CashFlowRE
Sign in Sign up
74 Quarry Hill Rd
D+ Composite 49.62
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 +15.6/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.0/10.0
  • DSCR +4.8/10.0
  • 1% rule +3.8/10.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$249,900

74 Quarry Hill Rd · Clifford, PA 18470
2 bd · 2.0 ba · 1,580 sqft · SingleFamily · 5 Days on market
Built 1980 1.58 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Chalet nestled in a wooded setting just five minutes from Elk Mtn. Ski Area & I-81. Updated with many extras such as tile in kitchen, baths, & laundry room. Open floor plan for kitchen & living rooms. Beautiful wood flooring & a Blue Stone fireplace with gas burning insert in the living room. Lower level is daylighted & fully finished: family room w/ woodstove, slider to patio, bath, laundry, & mudroom. Relax on the large deck & enjoy the wooded setting. , Baths: 1 Bath Lev 1,1 Bath Lev L, Beds: 2+ Bed 1st, 1 Bed 2nd, SqFt Fin - Main: 744.00, SqFt Fin - 3rd: 0.00, Tax Information: Available, SqFt Fin - 2nd: 140.00, Additional Info: Dishwasher just purchased, Cookstove purchased one year ago. Log construction behind wood board & batten siding.

Key facts

  • Open floor plan
  • Nicely sized lot
  • Backyard

Tags

PRIVATE YARDOPEN FLOOR PLANFINISHED LOWER LEVELBACKYARDPATIONICELY SIZED LOT

Property features AI

Finance

  • Other: Lot size approximately 1.58 acres; Lot dimensions: 64 x 137 x 387 x 175 x 481 x 55; Paved road frontage (64.00 ft)

Exterior

  • Parking: Driveway; Off-street parking
  • Utilities: Well water; Septic tank; Sewer connected; Water connected; 200+ amp electric service with circuit breakers
  • Home design: Single-family residence; Residential property; Built in 1980 (estimated); Concrete perimeter foundation; Wood siding; Metal roof; Not in development
  • Construction: Wood siding construction; Concrete perimeter foundation; Metal roof; Estimated year built 1980
  • Exterior features: Private yard; Patio; Wrap-around porch; Back yard; Wooded lot; Sloped down lot; Cleared areas

Interior

  • Kitchen: Range; Refrigerator; Eat-in layout
  • Bedrooms: 2 bedrooms (one primary bedroom and one additional bedroom)
  • Flooring: Hardwood; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Baseboard heating; Heat pump; Propane heating; Natural gas available; Electric heating; Wall/window cooling units
  • Interior features: Ceiling fans; High ceilings; Eat-in kitchen; Fireplace(s); Finished walk-out full basement
  • Laundry & utility: Finished basement space suitable for utilities

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 2-bed/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $104 ($1k/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 $219k (12.4% below list).
  • Recommended offer: $219k (12.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Mountain View SD (rural): math 30% / reading 50% proficiency, ranked #351 of 539 in PA (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 32 active listings in the ZIP; 80 units permitted in Susquehanna County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • In year one you build about $12k of equity ($2k loan paydown + $10k appreciation (4.1% local appreciation)).
  • Susquehanna County population projected at -30% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.1% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $125k; list at $250k implies a 100% gain — meaningful room to come down on a strong offer.
Recommended offer $218,984 (12.4% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.88%
Cap rate
6.79%
Cash-on-cash
1.78%
DSCR
1.08
GRM
9.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.1% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.1%
Equity multiple
1.74×
Total profit
$51,512
Equity at exit
$128,130
10-year hold
IRR
13.5%
Equity multiple
3.24×
Total profit
$156,640
Equity at exit
$210,713

Cash invested: $69,972 (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 18470

Home prices YoY
2.4%
Active inventory
32
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,190 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$211 /mo · $2,537/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$460
Net cashflow
$104

Break-even live

Break-even rent $2,058
Max offer price $249,900
Occupancy floor 90%

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
$62,475
Closing costs
$7,497
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 6 events

  1. 2026-06-16
    status $249,900 Pending 5 DOM
  2. 2026-06-16
    days on market $249,900 Active 5 DOM
  3. 2026-06-15
    days on market $249,900 Active 4 DOM
  4. 2026-06-14
    days on market $249,900 Active 2 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $249,900 Active 1 DOM

ⓘ 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
$2,537 · $211/mo
Projected year-2 tax
$3,243 · $270/mo
Expected delta
+$706/yr (+$59/mo · 27.8%)

ⓘ 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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥91°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$26,278
− Mortgage interest
−$13,998
− Property taxes
−$2,537
− Insurance
−$1,250
− Repairs & maintenance
−$2,102
− Management
−$2,102
− Depreciation
−$7,270
Taxable loss
−$2,981
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$715
After-tax cash flow
$1,962/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
Mountain View SD
NCES district ID
4216050
Math proficiency
30% ▼ -17.00%
Reading proficiency
50% ▼ -13.00%
Median HH income
$50,744
Composite
34.49/100
National rank
#5183
State rank
#351 of 539 in PA

Livability — Clifford

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
2,296

Population outlook (Susquehanna County) Hauer SSP2

Today (2025)
37,552 people
By 2030
35,270 · -6.1%
By 2040
30,663 · -18.3%
By 2050
26,492 · -29.5%
By 2075
19,658 · -47.7%
By 2100
15,179 · -59.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 6%
Hispanic origin (detail)
Puerto Rican 2% Cuban 2%
Common ancestry
Romanian 9% Scotch-Irish 5% Slovak 2%
Foreign-born
2%
Languages at home
97% English-only · Spanish 2% Tagalog/Filipino 1%

Political lean MEDSL · Susquehanna

2024 margin
Solid R (+44.7) · D 27.2% · R 71.9%
2008→2024 swing
-33.0pp toward R · 2008: -11.7pp · 2024: -44.7pp
All cycles
2024: R+44.7 2020: R+41.2 2016: R+42.9 2012: R+21.4 2008: R+11.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.10%
Current HPI
176.7866
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

+99.9% since first listed
3 events — show timeline
  • 2026-06-11 Listed $249,900 GSBR as distributed by MLS GRID
  • 2017-07-11 Sold (Public Records) $125,100 Public Records
  • 2017-06-15 Sold (MLS) $125,000 GSBR as distributed by MLS GRID

Property tax history

+2.9%/yr

Latest (2026): $2,537 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…