Fourplex
216 High Point Dr · Beaver, PA
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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 +30.0/30.0
- DSCR +10.0/10.0
- 1% rule +9.1/10.0
- ARV discount +7.5/15.0
- Livability +4.4/5.0
- Schools +4.2/10.0
- Appreciation +4.1/10.0
- Rent growth +2.5/5.0
- Condition / age +2.2/5.0
$275,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed
Listing remarks MLS
Great Business Opportunity, Featuring a 4 unit complex, that is home to the established Mount Joy Lanes Bowling Alley, Restaurant, Lottery shop and residential rental unit. Conveniently located just off of I-80 exit 53. The Seller/Owner operates the bowling alley and all the equipment is owned. The residential unit is spacious and was a business unit prior to being an apartment.
Key facts
- Convenient location
- Owned equipment
- 1.32 acre lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4 × 1-bed/1-bath units multifamily listed at $275k. Condition is rated fair.
Deal economics
- At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $290/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $275k).
- Recommended offer: $242k (12.0% below list) — sets the bar for market timing.
- Cap rate 11.4% vs local median 2.0% in Beaver — 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 88/100 on livability (#37 in PA, #203 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, commute A+; Watch: employment C-.
- Keystone SD (rural): math 34% / reading 66% proficiency, ranked #188 of 539 in PA (top 35%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Market conditions: 11 active listings in the ZIP; 25 units permitted in Clarion County in 2024 (0 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-1.8%/yr); year-one equity from $2k of loan paydown is wiped out by about $5k 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.
- At projected returns (-1.8% appreciation + 3.0% rent growth), your $77k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 656 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
- 3 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.
Questions for the listing agent
- It's been on market 656 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are A-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?
- 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.41% ✓
- Cap rate
- 11.36%
- Cash-on-cash
- 18.10%
- DSCR
- 1.81
- GRM
- 5.9
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-1.82% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 13.1%
- Equity multiple
- 1.56×
- Total profit
- $43,317
- Equity at exit
- $55,726
- IRR
- 20.2%
- Equity multiple
- 2.89×
- Total profit
- $145,679
- Equity at exit
- $49,851
Cash invested: $77,000 (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
ZIP-level market 16232
- Home prices YoY
- -1.3%
- Active inventory
- 11
- Price-to-rent
- 23.6×
Monthly cashflow live
- Estimated rent
- $3,876 medium interval (Pro) →
- Mortgage (P&I)
- −$1,442
- Tax est. 1.5%
- −$344 /mo · $4,125/yr
- Insurance
- −$115
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$814
- Net cashflow
- $1,162
Break-even live
4-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 4× units | 1 | 1 | $3,876 |
| #1 | 1 | 1 | $969 |
| #2 | 1 | 1 | $969 |
| #3 | 1 | 1 | $969 |
| #4 | 1 | 1 | $969 |
| Total (4 units) | $3,876 | ||
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
- $68,750
- Closing costs
- $8,250
- 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 17 events
-
2026-06-18days on market $275,000 Active 656 DOM
-
2026-06-17days on market $275,000 Active 655 DOM
-
2026-06-16days on market $275,000 Active 654 DOM
-
2026-06-15days on market $275,000 Active 653 DOM
-
2026-06-13days on market $275,000 Active 651 DOM
-
2026-06-12days on market $275,000 Active 650 DOM
-
2026-06-09days on market $275,000 Active 647 DOM
-
2026-06-08days on market $275,000 Active 646 DOM
-
2026-06-08days on market $275,000 Active 645 DOM
-
2026-06-07days on market $275,000 Active 644 DOM
-
2026-06-04days on market $275,000 Active 641 DOM
-
2026-06-02days on market $275,000 Active 640 DOM
-
2026-06-01days on market $275,000 Active 639 DOM
-
2026-05-31days on market $275,000 Active 638 DOM
-
2025-02-14status Active 381-char remark
Show marketing remark (381 chars)
Great Business Opportunity, Featuring a 4 unit complex, that is home to the established Mount Joy Lanes Bowling Alley, Restaurant, Lottery shop and residential rental unit. Conveniently located just off of I-80 exit 53. The Seller/Owner operates the bowling alley and all the equipment is owned. The residential unit is spacious and was a business unit prior to being an apartment.
-
2024-08-31$275,000 Active 381-char remark
Show marketing remark (381 chars)
Great Business Opportunity, Featuring a 4 unit complex, that is home to the established Mount Joy Lanes Bowling Alley, Restaurant, Lottery shop and residential rental unit. Conveniently located just off of I-80 exit 53. The Seller/Owner operates the bowling alley and all the equipment is owned. The residential unit is spacious and was a business unit prior to being an apartment.
-
2022-12-20$275,000 Active
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $46,512
- − Mortgage interest
- −$15,404
- − Property taxes
- −$4,125
- − Insurance
- −$1,375
- − Repairs & maintenance
- −$3,721
- − Management
- −$3,721
- − Depreciation
- −$8,000
- Taxable income
- $10,166
- Est. tax owed @ 24.0%
- −$2,440
- After-tax cash flow
- $11,499/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.
Condition & rehab AI · 12 photos
A bowling alley with moderate repairs and maintenance needs, offering potential for value increase through renovations.
Repairs flagged
- Major Bowling ball return system — Visible wear and potential malfunction
- Moderate Arcade machines — Visible wear and potential malfunction
- Minor Air conditioning unit — Visible wear
Value-add opportunities
- Both Renovate bowling lanes and seating — Enhances both resale and rental value
- Rental Upgrade arcade machines — Attracts younger tenants
- Resale Paint interior walls and paneling — Improves curb appeal and interior aesthetics
Renovation cost estimate screening
| Repair item | Severity | Est. cost |
|---|---|---|
| Bowling ball return system · Visible wear and potential malfunction | Major | $15,000–50,000 |
| Arcade machines · Visible wear and potential malfunction | Moderate | $3,000–15,000 |
| Air conditioning unit · Visible wear | Minor | $500–3,000 |
| Total estimated repair cost · 3 items | $18,500–68,000 |
Value-add ROI direction
- Both Renovate bowling lanes and seating — Enhances both resale and rental value ↑
- Rental Upgrade arcade machines — Attracts younger tenants ↑
- Resale Paint interior walls and paneling — Improves curb appeal and interior aesthetics ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
Schools (NCES district)
- District
- Keystone SD
- NCES district ID
- 4212720
- Math proficiency
- 34% ▼ -16.00%
- Reading proficiency
- 66% ▼ -6.00%
- Median HH income
- $45,395
- Composite
- 42.22/100
- National rank
- #3285
- State rank
- #188 of 539 in PA
Livability — Beaver
- Score
- 88/100
- State rank
- #37
- US rank
- #203
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- City population
- 15,565
- Population (ZIP)
- 4,091
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 (97%)
- Race & ethnicity
- White 97% Two or more races 3%
- Common ancestry
- Iranian 5% Slovak 2% Serbian 2%
- Foreign-born
- 0%
- Languages at home
- 94% English-only · German/W. Germanic 5%
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
- ▼ -1.82%
- Current HPI
- 142.8245
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 1.68%
- F500 in state
- 34
Industry mix (Fortune 500 HQ in PA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+0.0% since first listed3 events — show timeline
- 2025-02-14 Relisted — AVBREALTORS
- 2024-08-31 Listed $275,000 AVBREALTORS
- 2022-12-20 Listed $275,000 AVBREALTORS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…