CashFlowRE
Sign in Sign up
108 Mill St
C- Composite 50.12
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.5/30.0
  • 1% rule +6.3/10.0
  • Rent growth +4.3/5.0
  • Livability +3.9/5.0
  • DSCR +3.4/10.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

108 Mill St · Lock Haven, PA 17745
3 bd · 2.0 ba · 2,014 sqft · SingleFamily public records · 57 Days on market
Built 1910 4,312 sqft lot $55/sqft · 26% below area Est $148k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 4-bedroom home located just one block from the Lock Haven Levee Walk entrance and only steps from downtown shops, restaurants, and amenities. This property offers plenty of potential for an owner-occupant, investor, or renovation enthusiast looking to bring new life to a generously sized home in a convenient location. The home features two electric meters and multiple entrances, with indications it may have previously been configured as a two-unit residence. With its sizable footprint, versatile layout, walkable location, and opportunity to customize and improve, this property is ready for its next chapter. Layout includes one first-floor bedroom and three additional bedrooms on the second floor. The first-floor bedroom is accessed through the first-floor full bathroom. Upstairs, a second kitchen area is accessed through either the second-floor full bathroom or one of the bedrooms. 2nd floor kitchen appears to have been used as a bedroom in the past.

Key facts

  • Two electric meters
  • Multiple entrances
  • Second kitchen area

Tags

MULTIPLE ENTRANCESTWO ELECTRIC METERSFIRST FLOOR FULL BATHROOMSECOND FLOOR FULL BATHROOMSECOND KITCHEN AREA

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Detached structure
  • Construction: Built with block, brick and frame construction; Block foundation; Shingle roof
  • Exterior features: Located in Federal Flood Zone AH; No tidal water

Interior

  • Bedrooms: Three bedrooms on the upper level; One bedroom on the main level
  • Bathrooms: Two full bathrooms (one on main level, one on upper level)
  • Heating & cooling: Hot water heating; Natural gas fuel; Electric hot water
  • Interior features: Full, unfinished walkout basement

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/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $-188 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $95k (13.8% below list).
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $95k (13.8% below list) — sets the bar for cash-flow.
  • Cap rate 5.9% vs local median 3.8% 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: schools C-, 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.
  • Market conditions: Rents rising fast (+7.4%/yr); 96 active listings in the ZIP; 2 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 $761 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.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y 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 4.3% of price; flood insurance adds $152/mo; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AH (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $94,824 (13.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. 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
1.13%
Cap rate
5.90%
Cash-on-cash
-1.41%
DSCR
0.94
GRM
7.4

CMA / ARV

ARV (median comp)
$147,720
List price
$110,000
Delta
-25.53%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
203 N Vesper St 0.17mi 3/2.0 1,861 (-8%) 21mo $134,000 $72 62
33 W Park St 0.38mi 4/1.0 (+1) 1,998 (-1%) 23mo $119,000 $60 53
515 Bellefonte Ave 0.55mi 4/2.5 (+1) 2,094 (+4%) 17mo $149,000 $71 47
577 W Church St 0.63mi 4/2.0 (+1) 1,950 (-3%) 19mo $134,000 $69 44
664 Bellefonte Ave 0.69mi 4/1.5 (+1) 1,920 (-5%) 15mo $148,000 $77 41
517 W Bald Eagle St 0.61mi 3/1.5 2,202 (+9%) 18mo $155,000 $70 38
215 W Clinton St 0.43mi 4/2.0 (+1) 1,760 (-13%) 21mo $175,000 $99 36
660 Bellefonte Ave 0.68mi 2/1.0 (-1) 1,736 (-14%) 9mo $202,500 $117 29
21 S Fairview St 0.60mi 2/1.5 (-1) 1,764 (-12%) 23mo $142,000 $80 26

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
-21.0%
Equity multiple
0.23×
Total profit
$-23,828
Equity at exit
$16,401
10-year hold
IRR
-3.6%
Equity multiple
0.69×
Total profit
$-9,408
Equity at exit
$9,511

Cash invested: $30,800 (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
96
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,242 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$395 /mo · $4,741/yr
Insurance
$46
Flood insurance flood zone
−$152 /mo · $1,824/yr
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$-188

Break-even live

Break-even rent $1,481
Max offer price $94,824
Occupancy floor

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
$27,500
Closing costs
$3,300
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
440 W Main St Unit MT444 Lock Haven, PA 2.0 1.5 2500 $1,300 $0.52 43d 1 0.44mi
30 Clarks Barn Rd Unit A Lock Haven, PA 3.0 1.0 1400 $1,200 $0.86 43d 1 1.05mi

