CashFlowRE
Sign in Sign up
100 South 5th Ave
C- Composite 51.69
Why this score? — see what drove the C- 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 +17.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.7/10.0
  • Schools +3.9/10.0
  • Livability +3.9/5.0
  • Appreciation +3.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$89,900

100 South 5th Ave · Clarion, PA 16214
2 bd · 1.0 ba · 756 sqft · SingleFamily public records · 65 Days on market
Built 1900 0.25 ac lot

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

Listing remarks MLS

COMFY AND COZY 2 bedroom, 1 story home located in Clarion, PA. Minutes from Clarion's business district and CUP. Priced at a modest $99,500!

Key facts

  • Renovated bath
  • New appliances
  • 0.25 acre lot

Tags

RENOVATED BATHNEW APPLIANCESMINUTES FROM DOWNTOWNCLARION AREA SCHOOL DISTRICTREASONABLE REAL ESTATE TAXES

Property features AI

Finance

  • Financial info: Annual tax amount listed

Exterior

  • Utilities: Public water; Public sewer; 100 amp electric service; Natural gas connected/available; Cable available
  • Home design: One-story residential home; Multi-use zoning
  • Construction: Frame construction with wood siding; Composition roof
  • Exterior features: Front porch; Patio

Interior

  • Kitchen: Includes dishwasher, range, refrigerator
  • Bedrooms: 7 total rooms (includes bedrooms and living spaces)
  • Bathrooms: One three-quarter bathroom
  • Heating & cooling: Hot water heating; No central cooling
  • Interior features: Dishwasher; Refrigerator; Range; Gas water heater; Partial basement
  • Laundry & utility: Washer and dryer included

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 2-bed/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $69 ($826/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $87k (2.8% below list).
  • Recommended offer: $85k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 2.8% in Clarion — 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 77/100 on livability (#322 in PA, #2,856 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: commute F, employment F.
  • Clarion Area SD (town): math 40% / reading 54% proficiency, ranked #261 of 539 in PA (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 28 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 25 units permitted in Clarion County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.5%/yr); year-one equity from $622 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Clarion County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y 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.
  • Current owner paid $73k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $84,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.97%
Cap rate
7.21%
Cash-on-cash
3.28%
DSCR
1.15
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.47% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.4%
Equity multiple
0.68×
Total profit
$-8,163
Equity at exit
$15,542
10-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$337
Equity at exit
$11,494

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 16214

Home prices YoY
-1.7%
Active inventory
28
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$874 medium interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$69

Break-even live

Break-even rent $786
Max offer price $89,900
Occupancy floor 87%

Sensitivity live

Price -10% $131 -5% $100 +0% $69 +5% $38 +10% $7
Rent -10% $0 -5% $34 +0% $69 +5% $103 +10% $138
Rate -1.0pp $114 -0.5pp $92 base $69 +0.5pp $46 +1.0pp $22

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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
650 Merle Rd Clarion, PA 2.0 1.0 860 $850 $0.99 44d 1 0.26mi
301 Grand Avenue Ext Unit 411 Clarion, PA 2.0 1.0 816 $975 $1.19 44d 1 0.94mi
301 Grand Ave Unit 117 Clarion, PA 1.0 1.0 615 $850 $1.38 44d 1 0.96mi

Listing history 27 events

  1. 2026-06-21
    days on market $89,900 Active 65 DOM
  2. 2026-06-18
    days on market $89,900 Active 63 DOM
  3. 2026-06-17
    days on market $89,900 Active 62 DOM
  4. 2026-06-16
    days on market $89,900 Active 61 DOM
  5. 2026-06-15
    days on market $89,900 Active 60 DOM
  6. 2026-06-13
    days on market $89,900 Active 58 DOM
  7. 2026-06-12
    days on market $89,900 Active 57 DOM
  8. 2026-06-09
    days on market $89,900 Active 54 DOM
  9. 2026-06-08
    days on market $89,900 Active 53 DOM
  10. 2026-06-08
    days on market $89,900 Active 52 DOM
  11. 2026-06-07
    statusdays on market $89,900 Active 51 DOM
  12. 2026-06-04
    days on market $89,900 Active Under Contract 48 DOM
  13. 2026-06-02
    days on market $89,900 Active Under Contract 47 DOM
  14. 2026-06-01
    days on market $89,900 Active Under Contract 46 DOM
  15. 2026-05-31
    days on market $89,900 Active Under Contract 45 DOM
  16. 2026-05-13
    historical Active Under Contract
  17. 2026-05-11
    status Active
  18. 2026-04-23
    historical Active Under Contract
  19. 2026-04-16
    listed $89,900 Active
  20. 2024-03-28
    soldstatus $73,000 Closed 141-char remark
    Show marketing remark (141 chars)

    COMFY AND COZY 2 bedroom, 1 story home located in Clarion, PA. Minutes from Clarion's business district and CUP. Priced at a modest $99,500!

