CashFlowRE
Sign in Sign up
384 Market St
D+ Composite 48.49
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
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Appreciation +4.9/10.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0

$24,900

384 Market St · Clarksville, PA 15322
3 bd · 0.5 ba · 1,312 sqft · SingleFamily · 115 Days on market
Built 1900 Fair condition 0.26 ac lot $19/sqft · 73% below area ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Alert! 3 bedroom, 2 bath single family with covered front porch, partially fenced in rear yard and eat-in kitchen. Being sold in as-is condition.

Key facts

  • Covered front porch
  • Eat-in kitchen
  • 0.26 acre lot

Tags

COVERED FRONT PORCHPARTIALLY FENCED IN REAR YARDEAT-IN KITCHEN

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/0.5-bath single-family listed at $25k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $730 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $23k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#1,163 in PA) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: crime C-, schools F, amenities F.
  • Jefferson-Morgan SD (rural): math 25% / reading 47% proficiency, ranked #407 of 539 in PA (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 22 active listings in the ZIP; 30 units permitted in Greene County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $126 of equity ($172 loan paydown + $-46 appreciation (-0.2% local appreciation)).
  • Greene County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.2% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 115 days — a 9% lower offer ($23k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $22,659 (9.0% below list)

Questions for the listing agent

  1. It's been on market 115 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
4.59%
Cap rate
41.49%
Cash-on-cash
125.70%
DSCR
6.59
GRM
1.8

CMA / ARV

ARV (median comp)
$92,836
List price
$24,900
Delta
-73.18%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
113 East St 0.20mi 3/1.0 1,250 (-5%) 7mo $70,000 $56 75
26 Berry Ave 0.26mi 2/1.0 (-1) 1,260 (-4%) 6mo $133,900 $106 69
2432 Sandy Plains Rd 0.24mi 3/1.0 1,274 (-3%) 21mo $43,507 $34 65
5 Teegarden Homes 0.28mi 3/1.0 1,250 (-5%) 23mo $17,500 $14 58
47 Clark St 0.38mi 3/2.0 1,244 (-5%) 16mo $18,500 $15 54
77 Walnut St 0.34mi 3/3.0 1,152 (-12%) 2mo $200,000 $174 52
27 Berry Ave 0.26mi 3/1.0 1,440 (+10%) 21mo $84,000 $58 52
19 Berry Ave 0.27mi 4/1.0 (+1) 1,440 (+10%) 21mo $95,000 $66 47
18 Locust St 0.52mi 3/2.0 1,133 (-14%) 5mo $94,500 $83 43
43 Clark St 0.36mi 3/2.0 1,116 (-15%) 15mo $124,500 $112 40

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

Projected returns pro-forma

-0.19% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
7.54×
Total profit
$45,587
Equity at exit
$7,000
10-year hold
IRR
Equity multiple
15.73×
Total profit
$102,686
Equity at exit
$8,232

Cash invested: $6,972 (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 15322

Home prices YoY
-0.2%
Active inventory
22
Price-to-rent
1.8×

Monthly cashflow live

Estimated rent
$1,142 medium interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $374/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$730

Break-even live

Break-even rent $218
Max offer price $24,900
Occupancy floor 31%

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
$6,225
Closing costs
$747
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 18 events

  1. 2026-06-18
    days on market $24,900 Active 115 DOM
  2. 2026-06-17
    days on market $24,900 Active 114 DOM
  3. 2026-06-16
    days on market $24,900 Active 113 DOM
  4. 2026-06-15
    days on market $24,900 Active 112 DOM
  5. 2026-06-13
    days on market $24,900 Active 110 DOM
  6. 2026-06-12
    days on market $24,900 Active 109 DOM
  7. 2026-06-09
    days on market $24,900 Active 106 DOM
  8. 2026-06-08
    days on market $24,900 Active 105 DOM
  9. 2026-06-08
    days on market $24,900 Active 104 DOM
  10. 2026-06-07
    days on market $24,900 Active 103 DOM
  11. 2026-06-04
    days on market $24,900 Active 100 DOM
  12. 2026-06-02
    days on market $24,900 Active 99 DOM
  13. 2026-06-01
    price $24,900 Active 98 DOM
  14. 2026-06-01
    days on market $26,900 Active 98 DOM
  15. 2026-05-31
    days on market $26,900 Active 97 DOM
  16. 2026-05-08
    price $26,900 155-char remark
    Show marketing remark (155 chars)

