CashFlowRE
Sign in Sign up
246 Stryker Ave
B+ Composite 77.33
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.9/10.0
  • Schools +4.3/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$80,000

246 Stryker Ave · Clinton, PA 17752
2 bd · 1.0 ba · 1,661 sqft · SingleFamily public records · 67 Days on market
Built 1930 0.28 ac lot $48/sqft · 51% below area

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

Listing remarks MLS

Bring your vision and creativity to this 3-bedroom, two-story home full of potential! This property is perfect for investors, flippers, or buyers looking to build equity with a renovation project. Featuring a traditional layout with spacious rooms, this home offers a solid foundation to transform into something truly special. ⚠️ Important Notes: Being sold AS-IS Heat source is currently a wood stove only Likely will require cash or renovation financing Inspections for informational purposes only Whether you're looking for your next project or a chance to customize a home from the ground up, this is an opportunity you won't want to miss. ;; Endless potential--schedule your showing today.

Key facts

  • 0.28 acre lot
  • Built 1930
  • Listed 66 days

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/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $381 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $75k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 1.8% in Clinton — 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 73/100 on livability (#556 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F, health & safety F.
  • Montgomery Area SD (town): math 46% / reading 54% proficiency, ranked #180 of 539 in PA (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Montgomery El Sch (math 47% / reading 58%, grade C-, #578 of 1,518 statewide, top 38%, 523 students, 48% FRL); Montgomery Jshs (math 42% / reading 47%, grade F, #196 of 437 statewide, top 47%, 417 students, 53% FRL) — zoned schools average 50% FRL vs 31% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 20 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 73 units permitted in Lycoming County in 2024 (15 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($553 loan paydown + $3k appreciation (3.8% local appreciation)).
  • Lycoming County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.8% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y ago; this cycle's ask has dropped $30k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $75,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
1.60%
Cap rate
12.00%
Cash-on-cash
20.40%
DSCR
1.91
GRM
5.2

CMA / ARV

ARV (median comp)
$162,007
List price
$80,000
Delta
-50.62%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
65 E Houston Ave 0.38mi 3/1.5 (+1) 1,632 (-2%) 5mo $176,000 $108 68
1829 RT 54 Hwy 0.60mi 3/1.5 (+1) 1,665 (+0%) 9mo $232,000 $139 57
200 Eagle Ln 0.48mi 3/1.5 (+1) 1,500 (-10%) 4mo $189,900 $127 51
48 Old Rd 0.31mi 3/2.0 (+1) 1,492 (-10%) 13mo $160,000 $107 48
47 N Main St 0.47mi 3/1.5 (+1) 1,448 (-13%) 4mo $97,500 $67 47
392 Old Rd 0.58mi 3/1.5 (+1) 1,568 (-6%) 12mo $285,000 $182 46
1934 Pinchtown Rd 0.38mi 3/3.0 (+1) 1,456 (-12%) 18mo $131,000 $90 34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.83% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
28.4%
Equity multiple
2.67×
Total profit
$37,515
Equity at exit
$39,760
10-year hold
IRR
28.2%
Equity multiple
5.26×
Total profit
$95,412
Equity at exit
$64,400

Cash invested: $22,400 (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 17752

Home prices YoY
1.6%
Active inventory
20
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,276 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$175 /mo · $2,095/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$381

Break-even live

Break-even rent $794
Max offer price $80,000
Occupancy floor 65%

Sensitivity live

Price -10% $426 -5% $403 +0% $381 +5% $358 +10% $335
Rent -10% $280 -5% $330 +0% $381 +5% $431 +10% $482
Rate -1.0pp $421 -0.5pp $401 base $381 +0.5pp $360 +1.0pp $339

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
$20,000
Closing costs
$2,400
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
56 Penn St Unit 58 Montgomery, PA 3.0 1.0 1070 $1,195 $1.12 45d 1 0.36mi
69 Broad St Montgomery, PA 3.0 1.5 1448 $1,665 $1.15 16d 1 0.45mi
25 N Main St Montgomery, PA 2.0 1.0 1200 $865 $0.72 16d 1 0.50mi

Listing history 25 events

  1. 2026-06-21
    days on market $80,000 Active 67 DOM
  2. 2026-06-21
    days on market $80,000 Active 66 DOM
  3. 2026-06-18
    days on market $80,000 Active 64 DOM
  4. 2026-06-17
    days on market $80,000 Active 63 DOM
  5. 2026-06-16
    days on market $80,000 Active 62 DOM
  6. 2026-06-15
    days on market $80,000 Active 61 DOM
  7. 2026-06-13
    days on market $80,000 Active 59 DOM
  8. 2026-06-12
    days on market $80,000 Active 58 DOM
  9. 2026-06-09
    days on market $80,000 Active 55 DOM
  10. 2026-06-08
    days on market $80,000 Active 54 DOM
  11. 2026-06-08
    days on market $80,000 Active 53 DOM
  12. 2026-06-07
    days on market $80,000 Active 52 DOM
  13. 2026-06-04
    days on market $80,000 Active 49 DOM
  14. 2026-06-02
    days on market $80,000 Active 48 DOM
  15. 2026-06-01
    days on market $80,000 Active 47 DOM
  16. 2026-05-31
    days on market $80,000 Active 46 DOM
  17. 2026-04-30
    price $100,000 704-char remark
    Show marketing remark (628 chars)

    Bring your vision and creativity to this 3-bedroom, two-story home full of potential! This property is perfect for investors, flippers, or buyers looking to build equity with a renovation project. Featuring a traditional layout with spacious rooms, this home offers a solid foundation to transform into something truly special. Being sold AS-IS Heat source is currently a wood stove only Likely will require cash or renovation financing Inspections for informational purposes only. Whether you're looking for your next project or a chance to customize a home from the ground up, this is an opportunity you won't want to miss.

