CashFlowRE
Sign in Sign up
227 Patio Ct
B+ Composite 77.65
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

227 Patio Ct · Bloomfield, PA 17068
3 bd · 2.0 ba · 2,026 sqft · SingleFamily public records · 39 Days on market
Built 2005 10,019 sqft lot $49/sqft · 48% below area Est $192k · 48% under ↓ 35% since listing

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

Listing remarks

THIS PROPERTY IS GOING TO BE OFFERED AT PUBLIC AUCTION ON JUNE 5, 2026 AT 6 PM AND IS BEING SOLD WITH A RESERVE. AUCTION IS HELD AT THE PONY BARN LOCATED AT 601 SHERMANS VALLEY ROAD, NEW BLOOMFIELD PA. PRICE IS ONLY A SUGGESTED OPENING BID AND IS NOT INDICATIVE OF THE FINAL SALE PRICE. TERMS: DOWN PAYMENT OF $15,000 REQURED DAY OF AUCTION (cashier/certified), SETTLEMENT ON OR BEFORE JULY 6, 2026. BROKER MUST REGISTER BUYER 48 HOURS PRIOR TO AUCTION. BROKER FOR BUYER MUST ATTEND THE AUCTION. Wow! Over 2,000 square feet of living space to make your own! You have endless opportunities here for your GROWING family. Two nice sized bedrooms on the main level with an additional room that takes you

Key facts

  • Garage
  • Built 2005
  • Listed 39 days

Property features AI

Exterior

  • Parking: Attached front-entry garage (1-car) plus driveway parking for four — total of five parking spaces
  • Utilities: Public water; Public sewer; Electric hot water
  • Home design: Semi-detached home; Vinyl siding; Shingle roof; Fee simple ownership
  • Construction: Permanent foundation; Above-grade and below-grade structures noted
  • Exterior features: Not in a federal flood zone; Ground rent paid annually

Interior

  • Bedrooms: Two main-level bedrooms; One upper-level bedroom
  • Bathrooms: Two full bathrooms on the main level; Two full bathrooms total
  • Heating & cooling: Baseboard hot water heating (oil-fired); Central air conditioning (electric)
  • Interior features: Loft; Full finished basement with interior access, outside entrance, walkout level and space for rooms; Two or more access exits

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/2.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $798 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#847 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • West Perry SD (rural): math 37% / reading 60% proficiency, ranked #189 of 539 in PA (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: West Perry Shs (math 72% / reading 87%, grade A-, #19 of 437 statewide, top 4%, 686 students, 38% FRL).
  • Zoned-school proficiency averages 80% at this address vs 48% district-wide (+31 pts) — the actual schools serving this property are materially stronger than the West Perry SD average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 19 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 107 units permitted in Perry County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Perry County population projected at -19% 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 $28k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price.
Recommended offer $97,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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. 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.
  5. 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.
  6. 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
2.10%
Cap rate
15.87%
Cash-on-cash
34.22%
DSCR
2.52
GRM
4.0

CMA / ARV

ARV (median comp)
$191,954
List price
$100,000
Delta
-47.90%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
311 Lakeside Dr 0.10mi 3/2.5 1,998 (-1%) 19mo $359,000 $180 76
300 Barnett St 0.10mi 3/2.5 2,153 (+6%) 11mo $315,000 $146 74
304 Barnett St 0.12mi 3/2.5 2,207 (+9%) 22mo $315,000 $143 59
206 E Main St 0.70mi 4/1.5 (+1) 1,941 (-4%) 1mo $265,000 $137 53
119 S Carlisle St 0.38mi 4/1.5 (+1) 2,274 (+12%) 9mo $231,000 $102 48

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
29.7%
Equity multiple
2.24×
Total profit
$34,785
Equity at exit
$14,910
10-year hold
IRR
37.0%
Equity multiple
4.44×
Total profit
$96,318
Equity at exit
$8,646

Cash invested: $28,000 (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 17068

Home prices YoY
-14.6%
Active inventory
19
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$2,095 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$290 /mo · $3,486/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$440
Net cashflow
$798

Break-even live

Break-even rent $1,084
Max offer price $100,000
Occupancy floor 57%

Sensitivity live

Price -10% $855 -5% $827 +0% $798 +5% $770 +10% $742
Rent -10% $633 -5% $716 +0% $798 +5% $881 +10% $964
Rate -1.0pp $849 -0.5pp $824 base $798 +0.5pp $773 +1.0pp $746

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
$25,000
Closing costs
$3,000
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
112 W Main St New Bloomfield, PA 4.0 1.5 2214 $2,095 $0.95 14d 1 0.29mi

Listing history 10 events

  1. 2026-06-09
    status $100,000 Pending 39 DOM
  2. 2026-06-08
    days on market $100,000 Active 39 DOM
  3. 2026-06-07
    days on market $100,000 Active 38 DOM
  4. 2026-06-03
    days on market $100,000 Active 34 DOM
  5. 2026-06-02
    days on market $100,000 Active 33 DOM
  6. 2026-06-01
    days on market $100,000 Active 32 DOM
  7. 2026-05-31
    days on market $100,000 Active 31 DOM
  8. 2026-05-31
    days on market $100,000 Active 30 DOM
  9. 2026-04-30
    listed $100,000 Active 1226-char remark
  10. 2005-08-05
    soldstatus $155,000

ⓘ 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
$3,486 · $290/mo
Projected year-2 tax
$3,486 · $290/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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$25,140
− Mortgage interest
−$5,602
− Property taxes
−$3,486
− Insurance
−$500
− Repairs & maintenance
−$2,011
− Management
−$2,011
− Depreciation
−$2,909
Taxable income
$8,621
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,069
After-tax cash flow
$7,513/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
West Perry SD
NCES district ID
4225740
Math proficiency
37% ▼ -6.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$55,647
Composite
41.99/100
National rank
#3338
State rank
#189 of 539 in PA

Livability — Bloomfield

Score
69/100
State rank
#847
US rank
#8881

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

Census place
Bloomfield, PA
Population (ZIP)
4,384

Population outlook (Perry County) Hauer SSP2

Today (2025)
44,250 people
By 2030
42,862 · -3.1%
By 2040
39,574 · -10.6%
By 2050
36,001 · -18.6%
By 2075
27,991 · -36.7%
By 2100
20,936 · -52.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 7% Hispanic / Latino 3% Black 1%
Common ancestry
Polish 5% Romanian 3% Iranian 3%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Perry

2024 margin
Solid R (+49.3) · D 24.8% · R 74.1% · Other 1.0%
2008→2024 swing
-15.6pp toward R · 2008: -33.7pp · 2024: -49.3pp
All cycles
2024: R+49.3 2020: R+50.1 2016: R+51.9 2012: R+38.8 2008: R+33.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -27.07%
Current HPI
157.819
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

-35.5% since first listed
3 events — show timeline
  • 2026-06-08 Pending BRIGHT MLS
  • 2026-04-30 Listed $100,000 BRIGHT MLS
  • 2005-08-05 Sold (Public Records) $155,000 Public Records

Property tax history

+2.3%/yr

Latest (2026): $3,486 · -11.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…