Listing history 23 events

  1. 2026-06-19
    days on market $110,000 Active 57 DOM
  2. 2026-06-18
    days on market $110,000 Active 56 DOM
  3. 2026-06-17
    days on market $110,000 Active 55 DOM
  4. 2026-06-16
    days on market $110,000 Active 54 DOM
  5. 2026-06-15
    days on market $110,000 Active 53 DOM
  6. 2026-06-14
    days on market $110,000 Active 51 DOM
  7. 2026-06-12
    days on market $110,000 Active 50 DOM
  8. 2026-06-09
    days on market $110,000 Active 47 DOM
  9. 2026-06-08
    days on market $110,000 Active 46 DOM
  10. 2026-06-07
    days on market $110,000 Active 45 DOM
  11. 2026-06-04
    days on market $110,000 Active 41 DOM
  12. 2026-06-02
    days on market $110,000 Active 40 DOM
  13. 2026-06-01
    days on market $110,000 Active 39 DOM
  14. 2026-05-31
    days on market $110,000 Active 38 DOM
  15. 2026-05-31
    days on market $110,000 Active 37 DOM
  16. 2026-04-23
    listed $115,000 Active 973-char remark
  17. 2026-04-22
    listed $115,000 Active 973-char remark
    Show marketing remark (973 chars)

    Spacious 4-bedroom home located just one block from the Lock Haven Levee Walk entrance and only steps from downtown shops, restaurants, and amenities. This property offers plenty of potential for an owner-occupant, investor, or renovation enthusiast looking to bring new life to a generously sized home in a convenient location. The home features two electric meters and multiple entrances, with indications it may have previously been configured as a two-unit residence. With its sizable footprint, versatile layout, walkable location, and opportunity to customize and improve, this property is ready for its next chapter. Layout includes one first-floor bedroom and three additional bedrooms on the second floor. The first-floor bedroom is accessed through the first-floor full bathroom. Upstairs, a second kitchen area is accessed through either the second-floor full bathroom or one of the bedrooms. 2nd floor kitchen appears to have been used as a bedroom in the past.

  18. 2020-07-17
    soldstatus $115,000
    Show marketing remark (173 chars)

    Where can you find a 4 to 5 Bedroom for this price? 108 Mill St Lock Haven. Newer Roof and Newer Natural Gas Furnace. Add your cosmetic touches and make this your new HOME!

  19. 2020-07-17
    soldstatus
    Show marketing remark (173 chars)

    Where can you find a 4 to 5 Bedroom for this price? 108 Mill St Lock Haven. Newer Roof and Newer Natural Gas Furnace. Add your cosmetic touches and make this your new HOME!

  20. 2020-07-17
    soldstatus $115,000
    Show marketing remark (173 chars)

    Where can you find a 4 to 5 Bedroom for this price? 108 Mill St Lock Haven. Newer Roof and Newer Natural Gas Furnace. Add your cosmetic touches and make this your new HOME!

  21. 2019-12-26
    listed $119,500
  22. 2019-12-24
    listed $119,500
    Show marketing remark (173 chars)

    Where can you find a 4 to 5 Bedroom for this price? 108 Mill St Lock Haven. Newer Roof and Newer Natural Gas Furnace. Add your cosmetic touches and make this your new HOME!

  23. 2008-10-02
    soldstatus $101,500

ⓘ 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
$4,741 · $395/mo
Projected year-2 tax
$4,741 · $395/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 6/10 Major FEMA zone AH · 73% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥95°F today · 17 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
$14,910
− Mortgage interest
−$6,162
− Property taxes
−$4,741
− Insurance
−$2,374
− Repairs & maintenance
−$1,193
− Management
−$1,193
− Depreciation
−$3,200
Taxable loss
−$3,953
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$949
After-tax cash flow
$-1,310/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

+8.4% since first listed
10 events — show timeline
  • 2026-05-28 Price Changed $110,000 BRIGHT MLS
  • 2026-05-28 Price Changed $110,000 WBVAR
  • 2026-04-23 Listed $115,000 BRIGHT MLS
  • 2026-04-22 Listed $115,000 WBVAR
  • 2020-07-17 Sold (Public Records) $115,000 Public Records
  • 2020-07-17 Sold (MLS) $115,000 BRIGHT MLS
  • 2020-07-17 Sold (MLS) WBVAR
  • 2019-12-26 Listed $119,500 BRIGHT MLS
  • 2019-12-24 Listed $119,500 WBVAR
  • 2008-10-02 Sold (Public Records) $101,500 Public Records

Property tax history

+11.8%/yr

Latest (2026): $4,741 · -7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…