CashFlowRE
Sign in Sign up
36264 Taylor Ave
B+ Composite 75.67
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
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$59,900

36264 Taylor Ave · Bloomfield, PA 16438
2 bd · 1.0 ba · 600 sqft · SingleFamily · 50 Days on market
Built 1964 4,617 sqft lot $100/sqft · 37% below area Est $95k · 37% under ↓ 14% since listing

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

Listing remarks

Looking to create your own cottage retreat near Canadohta Lake? This is your chance! The hard part is done, the cottage is down to the studs and infrastructure redone, making it ideal for a custom build-out exactly how you want it. Whether you're dreaming of a cozy summer escape or an income-generating short-term rental, this location is hard to beat. Make this your own little retreat in a great location away from the hustle and bustle, close to Canadohta Lake, skating rink, putt-putt golf, and other shops. Zoning is resort overlay. Public sewer is available but currently disconnected - reconnection is buyer responsibility. Must be cash or rehab loan, sold as is.

Key facts

  • Custom build-out
  • 4,617 sq ft lot
  • Built 1964

Tags

CUSTOM BUILD-OUTCLOSE TO CANADOHTA LAKEZONING IS RESORT OVERLAYPUBLIC SEWER AVAILABLE

Property features AI

Finance

  • Other: Lot roughly 0.106 acres (approximate lot dimensions: 40 x 89 x 43 x 105); Zoning: see remarks

Exterior

  • Utilities: Water service available
  • Home design: Single-family residence; One story
  • Construction: Frame construction; Built as a one-story structure
  • Exterior features: Asphalt roof; Water available

Interior

  • Bedrooms: 5 total rooms (includes bedrooms and living areas)
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Has heating (details: see remarks)
  • Interior features: Ceramic tile flooring; No basement

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 $60k.

Deal economics

  • At list price, monthly cash flow is $285 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($816 rent vs $60k).
  • Recommended offer: $58k (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.
  • Union City Area SD (town): math 34% / reading 51% proficiency, ranked #323 of 539 in PA (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 41 active listings in the ZIP; 83 units permitted in Crawford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Crawford County population projected at -22% 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 $17k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
Recommended offer $58,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 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 1964 — 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. 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
1.36%
Cap rate
12.00%
Cash-on-cash
20.38%
DSCR
1.91
GRM
6.1

CMA / ARV

ARV (median comp)
$94,529
List price
$59,900
Delta
-36.63%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
36102 Idlewild St 0.38mi 2/1.0 572 (-5%) 8mo $76,500 $134 68
36036 Ash St 0.43mi 3/1.0 (+1) 635 (+6%) 2mo $129,900 $205 63
35750 Circuit Dr 0.31mi 2/1.0 655 (+9%) 23mo $110,000 $168 51
36070 Beechwood Ave 0.31mi 3/1.0 (+1) 548 (-9%) 21mo $39,500 $72 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
12.6%
Equity multiple
1.50×
Total profit
$8,418
Equity at exit
$8,931
10-year hold
IRR
21.5%
Equity multiple
2.83×
Total profit
$30,609
Equity at exit
$5,179

Cash invested: $16,772 (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 16438

Home prices YoY
-9.8%
Active inventory
41
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$816 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$21 /mo · $247/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$171
Net cashflow
$285

Break-even live

Break-even rent $455
Max offer price $59,900
Occupancy floor 60%

Sensitivity live

Price -10% $319 -5% $302 +0% $285 +5% $268 +10% $251
Rent -10% $220 -5% $253 +0% $285 +5% $317 +10% $349
Rate -1.0pp $315 -0.5pp $300 base $285 +0.5pp $269 +1.0pp $254

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
$14,975
Closing costs
$1,797
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 20 events

  1. 2026-06-21
    days on market $59,900 Active 50 DOM
  2. 2026-06-18
    days on market $59,900 Active 48 DOM
  3. 2026-06-17
    days on market $59,900 Active 47 DOM
  4. 2026-06-16
    days on market $59,900 Active 46 DOM
  5. 2026-06-15
    days on market $59,900 Active 45 DOM
  6. 2026-06-13
    days on market $59,900 Active 43 DOM
  7. 2026-06-12
    days on market $59,900 Active 42 DOM
  8. 2026-06-09
    days on market $59,900 Active 39 DOM
  9. 2026-06-08
    days on market $59,900 Active 38 DOM
  10. 2026-06-08
    days on market $59,900 Active 37 DOM
  11. 2026-06-07
    days on market $59,900 Active 36 DOM
  12. 2026-06-04
    days on market $59,900 Active 33 DOM
  13. 2026-06-02
    days on market $59,900 Active 32 DOM
  14. 2026-06-01
    days on market $59,900 Active 31 DOM
  15. 2026-05-31
    days on market $59,900 Active 30 DOM
  16. 2026-05-01
    listed $59,900 Active 671-char remark
  17. 2026-04-02
    status Active
  18. 2026-01-01
    status Pending
  19. 2025-08-27
    price $59,900
  20. 2025-07-26
    listed $69,900 Active

ⓘ 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
$247 · $21/mo
Projected year-2 tax
$597 · $50/mo
Expected delta
+$350/yr (+$29/mo · 141.5%)

ⓘ 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 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥91°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$9,791
− Mortgage interest
−$3,355
− Property taxes
−$247
− Insurance
−$300
− Repairs & maintenance
−$783
− Management
−$783
− Depreciation
−$1,743
Taxable income
$2,580
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$619
After-tax cash flow
$2,800/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
Union City Area SD
NCES district ID
4224090
Math proficiency
34% ▼ -10.00%
Reading proficiency
51% ▼ -9.00%
Median HH income
$44,275
Composite
35.96/100
National rank
#4797
State rank
#323 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
Canadohta Lake, PA
Population (ZIP)
7,489

Population outlook (Crawford County) Hauer SSP2

Today (2025)
81,399 people
By 2030
77,977 · -4.2%
By 2040
70,659 · -13.2%
By 2050
63,841 · -21.6%
By 2075
50,198 · -38.3%
By 2100
37,898 · -53.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Romanian 7% Slovak 3% Iranian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Crawford

2024 margin
Solid R (+39.2) · D 30.0% · R 69.2%
2008→2024 swing
-28.8pp toward R · 2008: -10.4pp · 2024: -39.2pp
All cycles
2024: R+39.2 2020: R+37.2 2016: R+38.5 2012: R+19.6 2008: R+10.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -23.30%
Current HPI
215.3389
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

-14.3% since first listed
5 events — show timeline
  • 2026-05-01 Listed $59,900 GEBOR
  • 2026-04-02 Relisted GEBOR
  • 2026-01-01 Pending GEBOR
  • 2025-08-27 Price Changed $59,900 GEBOR
  • 2025-07-26 Listed $69,900 GEBOR

Property tax history

+1.0%/yr

Latest (2025): $247 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…