CashFlowRE
Sign in Sign up
500 Clark St
B+ Composite 78.59
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +8.8/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$35,000

500 Clark St · Hooversville, PA 15936
3 bd · 1.0 ba · 1,440 sqft · SingleFamily public records · 99 Days on market
Built 1920 0.33 ac lot $24/sqft · 56% below area ↓ 12% since listing

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

Listing remarks MLS

This 3 bed/1 bath colonial home on a corner lot. Spacious rooms throughout. Extras include 2 covered porches, a shed, and a detached garage. Front yard is level and is great for entertaining and the rear yard is fenced.

Key facts

  • Covered porches
  • Fenced yard
  • Corner lot

Tags

CORNER LOTCOVERED PORCHESDETACHED GARAGEFENCED YARD

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 $35k.

Deal economics

  • At list price, monthly cash flow is $236 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Recommended offer: $32k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#1,187 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • North Star SD (rural): math 38% / reading 60% proficiency, ranked #209 of 539 in PA (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: North Star Central El Sch (math 62% / reading 72%, grade B+, #202 of 1,518 statewide, top 15%, 376 students, 100% FRL); North Star East Ms (math 20% / reading 56%, grade F, #283 of 512 statewide, top 57%, 271 students, 100% FRL); North Star Hs (math 67%, 340 students, 70% FRL) — zoned schools average 90% FRL vs 43% district-wide (47 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 4 active listings in the ZIP; 78 units permitted in Somerset County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($242 loan paydown + $3k appreciation (7.5% local appreciation)).
  • Somerset County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (7.5% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 99 days — a 9% lower offer ($32k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $10k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price; flood insurance adds $460/mo; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $31,850 (9.0% below list)

Questions for the listing agent

  1. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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
3.50%
Cap rate
30.18%
Cash-on-cash
85.30%
DSCR
4.80
GRM
2.4

CMA / ARV

ARV (median comp)
$80,073
List price
$35,000
Delta
-56.29%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
160 Church St 0.34mi 3/1.0 1,440 (0%) 7mo $72,500 $50 78
330 Clark St 0.19mi 2/1.5 (-1) 1,388 (-4%) 2mo $97,900 $71 77
898 Barn St 0.26mi 4/1.5 (+1) 1,288 (-11%) 11mo $115,000 $89 54

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

Projected returns pro-forma

7.52% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
42.7%
Equity multiple
3.93×
Total profit
$28,722
Equity at exit
$25,461
10-year hold
IRR
38.8%
Equity multiple
8.43×
Total profit
$72,801
Equity at exit
$49,499

Cash invested: $9,800 (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 15936

Home prices YoY
5.6%
Active inventory
4
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$1,227 medium interval (Pro) →
Mortgage (P&I)
$184
Tax from tax record
$74 /mo · $892/yr
Insurance
$15
Flood insurance flood zone
−$460 /mo · $5,525/yr
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$236

Break-even live

Break-even rent $928
Max offer price $35,000
Occupancy floor 76%

Sensitivity live

Price -10% $256 -5% $246 +0% $236 +5% $226 +10% $216
Rent -10% $139 -5% $188 +0% $236 +5% $285 +10% $333
Rate -1.0pp $254 -0.5pp $245 base $236 +0.5pp $227 +1.0pp $218

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
$8,750
Closing costs
$1,050
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 28 events

  1. 2026-06-21
    days on market $35,000 Active 99 DOM
  2. 2026-06-19
    days on market $35,000 Active 97 DOM
  3. 2026-06-18
    days on market $35,000 Active 96 DOM
  4. 2026-06-17
    days on market $35,000 Active 95 DOM
  5. 2026-06-16
    days on market $35,000 Active 94 DOM
  6. 2026-06-15
    days on market $35,000 Active 93 DOM
  7. 2026-06-14
    days on market $35,000 Active 91 DOM
  8. 2026-06-12
    days on market $35,000 Active 90 DOM
  9. 2026-06-09
    days on market $35,000 Active 87 DOM
  10. 2026-06-08
    days on market $35,000 Active 86 DOM
  11. 2026-06-07
    days on market $35,000 Active 85 DOM
  12. 2026-06-03
    days on market $35,000 Active 81 DOM
  13. 2026-06-02
    days on market $35,000 Active 80 DOM
  14. 2026-06-01
    days on market $35,000 Active 79 DOM
  15. 2026-05-31
    days on market $35,000 Active 78 DOM
  16. 2026-05-30
    days on market $35,000 Active 77 DOM
  17. 2026-05-19
    price $35,000 219-char remark
    Show marketing remark (219 chars)

    This 3 bed/1 bath colonial home on a corner lot. Spacious rooms throughout. Extras include 2 covered porches, a shed, and a detached garage. Front yard is level and is great for entertaining and the rear yard is fenced.

  18. 2026-05-16
    price $35,000 219-char remark
    Show marketing remark (219 chars)

    This 3 bed/1 bath colonial home on a corner lot. Spacious rooms throughout. Extras include 2 covered porches, a shed, and a detached garage. Front yard is level and is great for entertaining and the rear yard is fenced.

