3,998/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
Central Cambria SD
NCES district ID
4205340
Math proficiency
40% ▼ -10.00%
Reading proficiency
55% ▼ -13.00%
Median HH income
$50,276
Composite
40.68/100
National rank
#3674
State rank
#225 of 539 in PA

Livability — Ebensburg

Score
87/100
State rank
#53
US rank
#310

Category grades

Amenities C+ 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
Ebensburg, PA
Population (ZIP)
8,852

Population outlook (Cambria County) Hauer SSP2

Today (2025)
122,754 people
By 2030
115,827 · -5.6%
By 2040
101,309 · -17.5%
By 2050
88,379 · -28.0%
By 2075
65,237 · -46.9%
By 2100
46,909 · -61.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Black 2% Two or more races 2%
Common ancestry
Romanian 12% Lithuanian 2% Scotch-Irish 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Cambria

2024 margin
Solid R (+39.7) · D 29.8% · R 69.5%
2008→2024 swing
-40.4pp toward R · 2008: 0.7pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+37.3 2016: R+37.8 2012: R+17.8 2008: D+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.99%
Current HPI
131.3961
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

-6.3% since first listed
4 events — show timeline
  • 2026-04-08 Relisted AHARMLS
  • 2026-04-08 Price Changed $149,000 AHARMLS
  • 2026-04-01 Delisted AHARMLS
  • 2025-08-22 Listed $159,000 AHARMLS

Property tax history

+2.2%/yr

Latest (2026): $1,379 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…