CashFlowRE
Sign in Sign up
516 Govier Ln
C- Composite 52.7
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 +21.4/30.0
  • DSCR +6.8/10.0
  • Schools +5.7/10.0
  • 1% rule +5.2/10.0
  • ARV discount +5.2/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$94,900

516 Govier Ln · Elim, PA 15905
2 bd · 1.0 ba · 856 sqft · SingleFamily public records · 58 Days on market
Built 1947 1.00 ac lot $111/sqft · 5% above area Est $90k · 5% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

LET'S GET MOVING TO CONEMAUGH TOWNSHIP/SOMERSET COUNTY. .. you will enjoy the privacy that this nicely maintained 2 bedroom ranch home on one acre lot provides. The open concept home is perfect for entertaining and includes spacious living room with WW carpet; adjoining dining room with vinyl flooring; and charming kitchen with butcher block counters and vinyl flooring. Updated full bath includes convenient laundry hook-ups. To complete the main level are 2 bedrooms with WW carpet. The basement provides ample storage and integral one-car garage. Newer metal roof and newer windows throughout, Oil forced air heat, new pressure gauge for water heater, and radon system. Property is just a short distance to all local amenities including restaurants, shopping, hospital/medical facilities, and recreation/entertainment venues. Don't miss this must see property - call today for all the details, to receive your tour packet, and to schedule your private tour!

Key facts

  • One acre lot
  • Open concept
  • Charming kitchen

Tags

ONE ACRE LOTOPEN CONCEPTSPACIOUS LIVING ROOMADJOINING DINING ROOMCHARMING KITCHENBUTCHER BLOCK COUNTERS

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 $95k.

Deal economics

  • At list price, monthly cash flow is $142 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($965 rent vs $95k).
  • Recommended offer: $92k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#992 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools D+, amenities F, commute F.
  • Conemaugh Township Area SD (rural): math 59% / reading 75% proficiency, ranked #45 of 539 in PA (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 92 active listings in the ZIP; 78 units permitted in Somerset County in 2024 (0 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($69k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $656 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Somerset County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $5k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $78k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $92,053 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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.
  6. 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.
  7. 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
1.02%
Cap rate
8.08%
Cash-on-cash
6.39%
DSCR
1.28
GRM
8.2

CMA / ARV

ARV (median comp)
$90,353
List price
$94,900
Delta
5.03%
Verdict
FAIR
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2771 Somerset Pike 0.64mi 2/1.0 952 (+11%) 12mo $90,500 $95 42

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
-6.5%
Equity multiple
0.76×
Total profit
$-6,371
Equity at exit
$14,150
10-year hold
IRR
3.1%
Equity multiple
1.23×
Total profit
$6,031
Equity at exit
$8,205

Cash invested: $26,572 (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 15905

Home prices YoY
-31.1%
Active inventory
92
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$965 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$84 /mo · $1,004/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$203
Net cashflow
$142

Break-even live

Break-even rent $786
Max offer price $94,900
Occupancy floor 80%

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
$23,725
Closing costs
$2,847
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 27 events

  1. 2026-06-19
    days on market $94,900 Active 58 DOM
  2. 2026-06-18
    days on market $94,900 Active 57 DOM
  3. 2026-06-17
    days on market $94,900 Active 56 DOM
  4. 2026-06-16
    days on market $94,900 Active 55 DOM
  5. 2026-06-15
    days on market $94,900 Active 54 DOM
  6. 2026-06-14
    days on market $94,900 Active 52 DOM
  7. 2026-06-12
    days on market $94,900 Active 51 DOM
  8. 2026-06-09
    days on market $94,900 Active 48 DOM
  9. 2026-06-08
    days on market $94,900 Active 47 DOM
  10. 2026-06-07
    days on market $94,900 Active 46 DOM
  11. 2026-06-05
    days on market $94,900 Active 43 DOM
  12. 2026-06-03
    days on market $94,900 Active 42 DOM
  13. 2026-06-02
    days on market $94,900 Active 41 DOM
  14. 2026-06-01
    price $94,900 Active 40 DOM
  15. 2026-06-01
    days on market $96,900 Active 40 DOM
  16. 2026-05-31
    days on market $96,900 Active 39 DOM
  17. 2026-05-30
    days on market $96,900 Active 38 DOM
  18. 2026-05-12
    status Active 962-char remark
    Show marketing remark (962 chars)