  19. 2026-04-15
    price $40,000 219-char remark
    Show marketing remark (219 chars)

    This 3 bed/1 bath colonial home on a corner lot. Spacious rooms throughout. Extras include 2 covered porches, a shed, and a detached garage. Front yard is level and is great for entertaining and the rear yard is fenced.

  20. 2026-04-15
    price $40,000 219-char remark
    Show marketing remark (219 chars)

    This 3 bed/1 bath colonial home on a corner lot. Spacious rooms throughout. Extras include 2 covered porches, a shed, and a detached garage. Front yard is level and is great for entertaining and the rear yard is fenced.

  21. 2026-04-08
    status Active 219-char remark
    Show marketing remark (219 chars)

    This 3 bed/1 bath colonial home on a corner lot. Spacious rooms throughout. Extras include 2 covered porches, a shed, and a detached garage. Front yard is level and is great for entertaining and the rear yard is fenced.

  22. 2026-04-08
    status Active 219-char remark
    Show marketing remark (219 chars)

    This 3 bed/1 bath colonial home on a corner lot. Spacious rooms throughout. Extras include 2 covered porches, a shed, and a detached garage. Front yard is level and is great for entertaining and the rear yard is fenced.

  23. 2026-03-12
    status Pending 219-char remark
    Show marketing remark (219 chars)

    This 3 bed/1 bath colonial home on a corner lot. Spacious rooms throughout. Extras include 2 covered porches, a shed, and a detached garage. Front yard is level and is great for entertaining and the rear yard is fenced.

  24. 2026-03-06
    status Pending 219-char remark
    Show marketing remark (219 chars)

    This 3 bed/1 bath colonial home on a corner lot. Spacious rooms throughout. Extras include 2 covered porches, a shed, and a detached garage. Front yard is level and is great for entertaining and the rear yard is fenced.

  25. 2026-03-06
    historical Contingent 219-char remark
    Show marketing remark (219 chars)

    This 3 bed/1 bath colonial home on a corner lot. Spacious rooms throughout. Extras include 2 covered porches, a shed, and a detached garage. Front yard is level and is great for entertaining and the rear yard is fenced.

  26. 2026-02-13
    listed $45,000 Active 219-char remark
    Show marketing remark (219 chars)

    This 3 bed/1 bath colonial home on a corner lot. Spacious rooms throughout. Extras include 2 covered porches, a shed, and a detached garage. Front yard is level and is great for entertaining and the rear yard is fenced.

  27. 2026-02-13
    listed $45,000 Active 219-char remark
    Show marketing remark (219 chars)

    This 3 bed/1 bath colonial home on a corner lot. Spacious rooms throughout. Extras include 2 covered porches, a shed, and a detached garage. Front yard is level and is great for entertaining and the rear yard is fenced.

  28. 2007-12-19
    soldstatus $40,000

ⓘ 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
$892 · $74/mo
Projected year-2 tax
$892 · $74/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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥88°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$14,721
− Mortgage interest
−$1,961
− Property taxes
−$892
− Insurance
−$5,700
− Repairs & maintenance
−$1,178
− Management
−$1,178
− Depreciation
−$1,018
Taxable income
$2,795
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$671
After-tax cash flow
$2,164/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
North Star SD
NCES district ID
4210115
Math proficiency
38% ▼ -6.00%
Reading proficiency
60% ▼ -8.00%
Median HH income
$43,457
Composite
41.25/100
National rank
#3528
State rank
#209 of 539 in PA

Livability — Hooversville

Score
64/100
State rank
#1187
US rank
#13915

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hooversville, PA
Population (ZIP)
1,353

Population outlook (Somerset County) Hauer SSP2

Today (2025)
71,318 people
By 2030
68,555 · -3.9%
By 2040
62,447 · -12.4%
By 2050
56,437 · -20.9%
By 2075
44,453 · -37.7%
By 2100
32,408 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (100%)
Race & ethnicity
White 100%
Common ancestry
Romanian 11% Slovak 2% Iranian 1%
Foreign-born
0%

Political lean MEDSL · Somerset

2024 margin
Solid R (+57.2) · D 21.0% · R 78.3%
2008→2024 swing
-32.2pp toward R · 2008: -25.0pp · 2024: -57.2pp
All cycles
2024: R+57.2 2020: R+56.3 2016: R+55.9 2012: R+42.9 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.52%
Current HPI
141.2257
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

-12.5% since first listed
12 events — show timeline
  • 2026-05-19 Price Changed $35,000 CSMLS
  • 2026-05-16 Price Changed $35,000 West Penn MLS
  • 2026-04-15 Price Changed $40,000 CSMLS
  • 2026-04-15 Price Changed $40,000 West Penn MLS
  • 2026-04-08 Relisted CSMLS
  • 2026-04-08 Relisted West Penn MLS
  • 2026-03-12 Pending West Penn MLS
  • 2026-03-06 Pending CSMLS
  • 2026-03-06 Contingent West Penn MLS
  • 2026-02-13 Listed $45,000 West Penn MLS
  • 2026-02-13 Listed $45,000 CSMLS
  • 2007-12-19 Sold (Public Records) $40,000 Public Records

Property tax history

+1.8%/yr

Latest (2026): $892 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…