CashFlowRE
Sign in Sign up
1928 New Bloomfield Rd
D Composite 41.68
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +9.9/30.0
  • Schools +3.8/10.0
  • DSCR +2.8/10.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

1928 New Bloomfield Rd · Wheatfield, PA 17068
3 bd · 1.5 ba · 2,272 sqft · SingleFamily public records · 41 Days on market
Built 1945 0.64 ac lot $110/sqft · 23% below area Est $327k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is a perfect project. Nice floor plan. Very large garage. L-Shaped lot. Inground pool (requires repairs). Nice country setting with a great view.

Key facts

  • Surrounding decking
  • Large garage
  • Above ground pool

Tags

LARGE GARAGEABOVE GROUND POOLSURROUNDING DECKING

Property features AI

Exterior

  • Parking: Detached oversized garage with 3 garage spaces; Driveway parking for 2 vehicles; Total of 5 garage/parking spaces; Dirt driveway
  • Utilities: 200+ amp electrical service with circuit breakers; Hot water: oil; Heating fuel: electric and oil; Cooling fuel: electric; Water: private well; Sewer: on-site septic
  • Home design: Detached structure; Shingle roof; Crawl space foundation; Fee simple ownership
  • Construction: Stone and vinyl siding exterior; Built year (assessor source)
  • Exterior features: Deck(s); Outbuilding(s); Above-ground personal pool

Interior

  • Kitchen: Pellet stove
  • Bedrooms: Three main-level bedrooms
  • Flooring: Hardwood; Laminate; Partially carpeted
  • Bathrooms: One full bathroom; One half bathroom (main level)
  • Heating & cooling: Forced air heating; Other heating sources (oil and electric listed separately); Central A/C; Ductless / mini-split; Window unit(s)
  • Interior features: Soaking tub; Stove - pellet; Wood floors; Level entry main

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/1.5-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-155 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $223k (10.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $190k (23.8% below list).
  • Recommended offer: $190k (23.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Susquenita SD (rural): math 34% / reading 53% proficiency, ranked #275 of 539 in PA (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Susquenita Hs (math 64%, 503 students, 31% FRL) — zoned schools at 31% FRL track the district average.
  • Market conditions: 19 active listings in the ZIP; 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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y 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 $140k; list at $250k implies a 78% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $190,324 (23.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.76%
Cap rate
5.55%
Cash-on-cash
-2.65%
DSCR
0.88
GRM
10.9

CMA / ARV

ARV (median comp)
$326,573
List price
$249,900
Delta
-23.48%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-20.7%
Equity multiple
0.28×
Total profit
$-50,363
Equity at exit
$37,261
10-year hold
IRR
-14.0%
Equity multiple
0.19×
Total profit
$-56,601
Equity at exit
$21,607

Cash invested: $69,972 (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
10.9×

Monthly cashflow live

Estimated rent
$1,903 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$244 /mo · $2,924/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$400
Net cashflow
$-155

Break-even live

Break-even rent $2,099
Max offer price $222,565
Occupancy floor

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
$62,475
Closing costs
$7,497
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 25 events

  1. 2026-06-18
    days on market $249,900 Active 41 DOM
  2. 2026-06-17
    days on market $249,900 Active 40 DOM
  3. 2026-06-16
    days on market $249,900 Active 39 DOM
  4. 2026-06-15
    days on market $249,900 Active 38 DOM
  5. 2026-06-14
    days on market $249,900 Active 36 DOM
  6. 2026-06-13
    days on market $249,900 Active 35 DOM
  7. 2026-06-10
    days on market $249,900 Active 33 DOM
  8. 2026-06-09
    days on market $249,900 Active 32 DOM
  9. 2026-06-08
    days on market $249,900 Active 31 DOM
  10. 2026-06-07
    days on market $249,900 Active 30 DOM
  11. 2026-06-05
    days on market $249,900 Active 27 DOM
  12. 2026-06-03
    days on market $249,900 Active 26 DOM
  13. 2026-06-02
    days on market $249,900 Active 25 DOM
  14. 2026-06-01
    days on market $249,900 Active 24 DOM
  15. 2026-05-31
    days on market $249,900 Active 23 DOM
  16. 2026-05-31
    days on market $249,900 Active 22 DOM
  17. 2026-05-08
    listed $249,900 Active 673-char remark
  18. 2015-10-29
    soldstatus $140,000
  19. 2012-03-27
    historical
  20. 2011-09-27
    listed $149,900
  21. 2011-04-04
    soldstatus $57,000
    Show marketing remark (150 chars)

    This is a perfect project. Nice floor plan. Very large garage. L-Shaped lot. Inground pool (requires repairs). Nice country setting with a great view.

  22. 2011-03-20
    historical
    Show marketing remark (150 chars)

    This is a perfect project. Nice floor plan. Very large garage. L-Shaped lot. Inground pool (requires repairs). Nice country setting with a great view.

  23. 2010-08-26
    listed $59,900
    Show marketing remark (150 chars)

    This is a perfect project. Nice floor plan. Very large garage. L-Shaped lot. Inground pool (requires repairs). Nice country setting with a great view.

  24. 2003-01-21
    soldstatus $139,900
  25. 1998-10-29
    soldstatus $116,000

ⓘ 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
$2,924 · $244/mo
Projected year-2 tax
$3,436 · $286/mo
Expected delta
+$512/yr (+$43/mo · 17.5%)

ⓘ 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 4/10 Moderate 7 d/yr ≥100°F today · 15 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
$22,839
− Mortgage interest
−$13,998
− Property taxes
−$2,924
− Insurance
−$1,250
− Repairs & maintenance
−$1,827
− Management
−$1,827
− Depreciation
−$7,270
Taxable loss
−$6,257
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,502
After-tax cash flow
$-355/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
Susquenita SD
NCES district ID
4223040
Math proficiency
34% ▼ -5.00%
Reading proficiency
53% ▼ -8.00%
Median HH income
$59,765
Composite
38.26/100
National rank
#4240
State rank
#275 of 539 in PA

Livability — Wheatfield

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

Census & demographics

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

+115.4% since first listed
9 events — show timeline
  • 2026-05-08 Listed $249,900 BRIGHT MLS
  • 2015-10-29 Sold (Public Records) $140,000 Public Records
  • 2012-03-27 Listing Removed BRIGHT MLS
  • 2011-09-27 Listed $149,900 BRIGHT MLS
  • 2011-04-04 Sold (MLS) $57,000 BRIGHT MLS
  • 2011-03-20 Listing Removed BRIGHT MLS
  • 2010-08-26 Listed $59,900 BRIGHT MLS
  • 2003-01-21 Sold (Public Records) $139,900 Public Records
  • 1998-10-29 Sold (Public Records) $116,000 Public Records

Property tax history

+0.1%/yr

Latest (2026): $2,924 · -12.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…