CashFlowRE
Sign in Sign up
606 6th Ave
B+ Composite 79.32
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 +11.2/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.3/10.0
  • Schools +4.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$74,900

606 6th Ave · Ford City, PA 16226
2 bd · 1.0 ba · 1,120 sqft · Other public records · 118 Days on market
Built 1890 3,484 sqft lot $67/sqft · 8% below area Est $82k · 8% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this spacious 3-bedroom half duplex offering comfort, flexibility, and privacy all in one. Enjoy many updates including a newer metal roof and windows. The main floor features a full bath, a separate dining room, and an eat-in kitchen complete with brand-new appliances, making for everyday comfortable living. A versatile flex room on the first floor provides the perfect space for a home office, playroom, or main floor bedroom. Step outside to enjoy the covered concrete patio, ideal for entertaining or relaxing, along with a brick oven that comes with the property — perfect for hosting gatherings and outdoor dining. Enjoy the convenience of in-town living, while benefiting from the added privacy of this unique location at the edge of town, with peaceful woods stretching behind the property.

Key facts

  • Brick oven
  • New appliances
  • Flex room

Tags

NEWER METAL ROOFNEW APPLIANCESFLEX ROOMCOVERED CONCRETE PATIOBRICK OVENUNIQUE LOCATION

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 other listed at $75k.

Deal economics

  • At list price, monthly cash flow is $500 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $68k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 76/100 on livability (#378 in PA, #3,385 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools C-, amenities D, commute F.
  • Armstrong SD (rural): math 38% / reading 58% proficiency, ranked #233 of 539 in PA (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 12 active listings in the ZIP; 58 units permitted in Armstrong County in 2024 (20 in 5+ unit buildings).

Forward outlook

  • In year one you build about $993 of equity ($518 loan paydown + $475 appreciation (0.6% local appreciation)).
  • Armstrong County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.6% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 2 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1890 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,159 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.84%
Cap rate
15.20%
Cash-on-cash
31.80%
DSCR
2.41
GRM
4.5

CMA / ARV

ARV (median comp)
$81,531
List price
$74,900
Delta
-8.13%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

0.63% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
30.3%
Equity multiple
2.53×
Total profit
$31,988
Equity at exit
$24,156
10-year hold
IRR
33.2%
Equity multiple
4.89×
Total profit
$81,580
Equity at exit
$31,035

Cash invested: $20,972 (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 16226

Home prices YoY
0.2%
Active inventory
12
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,375 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$106 /mo · $1,276/yr
Insurance
$31
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$500

Break-even live

Break-even rent $742
Max offer price $74,900
Occupancy floor 59%

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
$18,725
Closing costs
$2,247
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 18 events

  1. 2026-06-18
    days on market $74,900 Active 118 DOM
  2. 2026-06-17
    days on market $74,900 Active 117 DOM
  3. 2026-06-16
    days on market $74,900 Active 116 DOM
  4. 2026-06-15
    days on market $74,900 Active 115 DOM
  5. 2026-06-13
    days on market $74,900 Active 113 DOM
  6. 2026-06-12
    days on market $74,900 Active 112 DOM
  7. 2026-06-09
    days on market $74,900 Active 109 DOM
  8. 2026-06-08
    days on market $74,900 Active 108 DOM
  9. 2026-06-08
    days on market $74,900 Active 107 DOM
  10. 2026-06-07
    days on market $74,900 Active 106 DOM
  11. 2026-06-04
    days on market $74,900 Active 103 DOM
  12. 2026-06-02
    days on market $74,900 Active 102 DOM
  13. 2026-06-01
    days on market $74,900 Active 101 DOM
  14. 2026-05-31
    days on market $74,900 Active 100 DOM
  15. 2026-05-15
    status Active 822-char remark
    Show marketing remark (822 chars)

    Welcome home to this spacious 3-bedroom half duplex offering comfort, flexibility, and privacy all in one. Enjoy many updates including a newer metal roof and windows. The main floor features a full bath, a separate dining room, and an eat-in kitchen complete with brand-new appliances, making for everyday comfortable living. A versatile flex room on the first floor provides the perfect space for a home office, playroom, or main floor bedroom. Step outside to enjoy the covered concrete patio, ideal for entertaining or relaxing, along with a brick oven that comes with the property — perfect for hosting gatherings and outdoor dining. Enjoy the convenience of in-town living, while benefiting from the added privacy of this unique location at the edge of town, with peaceful woods stretching behind the property.

