CashFlowRE
Sign in Sign up
569 Glendower St
B+ Composite 75.3
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
  • ARV discount +7.5/15.0
  • Appreciation +7.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$44,900

569 Glendower St · Mapleton, PA 17052
3 bd · 1.5 ba · 1,041 sqft · SingleFamily public records · 100 Days on market
7,840 sqft lot $43/sqft · 43% below area ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fresh Price Reduction. Start the spring off riht with this 3 bed 1-1/2 bath fixer upper justt waiting for your touch to make it Home!

Key facts

  • 7,840 sq ft lot
  • Listed 100 days

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 $45k.

Deal economics

  • At list price, monthly cash flow is $551 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $41k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#1,288 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime D+, schools F, amenities F.
  • Mount Union Area SD (town): math 19% / reading 35% proficiency, ranked #462 of 539 in PA (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 5 active listings in the ZIP; 70 units permitted in Huntingdon County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($310 loan paydown + $2k appreciation (4.8% local appreciation)).
  • Huntingdon County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.8% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($41k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y ago; this cycle's ask has dropped $10k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $40,859 (9.0% below list)

Questions for the listing agent

  1. It's been on market 100 days. Have you received any prior offers? Is the seller open to a 9% 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 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?
  5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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.
  7. 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.
  8. 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
2.40%
Cap rate
21.03%
Cash-on-cash
52.63%
DSCR
3.34
GRM
3.5

CMA / ARV

ARV (median comp)
$135,091
List price
$44,900
Delta
-66.76%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
587 Hill St 0.09mi 3/1.0 1,140 (+10%) 21mo $157,000 $138 61
111 Railroad St 0.38mi 2/2.0 (-1) 947 (-9%) 13mo $155,000 $164 50

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

Projected returns pro-forma

4.78% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
59.8%
Equity multiple
4.57×
Total profit
$44,915
Equity at exit
$24,846
10-year hold
IRR
57.8%
Equity multiple
9.41×
Total profit
$105,716
Equity at exit
$42,393

Cash invested: $12,572 (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 17052

Home prices YoY
4.5%
Active inventory
5
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,078 medium interval (Pro) →
Mortgage (P&I)
$235
Tax from tax record
$46 /mo · $551/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$551

Break-even live

Break-even rent $380
Max offer price $44,900
Occupancy floor 44%

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
$11,225
Closing costs
$1,347
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 14 events

  1. 2026-06-07
    statusdays on market $44,900 Pending 100 DOM
  2. 2026-06-04
    days on market $44,900 Active 99 DOM
  3. 2026-06-02
    days on market $44,900 Active 98 DOM
  4. 2026-06-01
    days on market $44,900 Active 97 DOM
  5. 2026-05-31
    days on market $44,900 Active 96 DOM
  6. 2026-05-08
    price $44,900 133-char remark
    Show marketing remark (133 chars)

    Fresh Price Reduction. Start the spring off riht with this 3 bed 1-1/2 bath fixer upper justt waiting for your touch to make it Home!

  7. 2026-02-24
    status Active
    Show marketing remark (133 chars)

    Fresh Price Reduction. Start the spring off riht with this 3 bed 1-1/2 bath fixer upper justt waiting for your touch to make it Home!

  8. 2026-02-24
    listed $54,900 Active 133-char remark
    Show marketing remark (133 chars)

    Fresh Price Reduction. Start the spring off riht with this 3 bed 1-1/2 bath fixer upper justt waiting for your touch to make it Home!

  9. 2026-01-01
    price $54,900
  10. 2025-12-24
    price $49,900
  11. 2025-11-18
    listed $54,900 Active
  12. 2015-07-22
    soldstatus $53,400
  13. 2015-07-17
    soldstatus $53,400
  14. 2014-09-19
    listed $49,900

ⓘ 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
$551 · $46/mo
Projected year-2 tax
$630 · $52/mo
Expected delta
+$79/yr (+$7/mo · 14.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,933
− Mortgage interest
−$2,515
− Property taxes
−$551
− Insurance
−$224
− Repairs & maintenance
−$1,035
− Management
−$1,035
− Depreciation
−$1,306
Taxable income
$6,268
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,504
After-tax cash flow
$5,113/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
Mount Union Area SD
NCES district ID
4216020
Math proficiency
19% ▼ -7.00%
Reading proficiency
35% ▼ -10.00%
Median HH income
$38,561
Composite
22.56/100
National rank
#8080
State rank
#462 of 539 in PA

Livability — Mapleton

Score
63/100
State rank
#1288
US rank
#15725

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mapleton, PA
Population (ZIP)
1,540

Population outlook (Huntingdon County) Hauer SSP2

Today (2025)
44,212 people
By 2030
43,057 · -2.6%
By 2040
40,537 · -8.3%
By 2050
37,844 · -14.4%
By 2075
31,411 · -29.0%
By 2100
23,907 · -45.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 4% Iranian 3% Serbian 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Huntingdon

2024 margin
Solid R (+52.9) · D 23.2% · R 76.1%
2008→2024 swing
-25.4pp toward R · 2008: -27.5pp · 2024: -52.9pp
All cycles
2024: R+52.9 2020: R+51.0 2016: R+50.7 2012: R+37.4 2008: R+27.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.78%
Current HPI
110.5492
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
9 events — show timeline
  • 2026-05-08 Price Changed $44,900 HCBR
  • 2026-02-24 Relisted HCBR
  • 2026-02-24 Listed $54,900 HCBR
  • 2026-01-01 Price Changed $54,900 HCBR
  • 2025-12-24 Price Changed $49,900 HCBR
  • 2025-11-18 Listed $54,900 HCBR
  • 2015-07-22 Sold (Public Records) $53,400 Public Records
  • 2015-07-17 Sold (MLS) $53,400 HCBR
  • 2014-09-19 Listed $49,900 HCBR

Property tax history

+1.9%/yr

Latest (2026): $551 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…