CashFlowRE
Sign in Sign up
1320 S Main Street Ext
D+ Composite 48.43
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 +19.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • 1% rule +4.4/10.0
  • Schools +4.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

1320 S Main Street Ext · Young, PA 15767
3 bd · 1.5 ba · 1,257 sqft · SingleFamily public records · 17 Days on market
Built 1955 1.14 ac lot

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

Listing remarks

Conveniently located along South Main Street in Punxsutawney, this ranch-style home offers easy access to Route 119, and downtown amenities. The main level features three bedrooms, one full bathroom, and a three-quarter primary bathroom with a shower. An eat-in kitchen adjoins the dining area, while the spacious living room provides plenty of room for everyday living and entertaining. Additional features include an attached one-car garage, detached storage shed, rear deck, and a full basement offering abundant storage and utility space. Attractive landscaping enhances the property's curb appeal. The property combines the convenience of in-town living with quick access to shopping, schools,

Key facts

  • Full basement
  • Rear deck
  • 1.14 acre lot

Tags

EASY ACCESS TO ROUTE 119ATTACHED ONE-CAR GARAGEDETACHED STORAGE SHEDREAR DECKFULL BASEMENTATTRACTIVE LANDSCAPING

Property features AI

Exterior

  • Parking: Attached garage (1 parking space)
  • Utilities: Public water; Public sewer
  • Home design: Single-story residence
  • Exterior features: Lot of about 1.14 acres; Resale property

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: Basement present

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 $195k.

Deal economics

  • At list price, monthly cash flow is $205 ($2k/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 $183k (6.4% below list).
  • Recommended offer: $183k (6.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Punxsutawney Area SD (town): math 43% / reading 53% proficiency, ranked #239 of 539 in PA (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 46 active listings in the ZIP; 41 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Jefferson County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($192k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $44k; list at $195k implies a 348% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $182,599 (6.4% below list)

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.94%
Cap rate
7.55%
Cash-on-cash
4.50%
DSCR
1.20
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-9.3%
Equity multiple
0.66×
Total profit
$-18,586
Equity at exit
$29,075
10-year hold
IRR
0.1%
Equity multiple
1.01×
Total profit
$460
Equity at exit
$16,860

Cash invested: $54,600 (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 15767

Home prices YoY
-12.9%
Active inventory
46
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,826 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$134 /mo · $1,605/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$383
Net cashflow
$205

Break-even live

Break-even rent $1,567
Max offer price $195,000
Occupancy floor 84%

Sensitivity live

Price -10% $315 -5% $260 +0% $205 +5% $150 +10% $95
Rent -10% $61 -5% $133 +0% $205 +5% $277 +10% $349
Rate -1.0pp $303 -0.5pp $255 base $205 +0.5pp $154 +1.0pp $103

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
$48,750
Closing costs
$5,850
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 13 events

  1. 2026-06-21
    days on market $195,000 Active 17 DOM
  2. 2026-06-18
    days on market $195,000 Active 15 DOM
  3. 2026-06-17
    days on market $195,000 Active 14 DOM
  4. 2026-06-16
    days on market $195,000 Active 13 DOM
  5. 2026-06-15
    days on market $195,000 Active 12 DOM
  6. 2026-06-13
    days on market $195,000 Active 10 DOM
  7. 2026-06-12
    days on market $195,000 Active 9 DOM
  8. 2026-06-09
    days on market $195,000 Active 6 DOM
  9. 2026-06-08
    days on market $195,000 Active 5 DOM
  10. 2026-06-08
    days on market $195,000 Active 4 DOM
  11. 2026-06-07
    days on market $195,000 Active 3 DOM
  12. 2026-06-04
    remarks 699-char remark
  13. 2026-06-04
    listed $195,000 Active 1 DOM

ⓘ 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
$1,605 · $134/mo
Projected year-2 tax
$2,343 · $195/mo
Expected delta
+$738/yr (+$62/mo · 46.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$21,912
− Mortgage interest
−$10,923
− Property taxes
−$1,605
− Insurance
−$975
− Repairs & maintenance
−$1,753
− Management
−$1,753
− Depreciation
−$5,673
Taxable loss
−$770
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$185
After-tax cash flow
$2,644/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
Punxsutawney Area SD
NCES district ID
4219800
Math proficiency
43% ▲ 1.00%
Reading proficiency
53% ▼ -8.00%
Median HH income
$40,610
Composite
40.19/100
National rank
#3787
State rank
#239 of 539 in PA

Livability — Young

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
14,136

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
42,134 people
By 2030
40,512 · -3.8%
By 2040
36,747 · -12.8%
By 2050
32,755 · -22.3%
By 2075
24,402 · -42.1%
By 2100
16,398 · -61.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 2%
Common ancestry
Romanian 4% Polish 3% Iranian 2%
Foreign-born
0%
Languages at home
93% English-only · German/W. Germanic 6%

Political lean MEDSL · Jefferson

2024 margin
Solid R (+58.5) · D 20.4% · R 78.8%
2008→2024 swing
-28.7pp toward R · 2008: -29.8pp · 2024: -58.5pp
All cycles
2024: R+58.5 2020: R+58.9 2016: R+59.8 2012: R+45.4 2008: R+29.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -19.60%
Current HPI
132.6877
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

+348.3% since first listed
2 events — show timeline
  • 2026-06-03 Listed $195,000 West Penn MLS
  • 1977-12-14 Sold (Public Records) $43,500 Public Records

Property tax history

+0.4%/yr

Latest (2026): $1,605 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…