CashFlowRE
Sign in Sign up
519 E Main St
B- Composite 65.27
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 +21.9/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.4/10.0
  • DSCR +7.0/10.0
  • Rent growth +4.3/5.0
  • Livability +3.9/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

519 E Main St · Lock Haven, PA 17745
3 bd · 1.0 ba · 1,472 sqft · SingleFamily public records · 105 Days on market
Built 1890 4,356 sqft lot $68/sqft · 40% below area Est $165k · 40% under

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

Listing remarks MLS

Charming home ready for refreshment. This would be a great first home, or a fantastic opportunity to build some sweat equity on a rental opportunity. Call for your exclusive tour today.

Key facts

  • 4,356 sq ft lot
  • Built 1890
  • Listed 105 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/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $157 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $91k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 4.0% in Lock Haven — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 78/100 on livability (#275 in PA, #2,428 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: employment F.
  • Keystone Central SD (town): math 32% / reading 44% proficiency, ranked #384 of 539 in PA (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Robb El Sch (math 32% / reading 42%, grade F, #1,004 of 1,518 statewide, top 68%, 435 students, 79% FRL); Central Mountain Ms (math 21% / reading 42%, grade F, #367 of 512 statewide, top 73%, 939 students, 55% FRL); Central Mountain Hs (math 77% / reading 75%, grade A-, #25 of 437 statewide, top 6%, 1,127 students, 24% FRL).
  • Market conditions: Rents rising fast (+7.4%/yr); 99 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 44 units permitted in Clinton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Clinton County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 7.4% rent growth), your $28k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago 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: property tax is 3.1% of price; built in 1890 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $90,909 (9.0% below list)

Questions for the listing agent

  1. It's been on market 105 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 1890 — 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. 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. 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
1.24%
Cap rate
8.18%
Cash-on-cash
6.75%
DSCR
1.30
GRM
6.7

CMA / ARV

ARV (median comp)
$165,466
List price
$99,900
Delta
-39.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
72 Lockport Hts 0.35mi 3/1.0 1,458 (-1%) 7mo $185,000 $127 76
338 E Bald Eagle St 0.27mi 3/1.5 1,604 (+9%) 10mo $129,900 $81 62

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 · 7.38% rent growth · sell at horizon

5-year hold
IRR
-0.3%
Equity multiple
0.99×
Total profit
$-364
Equity at exit
$14,895
10-year hold
IRR
14.0%
Equity multiple
2.38×
Total profit
$38,592
Equity at exit
$8,638

Cash invested: $27,972 (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 17745

Home prices YoY
-7.3%
Rents YoY
7.4%
Active inventory
99
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,238 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$255 /mo · $3,063/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$157

Break-even live

Break-even rent $1,039
Max offer price $99,900
Occupancy floor 82%

Sensitivity live

Price -10% $214 -5% $186 +0% $157 +5% $129 +10% $101
Rent -10% $60 -5% $109 +0% $157 +5% $206 +10% $255
Rate -1.0pp $208 -0.5pp $183 base $157 +0.5pp $132 +1.0pp $105

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
$24,975
Closing costs
$2,997
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
30 Clarks Barn Rd Unit A Lock Haven, PA 3.0 1.0 1400 $1,200 $0.86 46d 1 0.52mi

Listing history 23 events

  1. 2026-06-22
    days on market $99,900 Active 105 DOM
  2. 2026-06-19
    days on market $99,900 Active 102 DOM
  3. 2026-06-18
    days on market $99,900 Active 101 DOM
  4. 2026-06-17
    days on market $99,900 Active 100 DOM
  5. 2026-06-16
    days on market $99,900 Active 99 DOM
  6. 2026-06-15
    days on market $99,900 Active 98 DOM
  7. 2026-06-14
    days on market $99,900 Active 96 DOM
  8. 2026-06-12
    days on market $99,900 Active 95 DOM
  9. 2026-06-09
    days on market $99,900 Active 92 DOM
  10. 2026-06-08
    days on market $99,900 Active 91 DOM
  11. 2026-06-07
    days on market $99,900 Active 90 DOM
  12. 2026-06-04
    days on market $99,900 Active 86 DOM
  13. 2026-06-02
    days on market $99,900 Active 85 DOM
  14. 2026-06-01
    days on market $99,900 Active 84 DOM
  15. 2026-05-31
    days on market $99,900 Active 83 DOM
  16. 2026-05-31
    days on market $99,900 Active 82 DOM
  17. 2026-03-09
    listed $99,900 Active 185-char remark
    Show marketing remark (185 chars)

    Charming home ready for refreshment. This would be a great first home, or a fantastic opportunity to build some sweat equity on a rental opportunity. Call for your exclusive tour today.

