CashFlowRE
Sign in Sign up
316 Ivy St
C- Composite 50.55
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 +22.2/30.0
  • DSCR +7.1/10.0
  • 1% rule +5.2/10.0
  • Appreciation +5.0/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$109,900

316 Ivy St · Parkhill, PA 15945
3 bd · 1.0 ba · 1,143 sqft · SingleFamily · 5 Days on market
0.46 ac lot Est $80k · 37% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 316 Ivy Street in East Taylor Township! Nestled on a double lot at the end of a quiet dead-end street, this charming all-brick ranch offers comfort, updates, and plenty of outdoor space. The main level features a welcoming foyer with conveniently hidden laundry, a dining area, and a beautifully updated kitchen complete with quartz countertops and newer appliances. The spacious living room boasts newer carpeting and a cozy pellet stove, creating the perfect place to relax and unwind. You'll also find three generously sized bedrooms and a tastefully updated full bathroom. The lower level offers a partially finished bonus room, ample storage space, mechanicals, and endless potential

Key facts

  • Quartz countertops
  • Cozy pellet stove
  • Newer appliances

Tags

DOUBLE LOTQUIET DEAD-END STREETUPDATED KITCHENQUARTZ COUNTERTOPSNEWER APPLIANCESCOZY PELLET STOVE

Property features AI

Exterior

  • Parking: Off-street and on-street parking
  • Utilities: Public water; Public sewer / sewer available
  • Home design: Single-family residence; One level / 1 story
  • Construction: Brick construction
  • Exterior features: Shingle roof; Approximately 0.46-acre lot; Residential zoning

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (oil)
  • Interior features: Fireplace (1); Full, partially finished 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 3-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $178 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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: 2 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 $4k of equity ($760 loan paydown + $3k appreciation (3.0% 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 (3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 24y ago 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.
  • Current owner paid $68k; list at $110k implies a 62% gain — meaningful room to come down on a strong offer.
Recommended offer $109,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.02%
Cap rate
8.24%
Cash-on-cash
6.96%
DSCR
1.31
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$80,010
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
382 Ridgeview Ln 0.56mi 3/1.0 1,120 (-2%) 22mo $135,000 $121 52
345 Parkhill Dr 0.33mi 3/1.0 1,312 (+15%) 19mo $79,900 $61 44
1211 Bartlett St 0.68mi 2/1.0 (-1) 1,036 (-9%) 13mo $72,500 $70 37

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
14.0%
Equity multiple
1.80×
Total profit
$24,589
Equity at exit
$49,416
10-year hold
IRR
15.8%
Equity multiple
3.33×
Total profit
$71,597
Equity at exit
$76,156

Cash invested: $30,772 (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 15945

Active inventory
2
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,117 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$82 /mo · $982/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$178

Break-even live

Break-even rent $891
Max offer price $109,900
Occupancy floor 79%

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
$27,475
Closing costs
$3,297
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 6 events

  1. 2026-06-19
    days on market $109,900 Active 5 DOM
  2. 2026-06-18
    days on market $109,900 Active 4 DOM
  3. 2026-06-17
    days on market $109,900 Active 3 DOM
  4. 2026-06-16
    days on market $109,900 Active 2 DOM
  5. 2026-06-15
    remarks 699-char remark
  6. 2026-06-15
    listed $109,900 Active 1 DOM

ⓘ 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
$982 · $82/mo
Projected year-2 tax
$1,359 · $113/mo
Expected delta
+$377/yr (+$31/mo · 38.4%)

ⓘ 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 · 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
$13,404
− Mortgage interest
−$6,156
− Property taxes
−$982
− Insurance
−$550
− Repairs & maintenance
−$1,072
− Management
−$1,072
− Depreciation
−$3,197
Taxable income
$375
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$90
After-tax cash flow
$2,052/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 — Parkhill

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Parkhill, PA
City population
162
Population (ZIP)
162

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 (96%)
Race & ethnicity
White 96% Hispanic / Latino 4%
Common ancestry
Romanian 14%

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
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

+223.2% since first listed
4 events — show timeline
  • 2026-06-14 Listed $109,900 CSMLS
  • 2009-06-10 Sold (Public Records) $68,000 Public Records
  • 2002-04-24 Listed $65,000 CSMLS
  • 1995-12-01 Sold (Public Records) $34,000 Public Records

Property tax history

+1.2%/yr

Latest (2026): $982 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…