  18. 2026-04-30
    price $100,000 628-char remark
    Show marketing remark (628 chars)

    Bring your vision and creativity to this 3-bedroom, two-story home full of potential! This property is perfect for investors, flippers, or buyers looking to build equity with a renovation project. Featuring a traditional layout with spacious rooms, this home offers a solid foundation to transform into something truly special. Being sold AS-IS Heat source is currently a wood stove only Likely will require cash or renovation financing Inspections for informational purposes only. Whether you're looking for your next project or a chance to customize a home from the ground up, this is an opportunity you won't want to miss.

  19. 2026-04-22
    price $105,000 704-char remark
    Show marketing remark (628 chars)

    Bring your vision and creativity to this 3-bedroom, two-story home full of potential! This property is perfect for investors, flippers, or buyers looking to build equity with a renovation project. Featuring a traditional layout with spacious rooms, this home offers a solid foundation to transform into something truly special. Being sold AS-IS Heat source is currently a wood stove only Likely will require cash or renovation financing Inspections for informational purposes only. Whether you're looking for your next project or a chance to customize a home from the ground up, this is an opportunity you won't want to miss.

  20. 2026-04-22
    price $105,000 628-char remark
    Show marketing remark (628 chars)

    Bring your vision and creativity to this 3-bedroom, two-story home full of potential! This property is perfect for investors, flippers, or buyers looking to build equity with a renovation project. Featuring a traditional layout with spacious rooms, this home offers a solid foundation to transform into something truly special. Being sold AS-IS Heat source is currently a wood stove only Likely will require cash or renovation financing Inspections for informational purposes only. Whether you're looking for your next project or a chance to customize a home from the ground up, this is an opportunity you won't want to miss.

  21. 2026-04-13
    listed $110,000 Active 704-char remark
    Show marketing remark (628 chars)

    Bring your vision and creativity to this 3-bedroom, two-story home full of potential! This property is perfect for investors, flippers, or buyers looking to build equity with a renovation project. Featuring a traditional layout with spacious rooms, this home offers a solid foundation to transform into something truly special. Being sold AS-IS Heat source is currently a wood stove only Likely will require cash or renovation financing Inspections for informational purposes only. Whether you're looking for your next project or a chance to customize a home from the ground up, this is an opportunity you won't want to miss.

  22. 2026-04-13
    listed $110,000 Active 628-char remark
    Show marketing remark (628 chars)

    Bring your vision and creativity to this 3-bedroom, two-story home full of potential! This property is perfect for investors, flippers, or buyers looking to build equity with a renovation project. Featuring a traditional layout with spacious rooms, this home offers a solid foundation to transform into something truly special. Being sold AS-IS Heat source is currently a wood stove only Likely will require cash or renovation financing Inspections for informational purposes only. Whether you're looking for your next project or a chance to customize a home from the ground up, this is an opportunity you won't want to miss.

  23. 2012-07-05
    soldstatus $82,000
  24. 2011-11-16
    listed $84,900
  25. 1988-04-11
    soldstatus $18,000

ⓘ 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
$2,095 · $175/mo
Projected year-2 tax
$2,095 · $175/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥97°F today · 17 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
$15,314
− Mortgage interest
−$4,481
− Property taxes
−$2,095
− Insurance
−$400
− Repairs & maintenance
−$1,225
− Management
−$1,225
− Depreciation
−$2,327
Taxable income
$3,561
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$855
After-tax cash flow
$3,715/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
Montgomery Area SD
NCES district ID
4215660
Math proficiency
46% ▼ -16.00%
Reading proficiency
54% ▼ -17.00%
Median HH income
$49,345
Composite
42.69/100
National rank
#3172
State rank
#180 of 539 in PA

Livability — Clinton

Score
73/100
State rank
#556
US rank
#5185

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,867

Population outlook (Lycoming County) Hauer SSP2

Today (2025)
114,164 people
By 2030
112,221 · -1.7%
By 2040
107,613 · -5.7%
By 2050
102,950 · -9.8%
By 2075
92,987 · -18.5%
By 2100
80,924 · -29.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Iranian 2% Romanian 2% Lithuanian 1%
Foreign-born
1% · Vietnam
Languages at home
93% English-only · German/W. Germanic 6% Spanish 1%

Political lean MEDSL · Lycoming

2024 margin
Solid R (+41.5) · D 28.8% · R 70.3%
2008→2024 swing
-17.3pp toward R · 2008: -24.2pp · 2024: -41.5pp
All cycles
2024: R+41.5 2020: R+41.3 2016: R+44.8 2012: R+33.3 2008: R+24.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.83%
Current HPI
241.8799
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

+455.6% since first listed
9 events — show timeline
  • 2026-04-30 Price Changed $100,000 WBVAR
  • 2026-04-30 Price Changed $100,000 CSVBR
  • 2026-04-22 Price Changed $105,000 WBVAR
  • 2026-04-22 Price Changed $105,000 CSVBR
  • 2026-04-13 Listed $110,000 CSVBR
  • 2026-04-13 Listed $110,000 WBVAR
  • 2012-07-05 Sold (MLS) $82,000 CSVBR
  • 2011-11-16 Listed $84,900 CSVBR
  • 1988-04-11 Sold (Public Records) $18,000 Public Records

Property tax history

+4.1%/yr

Latest (2026): $2,095 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…