CashFlowRE
Sign in Sign up
338 E Jackson St
B+ Composite 79.77
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
  • ARV discount +11.9/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +6.8/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$79,900

338 E Jackson St · Parkhill, PA 15909
3 bd · 1.5 ba · 1,330 sqft · SingleFamily · 36 Days on market
0.40 ac lot $60/sqft · 10% below area Est $89k · 10% under

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

Listing remarks MLS

Nestled on a spacious corner lot in Conemaugh Valley School District, this three-bedroom, 1.5-bath residence offers incredible potential. The main level provides a practical layout featuring a mudroom, an eat-in kitchen, formal dining room, a comfortable living room, and a convenient half bath. Upstairs, you will find three bedrooms, a full bath, and a walk-up attic that offers excellent storage space. The exterior is a standout for hobbyists and organized homeowners alike, with an impressive three-car garage, a tidy storage shed, and the peace of mind provided by a built-in Generac whole-house generator. While the basement offers additional flexible space for storage or a future finished room, a few modern updates will easily transform this solid house into your "home sweet home. "

Key facts

  • Formal dining room
  • Mudroom
  • Eat-in kitchen

Tags

CORNER LOTMUDROOMEAT-IN KITCHENFORMAL DINING ROOMWALK-UP ATTICEXCELLENT STORAGE SPACE

Property features AI

Exterior

  • Parking: Detached garage; Garage with door opener; Off-street parking for three vehicles
  • Utilities: Public water; Public sewer
  • Home design: Two-story frame house; Asphalt roof; Resale property
  • Construction: Frame construction
  • Exterior features: Full basement with walk-up access

Interior

  • Flooring: Hardwood flooring; Vinyl flooring; Carpet
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Hot water heating; Oil-fired heating
  • Interior features: Window treatments throughout; Screens on windows

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 3-bed/1.5-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $408 ($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: $78k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Conemaugh Valley SD (rural): math 30% / reading 56% proficiency, ranked #313 of 539 in PA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 22 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($552 loan paydown + $3k appreciation (3.6% local appreciation)).
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.6% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 $77,503 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.51%
Cap rate
12.41%
Cash-on-cash
21.86%
DSCR
1.97
GRM
5.5

CMA / ARV

ARV (median comp)
$88,504
List price
$79,900
Delta
-9.72%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
474 Kenwood Dr 0.31mi 3/1.5 1,350 (+2%) 17mo $65,000 $48 69
345 Parkhill Dr 0.40mi 3/1.0 1,312 (-1%) 19mo $79,900 $61 61
213 Gelesh St 0.66mi 3/2.0 1,376 (+4%) 14mo $121,000 $88 50
344 Parkhill Dr 0.43mi 4/1.5 (+1) 1,407 (+6%) 20mo $43,500 $31 48
370 Ridgeview Ln 0.59mi 3/2.0 1,394 (+5%) 20mo $165,000 $118 46
1207 Bartlett St 0.55mi 3/1.0 1,436 (+8%) 20mo $145,000 $101 43
509 Bailing St 0.66mi 3/1.0 1,502 (+13%) 8mo $154,900 $103 39

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

Projected returns pro-forma

3.56% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.2%
Equity multiple
2.70×
Total profit
$38,002
Equity at exit
$38,486
10-year hold
IRR
29.1%
Equity multiple
5.29×
Total profit
$96,032
Equity at exit
$61,384

Cash invested: $22,372 (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 15909

Home prices YoY
2.4%
Active inventory
22
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,208 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$95 /mo · $1,136/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$408

Break-even live

Break-even rent $692
Max offer price $79,900
Occupancy floor 61%

Sensitivity live

Price -10% $453 -5% $430 +0% $408 +5% $385 +10% $362
Rent -10% $312 -5% $360 +0% $408 +5% $455 +10% $503
Rate -1.0pp $448 -0.5pp $428 base $408 +0.5pp $387 +1.0pp $366

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
$19,975
Closing costs
$2,397
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 16 events