  16. 2026-05-02
    historical Contingent 822-char remark
    Show marketing remark (822 chars)

    Welcome home to this spacious 3-bedroom half duplex offering comfort, flexibility, and privacy all in one. Enjoy many updates including a newer metal roof and windows. The main floor features a full bath, a separate dining room, and an eat-in kitchen complete with brand-new appliances, making for everyday comfortable living. A versatile flex room on the first floor provides the perfect space for a home office, playroom, or main floor bedroom. Step outside to enjoy the covered concrete patio, ideal for entertaining or relaxing, along with a brick oven that comes with the property — perfect for hosting gatherings and outdoor dining. Enjoy the convenience of in-town living, while benefiting from the added privacy of this unique location at the edge of town, with peaceful woods stretching behind the property.

  17. 2026-04-10
    price $74,900 822-char remark
    Show marketing remark (822 chars)

    Welcome home to this spacious 3-bedroom half duplex offering comfort, flexibility, and privacy all in one. Enjoy many updates including a newer metal roof and windows. The main floor features a full bath, a separate dining room, and an eat-in kitchen complete with brand-new appliances, making for everyday comfortable living. A versatile flex room on the first floor provides the perfect space for a home office, playroom, or main floor bedroom. Step outside to enjoy the covered concrete patio, ideal for entertaining or relaxing, along with a brick oven that comes with the property — perfect for hosting gatherings and outdoor dining. Enjoy the convenience of in-town living, while benefiting from the added privacy of this unique location at the edge of town, with peaceful woods stretching behind the property.

  18. 2026-02-20
    listed $77,500 Active 822-char remark
    Show marketing remark (822 chars)

    Welcome home to this spacious 3-bedroom half duplex offering comfort, flexibility, and privacy all in one. Enjoy many updates including a newer metal roof and windows. The main floor features a full bath, a separate dining room, and an eat-in kitchen complete with brand-new appliances, making for everyday comfortable living. A versatile flex room on the first floor provides the perfect space for a home office, playroom, or main floor bedroom. Step outside to enjoy the covered concrete patio, ideal for entertaining or relaxing, along with a brick oven that comes with the property — perfect for hosting gatherings and outdoor dining. Enjoy the convenience of in-town living, while benefiting from the added privacy of this unique location at the edge of town, with peaceful woods stretching behind the property.

ⓘ 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
$1,276 · $106/mo
Projected year-2 tax
$1,276 · $106/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 10/10 Extreme FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$16,496
− Mortgage interest
−$4,196
− Property taxes
−$1,276
− Insurance
−$1,041
− Repairs & maintenance
−$1,320
− Management
−$1,320
− Depreciation
−$2,179
Taxable income
$5,165
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,240
After-tax cash flow
$4,762/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
Armstrong SD
NCES district ID
4202590
Math proficiency
38% ▼ -13.00%
Reading proficiency
58% ▼ -6.00%
Median HH income
$43,333
Composite
40.41/100
National rank
#3729
State rank
#233 of 539 in PA

Livability — Ford City

Score
76/100
State rank
#378
US rank
#3385

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ford City, PA
Population (ZIP)
7,994

Population outlook (Armstrong County) Hauer SSP2

Today (2025)
62,513 people
By 2030
59,579 · -4.7%
By 2040
52,890 · -15.4%
By 2050
45,904 · -26.6%
By 2075
32,023 · -48.8%
By 2100
20,415 · -67.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 1% Black 1%
Common ancestry
Romanian 6% Serbian 3% Lithuanian 2%
Foreign-born
1% · China

Political lean MEDSL · Armstrong

2024 margin
Solid R (+53.2) · D 23.0% · R 76.2%
2008→2024 swing
-28.6pp toward R · 2008: -24.6pp · 2024: -53.2pp
All cycles
2024: R+53.2 2020: R+52.3 2016: R+52.0 2012: R+37.2 2008: R+24.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.63%
Current HPI
252.2714
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

-3.4% since first listed
4 events — show timeline
  • 2026-05-15 Relisted West Penn MLS
  • 2026-05-02 Contingent West Penn MLS
  • 2026-04-10 Price Changed $74,900 West Penn MLS
  • 2026-02-20 Listed $77,500 West Penn MLS

Property tax history

+0.9%/yr

Latest (2026): $1,276 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…