    LET'S GET MOVING TO CONEMAUGH TOWNSHIP/SOMERSET COUNTY. .. you will enjoy the privacy that this nicely maintained 2 bedroom ranch home on one acre lot provides. The open concept home is perfect for entertaining and includes spacious living room with WW carpet; adjoining dining room with vinyl flooring; and charming kitchen with butcher block counters and vinyl flooring. Updated full bath includes convenient laundry hook-ups. To complete the main level are 2 bedrooms with WW carpet. The basement provides ample storage and integral one-car garage. Newer metal roof and newer windows throughout, Oil forced air heat, new pressure gauge for water heater, and radon system. Property is just a short distance to all local amenities including restaurants, shopping, hospital/medical facilities, and recreation/entertainment venues. Don't miss this must see property - call today for all the details, to receive your tour packet, and to schedule your private tour!

  19. 2026-04-02
    status Pending 962-char remark
    Show marketing remark (962 chars)

    LET'S GET MOVING TO CONEMAUGH TOWNSHIP/SOMERSET COUNTY. .. you will enjoy the privacy that this nicely maintained 2 bedroom ranch home on one acre lot provides. The open concept home is perfect for entertaining and includes spacious living room with WW carpet; adjoining dining room with vinyl flooring; and charming kitchen with butcher block counters and vinyl flooring. Updated full bath includes convenient laundry hook-ups. To complete the main level are 2 bedrooms with WW carpet. The basement provides ample storage and integral one-car garage. Newer metal roof and newer windows throughout, Oil forced air heat, new pressure gauge for water heater, and radon system. Property is just a short distance to all local amenities including restaurants, shopping, hospital/medical facilities, and recreation/entertainment venues. Don't miss this must see property - call today for all the details, to receive your tour packet, and to schedule your private tour!

  20. 2026-03-25
    price $96,900 962-char remark
    Show marketing remark (962 chars)

    LET'S GET MOVING TO CONEMAUGH TOWNSHIP/SOMERSET COUNTY. .. you will enjoy the privacy that this nicely maintained 2 bedroom ranch home on one acre lot provides. The open concept home is perfect for entertaining and includes spacious living room with WW carpet; adjoining dining room with vinyl flooring; and charming kitchen with butcher block counters and vinyl flooring. Updated full bath includes convenient laundry hook-ups. To complete the main level are 2 bedrooms with WW carpet. The basement provides ample storage and integral one-car garage. Newer metal roof and newer windows throughout, Oil forced air heat, new pressure gauge for water heater, and radon system. Property is just a short distance to all local amenities including restaurants, shopping, hospital/medical facilities, and recreation/entertainment venues. Don't miss this must see property - call today for all the details, to receive your tour packet, and to schedule your private tour!

  21. 2026-03-13
    listed $99,900 Active 962-char remark
    Show marketing remark (962 chars)

    LET'S GET MOVING TO CONEMAUGH TOWNSHIP/SOMERSET COUNTY. .. you will enjoy the privacy that this nicely maintained 2 bedroom ranch home on one acre lot provides. The open concept home is perfect for entertaining and includes spacious living room with WW carpet; adjoining dining room with vinyl flooring; and charming kitchen with butcher block counters and vinyl flooring. Updated full bath includes convenient laundry hook-ups. To complete the main level are 2 bedrooms with WW carpet. The basement provides ample storage and integral one-car garage. Newer metal roof and newer windows throughout, Oil forced air heat, new pressure gauge for water heater, and radon system. Property is just a short distance to all local amenities including restaurants, shopping, hospital/medical facilities, and recreation/entertainment venues. Don't miss this must see property - call today for all the details, to receive your tour packet, and to schedule your private tour!

  22. 2022-12-09
    soldstatus $78,000
  23. 2022-12-06
    soldstatus $78,000 Closed 747-char remark
    Show marketing remark (747 chars)

    UPDATED & MOVE IN READY 2 Bedroom, 1 Full Bathroom ranch home on a private, low maintenance 1 acre lot in Conemaugh Township School District! Enjoy the open concept living area & updated Kitchen. Updated Full Bath with laundry hookups on the main floor. This home has been completely renovated inside and out!! The upgrades include: installed metal roof in 2020/2021, installed dual pane windows throughout, installed new drywall & insulation, painted the entire interior including the basement floor & walls, installed new carpet & vinyl flooring, installed new interior doors, updated Kitchen counters & installed farmhouse metal sink and added exterior french drain system. Call today to schedule your tour!!