  1. 2026-06-19
    days on market $79,900 Active 36 DOM
  2. 2026-06-18
    days on market $79,900 Active 35 DOM
  3. 2026-06-17
    days on market $79,900 Active 34 DOM
  4. 2026-06-16
    days on market $79,900 Active 33 DOM
  5. 2026-06-15
    days on market $79,900 Active 32 DOM
  6. 2026-06-14
    days on market $79,900 Active 30 DOM
  7. 2026-06-12
    days on market $79,900 Active 29 DOM
  8. 2026-06-09
    days on market $79,900 Active 26 DOM
  9. 2026-06-08
    days on market $79,900 Active 25 DOM
  10. 2026-06-07
    days on market $79,900 Active 24 DOM
  11. 2026-06-02
    statusdays on market $79,900 Active 19 DOM
    Show marketing remark (803 chars)

    Nestled on a spacious corner lot in Conemaugh Valley School District, this three-bedroom, 1.5-bath residence offers incredible potential. The main level provides a practical layout featuring a mudroom, an eat-in kitchen, formal dining room, a comfortable living room, and a convenient half bath. Upstairs, you will find three bedrooms, a full bath, and a walk-up attic that offers excellent storage space. The exterior is a standout for hobbyists and organized homeowners alike, with an impressive three-car garage, a tidy storage shed, and the peace of mind provided by a built-in Generac whole-house generator. While the basement offers additional flexible space for storage or a future finished room, a few modern updates will easily transform this solid house into your "home sweet home. "

  12. 2026-06-01
    days on market $79,900 Contingent 18 DOM
  13. 2026-05-31
    days on market $79,900 Contingent 17 DOM
  14. 2026-05-30
    days on market $79,900 Contingent 16 DOM
  15. 2026-05-14
    listed $79,900 Active 803-char remark
    Show marketing remark (803 chars)

    Nestled on a spacious corner lot in Conemaugh Valley School District, this three-bedroom, 1.5-bath residence offers incredible potential. The main level provides a practical layout featuring a mudroom, an eat-in kitchen, formal dining room, a comfortable living room, and a convenient half bath. Upstairs, you will find three bedrooms, a full bath, and a walk-up attic that offers excellent storage space. The exterior is a standout for hobbyists and organized homeowners alike, with an impressive three-car garage, a tidy storage shed, and the peace of mind provided by a built-in Generac whole-house generator. While the basement offers additional flexible space for storage or a future finished room, a few modern updates will easily transform this solid house into your "home sweet home. "

  16. 2026-05-13
    listed $79,900 Active 803-char remark

ⓘ 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
$1,136 · $95/mo
Projected year-2 tax
$1,199 · $100/mo
Expected delta
+$63/yr (+$5/mo · 5.6%)

ⓘ 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 ≥93°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$14,498
− Mortgage interest
−$4,476
− Property taxes
−$1,136
− Insurance
−$400
− Repairs & maintenance
−$1,160
− Management
−$1,160
− Depreciation
−$2,324
Taxable income
$3,843
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$922
After-tax cash flow
$3,968/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
Conemaugh Valley SD
NCES district ID
4206430
Math proficiency
30% ▼ -18.00%
Reading proficiency
56% ▼ -11.00%
Median HH income
$42,523
Composite
36.16/100
National rank
#4739
State rank
#313 of 539 in PA

Livability — Parkhill

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

Census & demographics

Census place
Parkhill, PA
City population
162
Population (ZIP)
4,850

Population outlook (Cambria County) Hauer SSP2

Today (2025)
122,754 people
By 2030
115,827 · -5.6%
By 2040
101,309 · -17.5%
By 2050
88,379 · -28.0%
By 2075
65,237 · -46.9%
By 2100
46,909 · -61.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 13% Polish 2% Slovak 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Cambria

2024 margin
Solid R (+39.7) · D 29.8% · R 69.5%
2008→2024 swing
-40.4pp toward R · 2008: 0.7pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+37.3 2016: R+37.8 2012: R+17.8 2008: D+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.56%
Current HPI
150.8221
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
6 events — show timeline
  • 2026-06-02 Relisted CSMLS
  • 2026-06-02 Relisted West Penn MLS
  • 2026-05-22 Contingent CSMLS
  • 2026-05-22 Contingent West Penn MLS
  • 2026-05-14 Listed $79,900 CSMLS
  • 2026-05-13 Listed $79,900 West Penn MLS

Property tax history

+1.2%/yr

Latest (2026): $1,136 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…