3 bd · 1.5 ba ·
1,257 sqft ·
Built 1955
· SingleFamily
· Active
· 17 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,826/mo
Mortgage (P&I)
−$1,023
Tax + insurance
−$215
HOA
−$0
Vac / Maint / Mgmt
−$383
Net cashflow
$205/mo
Annual
$2,459/yr
Cap rate
7.55%
Cash-on-cash
4.50%
DSCR
1.20
1% rule
0.94%
Cash to close
$54,600
Investor read
This is a 3-bed/1.5-bath single-family listed at $195k.
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).
It's been on market 17 days — a 2% lower offer ($192k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $183k (6.4% below list) — sets the bar for 1% rule.
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.
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.
Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 46 active listings in the ZIP; 41 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).
Jefferson County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Current owner paid $44k; list at $195k implies a 348% gain — meaningful room to come down on a strong offer.
Questions for listing agent
Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-BR32ZM5TRDB32H
· Data 12 h agocashflowre.app · 2026-05-29