CashFlowRE
Sign in Sign up
1368 Looker Mountain Trl
B+ Composite 78.46
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 +29.4/30.0
  • ARV discount +14.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • Appreciation +5.0/10.0
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$89,900

1368 Looker Mountain Trl · Otto, PA 16745
3 bd · 1.0 ba · 1,608 sqft · Other public records · 4 Days on market
Built 1928 1.50 ac lot $56/sqft · 14% below area Est $105k · 14% under ↓ 31% since listing

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

Listing remarks MLS

The heart of this home is undoubtedly the expansive kitchen, which offers ample space for dining and entertaining. Step outside onto the rear covered porch and be captivated by the picturesque view of the open rear yard, gently sloping down to the rippling stream. Perfect for fishing, relaxing and enjoying the beauty of nature. The rear lawn has two electrical hookups and one with a concrete pad, perfect for travel trailers. The home has hardwood flooring throughout. The first level has a full bathroom and a spacious master bedroom with walk in closet and master bath with jacuzzi. Large, open living room. The second level has two bedrooms that needs some finish touches. Whole house fan. Full basement with double doors for entrance. Public sewer with water well.

Key facts

  • Picturesque view
  • Rippling stream
  • Expansive kitchen

Tags

EXPANSIVE KITCHENREAR COVERED PORCHPICTURESQUE VIEWOPEN REAR YARDRIPPLING STREAMTWO ELECTRICAL HOOKUPS

Property features AI

Exterior

  • Parking: No garage
  • Utilities: High-speed internet available; Well water; Sewer connected; Electric with circuit breakers and fuses
  • Home design: 2-story house; Existing/previously built
  • Construction: Vinyl siding; Copper plumbing; Metal roof; Block and stone foundation
  • Exterior features: Blacktop driveway; Rectangular residential lot; City street frontage; Lot approximately 1.5 acres (184 x 322)

Interior

  • Kitchen: Gas oven; Gas range; Refrigerator
  • Bedrooms: One main-level bedroom
  • Flooring: Carpet; Hardwood; Luxury vinyl; Varies
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Gas forced-air heating
  • Interior features: Ceiling fan(s); Separate/formal living room; Country kitchen; Bedroom on main level; Full basement
  • Laundry & utility: Laundry in basement; Gas 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/1.0-bath other listed at $90k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Otto-Eldred SD (rural): math 44% / reading 53% proficiency, ranked #220 of 539 in PA (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 2 active listings in the ZIP; 29 units permitted in McKean County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($622 loan paydown + $3k appreciation (3.0% local appreciation)).
  • McKean County population projected at -17% 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 $25k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1928 — 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. 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.
  4. 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.
  5. 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
1.35%
Cap rate
10.53%
Cash-on-cash
15.15%
DSCR
1.67
GRM
6.2

CMA / ARV

ARV (median comp)
$105,018
List price
$89,900
Delta
-4.87%
Verdict
FAIR
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
21.7%
Equity multiple
2.24×
Total profit
$31,096
Equity at exit
$40,423
10-year hold
IRR
22.8%
Equity multiple
4.27×
Total profit
$82,399
Equity at exit
$62,297

Cash invested: $25,172 (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 16745

Active inventory
2
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,216 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$134 /mo · $1,606/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$318

Break-even live

Break-even rent $814
Max offer price $89,900
Occupancy floor 69%

Sensitivity live

Price -10% $369 -5% $343 +0% $318 +5% $292 +10% $267
Rent -10% $222 -5% $270 +0% $318 +5% $366 +10% $414
Rate -1.0pp $363 -0.5pp $341 base $318 +0.5pp $294 +1.0pp $271

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
$22,475
Closing costs
$2,697
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 7 events

  1. 2026-06-03
    status $89,900 Pending 4 DOM
    Show marketing remark (771 chars)

    The heart of this home is undoubtedly the expansive kitchen, which offers ample space for dining and entertaining. Step outside onto the rear covered porch and be captivated by the picturesque view of the open rear yard, gently sloping down to the rippling stream. Perfect for fishing, relaxing and enjoying the beauty of nature. The rear lawn has two electrical hookups and one with a concrete pad, perfect for travel trailers. The home has hardwood flooring throughout. The first level has a full bathroom and a spacious master bedroom with walk in closet and master bath with jacuzzi. Large, open living room. The second level has two bedrooms that needs some finish touches. Whole house fan. Full basement with double doors for entrance. Public sewer with water well.