  24. 2022-10-30
    status Pending 747-char remark
    Show marketing remark (747 chars)

    UPDATED & MOVE IN READY 2 Bedroom, 1 Full Bathroom ranch home on a private, low maintenance 1 acre lot in Conemaugh Township School District! Enjoy the open concept living area & updated Kitchen. Updated Full Bath with laundry hookups on the main floor. This home has been completely renovated inside and out!! The upgrades include: installed metal roof in 2020/2021, installed dual pane windows throughout, installed new drywall & insulation, painted the entire interior including the basement floor & walls, installed new carpet & vinyl flooring, installed new interior doors, updated Kitchen counters & installed farmhouse metal sink and added exterior french drain system. Call today to schedule your tour!!

  25. 2022-10-21
    price $89,900 747-char remark
    Show marketing remark (747 chars)

    UPDATED & MOVE IN READY 2 Bedroom, 1 Full Bathroom ranch home on a private, low maintenance 1 acre lot in Conemaugh Township School District! Enjoy the open concept living area & updated Kitchen. Updated Full Bath with laundry hookups on the main floor. This home has been completely renovated inside and out!! The upgrades include: installed metal roof in 2020/2021, installed dual pane windows throughout, installed new drywall & insulation, painted the entire interior including the basement floor & walls, installed new carpet & vinyl flooring, installed new interior doors, updated Kitchen counters & installed farmhouse metal sink and added exterior french drain system. Call today to schedule your tour!!

  26. 2022-09-27
    listed $99,900 Active 747-char remark
    Show marketing remark (747 chars)

    UPDATED & MOVE IN READY 2 Bedroom, 1 Full Bathroom ranch home on a private, low maintenance 1 acre lot in Conemaugh Township School District! Enjoy the open concept living area & updated Kitchen. Updated Full Bath with laundry hookups on the main floor. This home has been completely renovated inside and out!! The upgrades include: installed metal roof in 2020/2021, installed dual pane windows throughout, installed new drywall & insulation, painted the entire interior including the basement floor & walls, installed new carpet & vinyl flooring, installed new interior doors, updated Kitchen counters & installed farmhouse metal sink and added exterior french drain system. Call today to schedule your tour!!

  27. 1993-09-01
    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
$1,004 · $84/mo
Projected year-2 tax
$1,252 · $104/mo
Expected delta
+$248/yr (+$21/mo · 24.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°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
$11,581
− Mortgage interest
−$5,316
− Property taxes
−$1,004
− Insurance
−$474
− Repairs & maintenance
−$926
− Management
−$926
− Depreciation
−$2,761
Taxable income
$173
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$41
After-tax cash flow
$1,657/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 Township Area SD
NCES district ID
4206420
Math proficiency
59% ▼ -10.00%
Reading proficiency
75% ▼ -4.00%
Median HH income
$47,140
Composite
56.55/100
National rank
#1150
State rank
#45 of 539 in PA

Livability — Elim

Score
67/100
State rank
#992
US rank
#10931

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cambria County · 30,791 people
Metro
Johnstown, PA
Population (ZIP)
19,329
Household income
$69,212
Rent vs Own
21.4% rent · 78.6% own
Severe rent burden
359.0

Population outlook (Somerset County) Hauer SSP2

Today (2025)
71,318 people
By 2030
68,555 · -3.9%
By 2040
62,447 · -12.4%
By 2050
56,437 · -20.9%
By 2075
44,453 · -37.7%
By 2100
32,408 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 3% Hispanic / Latino 2% Black 2%
Common ancestry
Romanian 7% Scotch-Irish 1% Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1%

Political lean MEDSL · Somerset

2024 margin
Solid R (+57.2) · D 21.0% · R 78.3%
2008→2024 swing
-32.2pp toward R · 2008: -25.0pp · 2024: -57.2pp
All cycles
2024: R+57.2 2020: R+56.3 2016: R+55.9 2012: R+42.9 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -64.18%
Current HPI
142.5218
Rent YoY
Metro
Johnstown, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+438.3% since first listed
10 events — show timeline
  • 2026-05-12 Relisted CSMLS
  • 2026-04-02 Pending CSMLS
  • 2026-03-25 Price Changed $96,900 CSMLS
  • 2026-03-13 Listed $99,900 CSMLS
  • 2022-12-09 Sold (Public Records) $78,000 Public Records
  • 2022-12-06 Sold (MLS) $78,000 CSMLS
  • 2022-10-30 Pending CSMLS
  • 2022-10-21 Price Changed $89,900 CSMLS
  • 2022-09-27 Listed $99,900 CSMLS
  • 1993-09-01 Sold (Public Records) $18,000 Public Records

Property tax history

+1.0%/yr

Latest (2026): $1,004 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…