CashFlowRE
Sign in Sign up
263 Green Rd
D+ Composite 49.83
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 +16.3/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.4/10.0
  • DSCR +5.0/10.0
  • 1% rule +3.7/10.0
  • Livability +3.3/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$139,900

263 Green Rd · Bigler, PA 16881
5 bd · 1.0 ba · 1,232 sqft · Other · 105 Days on market
Built 1955 0.75 ac lot

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

Listing remarks

This adorable Cape Cod is full of charm and opportunity! Nestled on a nice property with a two-car detached garage, this home offers a warm and inviting feel from the moment you arrive. Inside, you’ll find an updated kitchen and living room that make everyday living and entertaining easy and comfortable. The first-floor bedroom adds convenience and flexibility, while three additional bedrooms upstairs provide of space for family, guests, or a home office. A finished partial basement offers extra room for hobbies, storage, or cozy gatherings. With just a little TLC, this home could truly shine and become something special. A must-see property with tons of potential!

Key facts

  • Updated kitchen
  • 0.75 acre lot
  • 2 garage spots

Tags

TWO-CAR DETACHED GARAGEUPDATED KITCHENFINISHED PARTIAL 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 5-bed/1.0-bath other listed at $140k.

Deal economics

  • At list price, monthly cash flow is $77 ($922/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 $122k (12.7% below list).
  • Recommended offer: $122k (12.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#1,066 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: health & safety D+, schools F, amenities F.
  • Clearfield Area SD (town): math 21% / reading 41% proficiency, ranked #441 of 539 in PA (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 5 active listings in the ZIP; 99 units permitted in Clearfield County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($967 loan paydown + $4k appreciation (2.7% local appreciation)).
  • Clearfield County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.7% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $122,078 (12.7% below list)

Questions for the listing agent

  1. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  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
0.87%
Cap rate
6.95%
Cash-on-cash
2.35%
DSCR
1.10
GRM
9.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.72% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.9%
Equity multiple
1.50×
Total profit
$19,629
Equity at exit
$60,684
10-year hold
IRR
11.5%
Equity multiple
2.68×
Total profit
$65,623
Equity at exit
$91,829

Cash invested: $39,172 (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 16881

Home prices YoY
2.9%
Active inventory
5
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,221 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$96 /mo · $1,148/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$77

Break-even live

Break-even rent $1,124
Max offer price $139,900
Occupancy floor 89%

Sensitivity live

Price -10% $156 -5% $116 +0% $77 +5% $37 +10% $-2
Rent -10% $-20 -5% $29 +0% $77 +5% $125 +10% $173
Rate -1.0pp $147 -0.5pp $112 base $77 +0.5pp $41 +1.0pp $4

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
$34,975
Closing costs
$4,197
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 2 events

  1. 2026-04-13
    status Pending
  2. 2025-12-29
    listed $139,900 Active

ⓘ 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
$1,148 · $96/mo
Projected year-2 tax
$1,679 · $140/mo
Expected delta
+$531/yr (+$44/mo · 46.3%)

ⓘ 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 2/10 Low 7 d/yr ≥91°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$14,649
− Mortgage interest
−$7,837
− Property taxes
−$1,148
− Insurance
−$700
− Repairs & maintenance
−$1,172
− Management
−$1,172
− Depreciation
−$4,070
Taxable loss
−$1,448
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$348
After-tax cash flow
$1,270/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
Clearfield Area SD
NCES district ID
4206150
Math proficiency
21% ▼ -20.00%
Reading proficiency
41% ▼ -17.00%
Median HH income
$39,382
Composite
25.94/100
National rank
#7334
State rank
#441 of 539 in PA

Livability — Bigler

Score
66/100
State rank
#1066
US rank
#12037

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bigler, PA
City population
265
Population (ZIP)
2,349

Population outlook (Clearfield County) Hauer SSP2

Today (2025)
79,658 people
By 2030
78,358 · -1.6%
By 2040
74,670 · -6.3%
By 2050
70,186 · -11.9%
By 2075
60,391 · -24.2%
By 2100
46,886 · -41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 6%
Common ancestry
Slovak 5% Lithuanian 3% Romanian 3%

Political lean MEDSL · Clearfield

2024 margin
Solid R (+51.5) · D 23.9% · R 75.4%
2008→2024 swing
-39.4pp toward R · 2008: -12.1pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+49.5 2016: R+49.6 2012: R+28.9 2008: R+12.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.72%
Current HPI
95.3
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

2 events — show timeline
  • 2026-04-13 Pending BRIGHT MLS
  • 2025-12-29 Listed $139,900 BRIGHT MLS

Property tax history

+2.1%/yr

Latest (2026): $1,148 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…