  2. 2026-06-02
    days on market $89,900 Active 4 DOM
  3. 2026-06-01
    days on market $89,900 Active 3 DOM
  4. 2026-05-31
    days on market $89,900 Active 2 DOM
  5. 2026-05-13
    price $99,900 860-char remark
    Show marketing remark (771 chars)

    The heart of this home is undoubtedly the expansive kitchen, which offers ample space for dining and entertaining. Step outside onto the rear covered porch and be captivated by the picturesque view of the open rear yard, gently sloping down to the rippling stream. Perfect for fishing, relaxing and enjoying the beauty of nature. The rear lawn has two electrical hookups and one with a concrete pad, perfect for travel trailers. The home has hardwood flooring throughout. The first level has a full bathroom and a spacious master bedroom with walk in closet and master bath with jacuzzi. Large, open living room. The second level has two bedrooms that needs some finish touches. Whole house fan. Full basement with double doors for entrance. Public sewer with water well.

  6. 2026-04-12
    price $109,900 860-char remark
    Show marketing remark (771 chars)

    The heart of this home is undoubtedly the expansive kitchen, which offers ample space for dining and entertaining. Step outside onto the rear covered porch and be captivated by the picturesque view of the open rear yard, gently sloping down to the rippling stream. Perfect for fishing, relaxing and enjoying the beauty of nature. The rear lawn has two electrical hookups and one with a concrete pad, perfect for travel trailers. The home has hardwood flooring throughout. The first level has a full bathroom and a spacious master bedroom with walk in closet and master bath with jacuzzi. Large, open living room. The second level has two bedrooms that needs some finish touches. Whole house fan. Full basement with double doors for entrance. Public sewer with water well.

  7. 2026-02-25
    listed $129,900 Active 860-char remark
    Show marketing remark (771 chars)

    The heart of this home is undoubtedly the expansive kitchen, which offers ample space for dining and entertaining. Step outside onto the rear covered porch and be captivated by the picturesque view of the open rear yard, gently sloping down to the rippling stream. Perfect for fishing, relaxing and enjoying the beauty of nature. The rear lawn has two electrical hookups and one with a concrete pad, perfect for travel trailers. The home has hardwood flooring throughout. The first level has a full bathroom and a spacious master bedroom with walk in closet and master bath with jacuzzi. Large, open living room. The second level has two bedrooms that needs some finish touches. Whole house fan. Full basement with double doors for entrance. Public sewer with water well.

ⓘ 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
$1,606 · $134/mo
Projected year-2 tax
$1,606 · $134/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 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥89°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$14,589
− Mortgage interest
−$5,036
− Property taxes
−$1,606
− Insurance
−$450
− Repairs & maintenance
−$1,167
− Management
−$1,167
− Depreciation
−$2,615
Taxable income
$2,548
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$612
After-tax cash flow
$3,201/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
Otto-Eldred SD
NCES district ID
4218240
Math proficiency
44% ▼ -1.00%
Reading proficiency
53% ▼ -6.00%
Median HH income
$44,398
Composite
40.98/100
National rank
#3596
State rank
#220 of 539 in PA

Livability — Otto

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
685

Population outlook (McKean County) Hauer SSP2

Today (2025)
40,518 people
By 2030
39,290 · -3.0%
By 2040
36,438 · -10.1%
By 2050
33,556 · -17.2%
By 2075
27,682 · -31.7%
By 2100
21,726 · -46.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (99%)
Race & ethnicity
White 99%
Common ancestry
Italian 6% Romanian 4% Iranian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% Tagalog/Filipino 1%

Political lean MEDSL · McKean

2024 margin
Solid R (+47.2) · D 26.0% · R 73.2%
2008→2024 swing
-29.9pp toward R · 2008: -17.3pp · 2024: -47.2pp
All cycles
2024: R+47.2 2020: R+46.2 2016: R+47.2 2012: R+28.2 2008: R+17.3

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-30.8% since first listed
7 events — show timeline
  • 2026-06-03 Pending NMPA
  • 2026-06-03 Pending UNYREIS
  • 2026-05-29 Price Changed $89,900 NMPA
  • 2026-05-29 Listed $89,900 UNYREIS
  • 2026-05-13 Price Changed $99,900 NMPA
  • 2026-04-12 Price Changed $109,900 NMPA
  • 2026-02-25 Listed $129,900 NMPA

Property tax history

+2.5%/yr

Latest (2025): $1,606 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…