    Investor Alert! 3 bedroom, 2 bath single family with covered front porch, partially fenced in rear yard and eat-in kitchen. Being sold in as-is condition.

  17. 2026-04-06
    price $27,900 155-char remark
    Show marketing remark (155 chars)

    Investor Alert! 3 bedroom, 2 bath single family with covered front porch, partially fenced in rear yard and eat-in kitchen. Being sold in as-is condition.

  18. 2026-02-23
    listed $29,900 Active 155-char remark
    Show marketing remark (155 chars)

    Investor Alert! 3 bedroom, 2 bath single family with covered front porch, partially fenced in rear yard and eat-in kitchen. Being sold in as-is condition.

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$13,707
− Mortgage interest
−$1,395
− Property taxes
−$374
− Insurance
−$124
− Repairs & maintenance
−$1,097
− Management
−$1,097
− Depreciation
−$724
Taxable income
$8,897
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,135
After-tax cash flow
$6,629/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.

Condition & rehab AI · 13 photos

Fair 45/100 Moderate rehab

This property requires significant repairs and maintenance, including structural repairs, painting, and landscaping. While it has potential, it needs a moderate renovation to become move-in ready.

Repairs flagged

  • Major Exposed ceiling — Structural damage
  • Major Worn fixtures — Aesthetic and functional issues
  • Major Overgrown vegetation — Safety hazard
  • Major Worn siding — Structural integrity

Value-add opportunities

  • Both Paint — Enhances curb appeal and interior aesthetics
  • Both Flooring — Improves living space and reduces maintenance
  • Both Landscaping — Enhances curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exposed ceiling · Structural damage Major $15,000–50,000
Worn fixtures · Aesthetic and functional issues Major $15,000–50,000
Overgrown vegetation · Safety hazard Major $15,000–50,000
Worn siding · Structural integrity Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both Paint — Enhances curb appeal and interior aesthetics
  • Both Flooring — Improves living space and reduces maintenance
  • Both Landscaping — Enhances curb appeal and property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Jefferson-Morgan SD
NCES district ID
4212390
Math proficiency
25% ▼ -17.00%
Reading proficiency
47% ▼ -10.00%
Median HH income
$46,767
Composite
30.78/100
National rank
#6153
State rank
#407 of 539 in PA

Livability — Clarksville

Score
65/100
State rank
#1163
US rank
#13443

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarksville, PA
Population (ZIP)
1,656

Population outlook (Greene County) Hauer SSP2

Today (2025)
34,975 people
By 2030
33,554 · -4.1%
By 2040
30,615 · -12.5%
By 2050
27,819 · -20.5%
By 2075
21,678 · -38.0%
By 2100
16,318 · -53.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 10% Italian 3% Scotch-Irish 2%

Political lean MEDSL · Greene

2024 margin
Solid R (+44.8) · D 26.6% · R 71.5% · Other 1.9%
2008→2024 swing
-44.4pp toward R · 2008: -0.4pp · 2024: -44.8pp
All cycles
2024: R+44.8 2020: R+43.4 2016: R+41.7 2012: R+17.6 2008: R+0.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.19%
Current HPI
107.8618
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

-10.0% since first listed
3 events — show timeline
  • 2026-05-08 Price Changed $26,900 West Penn MLS
  • 2026-04-06 Price Changed $27,900 West Penn MLS
  • 2026-02-23 Listed $29,900 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…