CashFlowRE
Sign in Sign up
216 High Point Dr Fourplex
B Composite 74.06
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

216 High Point Dr · Beaver, PA 16232
None bd · None ba · 7,680 sqft · MultiFamily · 656 Days on market
Built 1973 Fair condition 1.32 ac lot

🖨 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

ESTABLISHED BOWLING ALLEYCONVENIENT LOCATIONOWNED EQUIPMENT

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 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.
Recommended offer $242,000 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. 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

5-year hold
IRR
13.1%
Equity multiple
1.56×
Total profit
$43,317
Equity at exit
$55,726
10-year hold
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
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

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

Break-even rent $2,406
Max offer price $275,000
Occupancy floor 65%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
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

  1. 2026-06-18
    days on market $275,000 Active 656 DOM
  2. 2026-06-17
    days on market $275,000 Active 655 DOM
  3. 2026-06-16
    days on market $275,000 Active 654 DOM
  4. 2026-06-15
    days on market $275,000 Active 653 DOM
  5. 2026-06-13
    days on market $275,000 Active 651 DOM
  6. 2026-06-12
    days on market $275,000 Active 650 DOM
  7. 2026-06-09
    days on market $275,000 Active 647 DOM
  8. 2026-06-08
    days on market $275,000 Active 646 DOM
  9. 2026-06-08
    days on market $275,000 Active 645 DOM
  10. 2026-06-07
    days on market $275,000 Active 644 DOM
  11. 2026-06-04
    days on market $275,000 Active 641 DOM
  12. 2026-06-02
    days on market $275,000 Active 640 DOM
  13. 2026-06-01
    days on market $275,000 Active 639 DOM
  14. 2026-05-31
    days on market $275,000 Active 638 DOM
  15. 2025-02-14
    status 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.

  16. 2024-08-31
    listed $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.

  17. 2022-12-20
    listed $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
combined federal + state — saved on this device
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

Fair 45/100 Moderate rehab

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 itemSeverityEst. 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

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

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

Price history

+0.0% since first listed
3 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

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…