  18. 2026-02-18
    soldstatus $90,000
  19. 2026-02-11
    soldstatus Closed 407-char remark
    Show marketing remark (407 chars)

    3 BR 1 bath home, vinyl siding, natural gas heat, 2 sheds. Wood flooring under carpet. Typical traditional home where you enter the LR, then the DR, then the kitchen and back porch. Upstairs are 3 BR, enclosed back porch, and full bath. There is some ceiling damage from a prior and repaired leak that will need attention. Home is being sold as-is. This is a great property for a rental or first-time buyer.

  20. 2025-12-30
    status Pending 407-char remark
    Show marketing remark (407 chars)

    3 BR 1 bath home, vinyl siding, natural gas heat, 2 sheds. Wood flooring under carpet. Typical traditional home where you enter the LR, then the DR, then the kitchen and back porch. Upstairs are 3 BR, enclosed back porch, and full bath. There is some ceiling damage from a prior and repaired leak that will need attention. Home is being sold as-is. This is a great property for a rental or first-time buyer.

  21. 2025-10-07
    price $102,500 407-char remark
    Show marketing remark (407 chars)

    3 BR 1 bath home, vinyl siding, natural gas heat, 2 sheds. Wood flooring under carpet. Typical traditional home where you enter the LR, then the DR, then the kitchen and back porch. Upstairs are 3 BR, enclosed back porch, and full bath. There is some ceiling damage from a prior and repaired leak that will need attention. Home is being sold as-is. This is a great property for a rental or first-time buyer.

  22. 2024-09-16
    listed $105,000 Active 407-char remark
    Show marketing remark (407 chars)

    3 BR 1 bath home, vinyl siding, natural gas heat, 2 sheds. Wood flooring under carpet. Typical traditional home where you enter the LR, then the DR, then the kitchen and back porch. Upstairs are 3 BR, enclosed back porch, and full bath. There is some ceiling damage from a prior and repaired leak that will need attention. Home is being sold as-is. This is a great property for a rental or first-time buyer.

  23. 1999-12-14
    soldstatus $13,000

ⓘ 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
$3,063 · $255/mo
Projected year-2 tax
$3,063 · $255/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 5/10 Major FEMA zone X · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$14,859
− Mortgage interest
−$5,596
− Property taxes
−$3,063
− Insurance
−$500
− Repairs & maintenance
−$1,189
− Management
−$1,189
− Depreciation
−$2,906
Taxable income
$417
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$100
After-tax cash flow
$1,789/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
Keystone Central SD
NCES district ID
4212725
Math proficiency
32% ▼ -6.00%
Reading proficiency
44% ▼ -10.00%
Median HH income
$42,713
Composite
32.09/100
National rank
#5810
State rank
#384 of 539 in PA

Livability — Lock Haven

Score
78/100
State rank
#275
US rank
#2428

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lock Haven, PA
County
Clinton County · 17,718 people
City population
17,718
Metro
Lock Haven, PA
Population (ZIP)
17,718
Household income
$58,555
Rent vs Own
36.3% rent · 63.7% own
Severe rent burden
522.0

Population outlook (Clinton County) Hauer SSP2

Today (2025)
39,048 people
By 2030
38,812 · -0.6%
By 2040
38,011 · -2.7%
By 2050
36,931 · -5.4%
By 2075
34,077 · -12.7%
By 2100
29,683 · -24.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 3% Black 3% Hispanic / Latino 2%
Common ancestry
Iranian 3% Lithuanian 3% Romanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Clinton

2024 margin
Solid R (+40.9) · D 29.1% · R 70.0%
2008→2024 swing
-38.1pp toward R · 2008: -2.8pp · 2024: -40.9pp
All cycles
2024: R+40.9 2020: R+36.3 2016: R+34.8 2012: R+11.3 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -21.42%
Current HPI
270.5334
Rent YoY
▲ 7.38%
Metro
Lock Haven, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+668.5% since first listed
7 events — show timeline
  • 2026-03-09 Listed $99,900 WBVAR
  • 2026-02-18 Sold (Public Records) $90,000 Public Records
  • 2026-02-11 Sold (MLS) WBVAR
  • 2025-12-30 Pending WBVAR
  • 2025-10-07 Price Changed $102,500 WBVAR
  • 2024-09-16 Listed $105,000 WBVAR
  • 1999-12-14 Sold (Public Records) $13,000 Public Records

Property tax history

+4.7%/yr

Latest (2026): $3,063 · -7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…