CashFlowRE
Sign in Sign up
5555 Glen Hope Blvd
C Composite 55.13
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 +20.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.6/10.0
  • Schools +3.2/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$118,000

5555 Glen Hope Blvd · Glen Hope, PA 16645
3 bd · 1.0 ba · 1,200 sqft · Other · 74 Days on market
Built 1945 1.00 ac lot ↓ 2% since listing

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

Listing remarks MLS

A charming 3 bedroom, 1 bath Cape Cod on a large acre lot. Integral 1 car garage. Covered front porch, and a rear entry mudroom with built in bench and storage seating. A nice floor plan featuring a bedroom and full bath on the first floor. Large living room, a central, eat-in kitchen and formal dining room. Upstairs are 2 bedrooms. Original hardwood floors throughout. New roof in 2020. A solid house with great bones. Come take a look!

Key facts

  • Covered front porch
  • Built in bench
  • Storage seating

Tags

INTEGRAL GARAGECOVERED FRONT PORCHREAR ENTRY MUDROOMBUILT IN BENCHSTORAGE SEATINGORIGINAL HARDWOOD FLOORS

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/1.0-bath other listed at $118k.

Deal economics

  • At list price, monthly cash flow is $151 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $114k (3.5% below list).
  • Recommended offer: $111k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#1,443 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, employment B; Watch: crime C-, schools F, amenities F.
  • Moshannon Valley SD (rural): math 30% / reading 47% proficiency, ranked #382 of 539 in PA (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 1 active listings in the ZIP; 99 units permitted in Clearfield County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($816 loan paydown + $4k appreciation (3.0% local appreciation)).
  • Clearfield County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $33k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($111k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $110,920 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 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 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.96%
Cap rate
7.83%
Cash-on-cash
5.47%
DSCR
1.24
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
12.6%
Equity multiple
1.72×
Total profit
$23,791
Equity at exit
$53,058
10-year hold
IRR
14.6%
Equity multiple
3.16×
Total profit
$71,226
Equity at exit
$81,769

Cash invested: $33,040 (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 16645

Active inventory
1
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,138 medium interval (Pro) →
Mortgage (P&I)
$619
Tax from tax record
$81 /mo · $966/yr
Insurance
$49
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$151

Break-even live

Break-even rent $947
Max offer price $118,000
Occupancy floor 82%

Sensitivity live

Price -10% $218 -5% $184 +0% $151 +5% $117 +10% $84
Rent -10% $61 -5% $106 +0% $151 +5% $196 +10% $241
Rate -1.0pp $210 -0.5pp $181 base $151 +0.5pp $120 +1.0pp $89

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
$29,500
Closing costs
$3,540
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 17 events

  1. 2026-06-21
    days on market $118,000 Active 74 DOM
  2. 2026-06-18
    days on market $118,000 Active 72 DOM
  3. 2026-06-17
    days on market $118,000 Active 71 DOM
  4. 2026-06-16
    days on market $118,000 Active 70 DOM
  5. 2026-06-15
    days on market $118,000 Active 69 DOM
  6. 2026-06-13
    days on market $118,000 Active 67 DOM
  7. 2026-06-12
    days on market $118,000 Active 66 DOM
  8. 2026-06-09
    days on market $118,000 Active 63 DOM
  9. 2026-06-08
    days on market $118,000 Active 62 DOM
  10. 2026-06-08
    days on market $118,000 Active 61 DOM
  11. 2026-06-07
    days on market $118,000 Active 60 DOM
  12. 2026-06-04
    days on market $118,000 Active 57 DOM
  13. 2026-06-02
    days on market $118,000 Active 56 DOM
  14. 2026-06-01
    days on market $118,000 Active 55 DOM
  15. 2026-05-31
    days on market $118,000 Active 54 DOM
  16. 2026-05-09
    price $118,000 439-char remark
    Show marketing remark (439 chars)

    A charming 3 bedroom, 1 bath Cape Cod on a large acre lot. Integral 1 car garage. Covered front porch, and a rear entry mudroom with built in bench and storage seating. A nice floor plan featuring a bedroom and full bath on the first floor. Large living room, a central, eat-in kitchen and formal dining room. Upstairs are 2 bedrooms. Original hardwood floors throughout. New roof in 2020. A solid house with great bones. Come take a look!

  17. 2026-04-07
    listed $120,000 Active 439-char remark
    Show marketing remark (439 chars)

    A charming 3 bedroom, 1 bath Cape Cod on a large acre lot. Integral 1 car garage. Covered front porch, and a rear entry mudroom with built in bench and storage seating. A nice floor plan featuring a bedroom and full bath on the first floor. Large living room, a central, eat-in kitchen and formal dining room. Upstairs are 2 bedrooms. Original hardwood floors throughout. New roof in 2020. A solid house with great bones. Come take a look!

ⓘ 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
$966 · $81/mo
Projected year-2 tax
$1,415 · $118/mo
Expected delta
+$449/yr (+$37/mo · 46.5%)

ⓘ 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 3/10 Moderate 7 d/yr ≥93°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$13,659
− Mortgage interest
−$6,610
− Property taxes
−$966
− Insurance
−$590
− Repairs & maintenance
−$1,093
− Management
−$1,093
− Depreciation
−$3,433
Taxable loss
−$125
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$30
After-tax cash flow
$1,839/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
Moshannon Valley SD
NCES district ID
4215960
Math proficiency
30% ▼ -9.00%
Reading proficiency
47% ▼ -9.00%
Median HH income
$39,608
Composite
32.19/100
National rank
#5782
State rank
#382 of 539 in PA

Livability — Glen Hope

Score
61/100
State rank
#1443
US rank
#18455

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glen Hope, PA
City population
212
Population (ZIP)
212

Population outlook (Clearfield County) Hauer SSP2

Today (2025)
79,658 people
By 2030
78,358 · -1.6%
By 2040
74,670 · -6.3%
By 2050
70,186 · -11.9%
By 2075
60,391 · -24.2%
By 2100
46,886 · -41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (99%)
Race & ethnicity
White 99% Hispanic / Latino 1%
Common ancestry
Scotch-Irish 16% Romanian 12% Iranian 4%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Clearfield

2024 margin
Solid R (+51.5) · D 23.9% · R 75.4%
2008→2024 swing
-39.4pp toward R · 2008: -12.1pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+49.5 2016: R+49.6 2012: R+28.9 2008: R+12.1

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-1.7% since first listed
2 events — show timeline
  • 2026-05-09 Price Changed $118,000 BRIGHT MLS
  • 2026-04-07 Listed $120,000 BRIGHT MLS

Property tax history

+1.8%/yr

Latest (2026): $966 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…