  21. 2024-02-06
    historical Active Under Contract 141-char remark
    Show marketing remark (141 chars)

    COMFY AND COZY 2 bedroom, 1 story home located in Clarion, PA. Minutes from Clarion's business district and CUP. Priced at a modest $99,500!

  22. 2023-10-16
    status Active 141-char remark
    Show marketing remark (141 chars)

    COMFY AND COZY 2 bedroom, 1 story home located in Clarion, PA. Minutes from Clarion's business district and CUP. Priced at a modest $99,500!

  23. 2023-10-16
    price $85,000 141-char remark
    Show marketing remark (141 chars)

    COMFY AND COZY 2 bedroom, 1 story home located in Clarion, PA. Minutes from Clarion's business district and CUP. Priced at a modest $99,500!

  24. 2023-09-06
    status Active 141-char remark
    Show marketing remark (141 chars)

    COMFY AND COZY 2 bedroom, 1 story home located in Clarion, PA. Minutes from Clarion's business district and CUP. Priced at a modest $99,500!

  25. 2023-08-24
    historical 141-char remark
    Show marketing remark (141 chars)

    COMFY AND COZY 2 bedroom, 1 story home located in Clarion, PA. Minutes from Clarion's business district and CUP. Priced at a modest $99,500!

  26. 2022-10-12
    listed $99,500 Active 141-char remark
    Show marketing remark (141 chars)

    COMFY AND COZY 2 bedroom, 1 story home located in Clarion, PA. Minutes from Clarion's business district and CUP. Priced at a modest $99,500!

  27. 2002-09-11
    soldstatus $74,000

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 18 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
$10,482
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$450
− Repairs & maintenance
−$839
− Management
−$839
− Depreciation
−$2,615
Taxable loss
−$644
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$155
After-tax cash flow
$980/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
Clarion Area SD
NCES district ID
4206060
Math proficiency
40% ▼ -8.00%
Reading proficiency
54% ▼ -11.00%
Median HH income
$39,136
Composite
39.21/100
National rank
#4017
State rank
#261 of 539 in PA

Livability — Clarion

Score
77/100
State rank
#322
US rank
#2856

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarion, PA
Population (ZIP)
8,655

Population outlook (Clarion County) Hauer SSP2

Today (2025)
37,796 people
By 2030
36,830 · -2.6%
By 2040
34,113 · -9.7%
By 2050
31,092 · -17.7%
By 2075
24,200 · -36.0%
By 2100
18,737 · -50.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Black 6% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Slovak 3% Romanian 3% Italian 2%
Foreign-born
3% · Canada, China
Languages at home
97% English-only · Spanish 2% Chinese 1%

Political lean MEDSL · Clarion

2024 margin
Solid R (+53.1) · D 23.1% · R 76.2%
2008→2024 swing
-30.7pp toward R · 2008: -22.4pp · 2024: -53.1pp
All cycles
2024: R+53.1 2020: R+50.8 2016: R+47.4 2012: R+36.1 2008: R+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.47%
Current HPI
141.3266
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

+21.5% since first listed
12 events — show timeline
  • 2026-05-13 Contingent AVBREALTORS
  • 2026-05-11 Relisted AVBREALTORS
  • 2026-04-23 Contingent AVBREALTORS
  • 2026-04-16 Listed $89,900 AVBREALTORS
  • 2024-03-28 Sold (MLS) $73,000 AVBREALTORS
  • 2024-02-06 Contingent AVBREALTORS
  • 2023-10-16 Relisted AVBREALTORS
  • 2023-10-16 Price Changed $85,000 AVBREALTORS
  • 2023-09-06 Relisted AVBREALTORS
  • 2023-08-24 Delisted AVBREALTORS
  • 2022-10-12 Listed $99,500 AVBREALTORS
  • 2002-09-11 Sold (Public Records) $74,000 Public Records

Property tax history

+11.8%/yr

Latest (2026): $5,525 · +233.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…