2012 W 32nd St · Erie, PA 16508

$149,900

2 bd · 1.0 ba · 1,411 sqft · SingleFamily public records · 1 Days on market

Built 1949 4,800 sqft lot Est $192k · 22% under

---

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).

• Cash flow +21.8/30.0
• ARV discount +15.0/15.0
• DSCR +7.0/10.0
• 1% rule +5.9/10.0
• Livability +4.2/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +1.3/10.0
• Appreciation +0.0/10.0

Listing remarks

Welcome to this beautifully updated Southwest Erie home! Enjoy fresh paint and new carpet throughout. This move-in-ready gem features two first-floor bedrooms, a spacious upstairs primary bedroom, and a full basement for ample storage. With around 1400 sq ft of living space, this home offers plenty of room to spread out. Located in a prime spot close to all amenities, and it also has a detached garage. Don't miss out—schedule your visit today!

Key facts

• 4,800 sq ft lot
• Garage
• Built 1949

Property features AI

Exterior

• Parking: Detached garage; Total 2 parking spaces (1 garage space)
• Utilities: Public water; Public sewer
• Home design: Single-family residence; One and one-half stories; Residential property
• Construction: Aluminum siding and block construction; Aluminum roof
• Exterior features: Paved road access; R-1 zoning

Interior

• Kitchen: Gas oven and gas range; Refrigerator
• Flooring: Carpet; Vinyl
• Bathrooms: 1 full bathroom
• Heating & cooling: Forced air heating; Central air conditioning
• Interior features: Gas oven, gas range, and refrigerator included; One fireplace; Full unfinished basement

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $150k.

Deal economics

• At list price, monthly cash flow is $234 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $150k).
• Cap rate 8.2% vs local median 5.2% in Erie — 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 83/100 on livability (#109 in PA, #840 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime D+, employment F.
• Erie City SD (urban): math 12% / reading 19% proficiency, ranked #510 of 539 in PA (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 76 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 364 units permitted in Erie County in 2024 (188 in 5+ unit buildings).
• This rent runs 35% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Erie County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

• Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
• 4 sale attempts since 10y 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.
• Current owner paid $55k; list at $150k implies a 173% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $149,900

Questions for the listing agent

1. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
4. 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.
5. 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.
6. 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: 1.09% ✓
• Cap rate: 8.16%
• Cash-on-cash: 6.69%
• DSCR: 1.30
• GRM: 7.7

CMA / ARV

• ARV (on-the-fly): $191,896
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2920 Post Ave	0.18mi	3/1.0 (+1)	1,370 (-3%)	0mo	$80,000	$58	82
2116 W 34 St	0.18mi	3/1.5 (+1)	1,464 (+4%)	3mo	$319,900	$219	76
2324 W 32nd St	0.44mi	3/1.0 (+1)	1,396 (-1%)	0mo	$225,000	$161	73
3022 Hudson Rd	0.16mi	3/2.0 (+1)	1,326 (-6%)	6mo	$165,000	$124	68
2829 Feasler Ave	0.47mi	3/1.0 (+1)	1,344 (-5%)	2mo	$153,000	$114	63
3515 Pacific Ave	0.50mi	3/1.5 (+1)	1,333 (-6%)	1mo	$240,000	$180	60
2918 Hudson Rd	0.22mi	3/1.0 (+1)	1,199 (-15%)	2mo	$162,900	$136	58
3611 Oakwood St	0.60mi	3/1.0 (+1)	1,360 (-4%)	5mo	$176,840	$130	57
1909 W 37th St	0.36mi	3/1.0 (+1)	1,254 (-11%)	5mo	$169,500	$135	55
3511 Greengarden Blvd	0.64mi	3/1.0 (+1)	1,502 (+6%)	6mo	$151,000	$101	50
4002 Harvard Rd	0.61mi	3/2.0 (+1)	1,200 (-15%)	4mo	$212,000	$177	34
3025 Berkley Rd	0.67mi	3/2.0 (+1)	1,206 (-14%)	5mo	$175,000	$145	31

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -6.0%
• Equity multiple: 0.78×
• Total profit: $-9,362
• Equity at exit: $22,351

10-year hold

• IRR: 3.7%
• Equity multiple: 1.27×
• Total profit: $11,167
• Equity at exit: $12,961

Cash invested: $41,972 (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.

