CashFlowRE
Sign in Sign up
576 Echo Rd
C- Composite 54.47
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 +15.0/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$23,000

576 Echo Rd · Vinco, PA 15942
2 bd · 2.0 ba · 1,264 sqft · SingleFamily · 18 Days on market
Built 1941 6,098 sqft lot ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Unlock the potential of this classic home nestled in the heart of scenic Mineral Point. Perfect for investors, DIY enthusiasts, or anyone looking for a project, this property offers a unique chance to restore and customize a space to your taste. Inside, you'll find a classic layout with plenty of natural light and original features waiting to shine again. The layout provides endless possibilities for renovation and redesign. With a bit of vision and TLC, you can transform this home into a wonderful country home or a profitable investment. Located in a quiet, friendly neighborhood, you'll enjoy the peaceful surroundings while being just a short drive the local school, shops, and major roadwa

Key facts

  • Natural light
  • Original features
  • Quiet neighborhood

Tags

NATURAL LIGHTORIGINAL FEATURESQUIET NEIGHBORHOOD

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/2.0-bath single-family listed at $23k.

Deal economics

  • At list price, monthly cash flow is $667 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $23k).
  • Recommended offer: $23k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#1,005 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • 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: 11 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 $2k of equity ($159 loan paydown + $2k appreciation (10.0% 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 (10.0% appreciation + 3.0% rent growth), your $6k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($23k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $22,655 (1.5% below list)

Questions for the listing agent

  1. Built in 1941 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-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
4.71%
Cap rate
41.10%
Cash-on-cash
124.30%
DSCR
6.53
GRM
1.8

CMA / ARV

ARV (on-the-fly)
$128,928
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
206 Mineral Point Rd 0.71mi 3/2.0 (+1) 1,352 (+7%) 14mo $138,000 $102 39

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
9.55×
Total profit
$55,050
Equity at exit
$20,720
10-year hold
IRR
Equity multiple
21.00×
Total profit
$128,769
Equity at exit
$44,684

Cash invested: $6,440 (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 15942

Home prices YoY
7.3%
Active inventory
11
Price-to-rent
1.8×

Monthly cashflow live

Estimated rent
$1,084 medium interval (Pro) →
Mortgage (P&I)
$121
Tax from tax record
$59 /mo · $711/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$228
Net cashflow
$667

Break-even live

Break-even rent $240
Max offer price $23,000
Occupancy floor 33%

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
$5,750
Closing costs
$690
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 4 events

  1. 2026-04-13
    status Pending
  2. 2026-03-26
    listed $23,000 Active
  3. 1983-07-01
    soldstatus $24,000
  4. 1982-06-01
    soldstatus $24,000

ⓘ 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
$711 · $59/mo
Projected year-2 tax
$711 · $59/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 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
$13,011
− Mortgage interest
−$1,288
− Property taxes
−$711
− Insurance
−$115
− Repairs & maintenance
−$1,041
− Management
−$1,041
− Depreciation
−$669
Taxable income
$8,146
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,955
After-tax cash flow
$6,050/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 — Vinco

Score
67/100
State rank
#1005
US rank
#11078

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)
2,134

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 (98%)
Race & ethnicity
White 98% Hispanic / Latino 1%
Common ancestry
Romanian 8% Italian 6% Iranian 4%
Foreign-born
0% · South Korea

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
▲ 11.02%
Current HPI
161.1142
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

-4.2% since first listed
4 events — show timeline
  • 2026-04-13 Pending AHARMLS
  • 2026-03-26 Listed $23,000 AHARMLS
  • 1983-07-01 Sold (Public Records) $24,000 Public Records
  • 1982-06-01 Sold (Public Records) $24,000 Public Records

Property tax history

+1.2%/yr

Latest (2026): $711 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…