Methodology + full state rankings →

ZIP-level market 16508

• Home prices YoY: -22.8%
• Active inventory: 76
• Price-to-rent: 7.7×

Monthly cashflow live

• Estimated rent: $1,629 high
• Mortgage (P&I): −$786
• Tax from tax record: −$204 /mo · $2,452/yr
• Insurance: −$62
• HOA: −$0
• Vacancy / Maint / Mgmt: −$342
• Net cashflow: $234

Break-even live

Break-even rent $1,333

Max offer price $149,900

Occupancy floor 81%

Sensitivity live

Price	-10% $319	-5% $276	+0% $234	+5% $191	+10% $149
Rent	-10% $105	-5% $169	+0% $234	+5% $298	+10% $363
Rate	-1.0pp $309	-0.5pp $272	base $234	+0.5pp $195	+1.0pp $155

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: $37,475
• Closing costs: $4,497
• Reserves months: —
• Total cash needed: —

Rent comps 7 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2857 Willowood Dr Unit 2901 Erie, PA	2.0	1.5	1300	$1,750	$1.35	44d	1	1.13mi
4500 Hammocks Dr Erie, PA	2.0–3.0	2.0	1312	$1,945	$1.48	44d	7	1.26mi
4536 Hammocks Dr Unit 542401 Erie, PA	2.0	2.0	1327	$2,160	$1.63	44d	1	1.28mi
4536 Hammocks Dr Unit 536404 Erie, PA	3.0	2.0	1416	$2,290	$1.62	44d	1	1.28mi
4536 Hammocks Dr Unit 536204 Erie, PA	3.0	2.0	1416	$2,275	$1.61	44d	1	1.28mi
1022 W 30th St Unit 2 Erie, PA	2.0	1.0	1000	$850	$0.85	44d	1	1.32mi
1837 W 9th St Erie, PA	3.0	1.0	1450	$1,600	$1.10	44d	1	1.49mi

Listing history 2 events

1. 2026-06-10
   remarks 447-char remark
2. 2026-06-10
   listed $149,900 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: $2,452 · $204/mo
• Projected year-2 tax: $2,452 · $204/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 2/10 Low 7 d/yr ≥90°F today · 17 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $19,545
• − Mortgage interest: −$8,397
• − Property taxes: −$2,452
• − Insurance: −$750
• − Repairs & maintenance: −$1,564
• − Management: −$1,564
• − Depreciation: −$4,361
• Taxable income: $459
• Est. tax owed @ 24.0%: −$110
• After-tax cash flow: $2,696/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: Erie City SD
• NCES district ID: 4209300
• Math proficiency: 12% ▼ -11.00%
• Reading proficiency: 19% ▼ -16.00%
• Median HH income: $33,625
• Composite: 12.59/100
• National rank: #9617
• State rank: #510 of 539 in PA

Livability — Erie

• Score: 83/100
• State rank: #109
• US rank: #840

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Erie, PA
• County: Erie County · 92,215 people
• City population: 92,215
• Metro: Erie, PA
• Population (ZIP): 14,958
• Household income: $56,391
• Rent vs Own: 31.4% rent · 68.6% own
• Severe rent burden: 420.0

Population outlook (Erie County) Hauer SSP2

• Today (2025): 272,159 people
• By 2030: 266,299 · -2.2%
• By 2040: 250,987 · -7.8%
• By 2050: 234,925 · -13.7%
• By 2075: 199,164 · -26.8%
• By 2100: 162,985 · -40.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (80%)
• Race & ethnicity: White 80% Two or more races 12% Black 5% Hispanic / Latino 4% Asian 1%
• Common ancestry: Romanian 13% Lithuanian 2% Scotch-Irish 2%
• Foreign-born: 3% · Canada
• Languages at home: 95% English-only · Spanish 2% Russian/Polish/Slavic 1% Other Indo-European 1%

Political lean MEDSL · Erie

• 2024 margin: Toss-up / Even · D 49.0% · R 50.0%
• 2008→2024 swing: -20.9pp toward R · 2008: 19.9pp · 2024: -1.0pp
• All cycles: 2024: R+1.0 2020: D+1.0 2016: R+2.0 2012: D+16.9 2008: D+19.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -74.05%
• Current HPI: 250.759
• Rent YoY: —
• Metro: Erie, PA
• 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

+105.6% since first listed

5 events — show timeline

• 2026-06-09 Listed $149,900 GEBOR
• 2025-12-26 Listed $149,900 GEBOR
• 2021-08-26 Listed $109,900 GEBOR
• 2016-09-07 Sold (MLS) $55,000 GEBOR
• 2016-06-05 Listed $72,900 GEBOR

Property tax history

-1.6%/yr

Latest (2026): $2,452 · +3.4% YoY. Source: county tax records.