CashFlowRE
Sign in Sign up
219 South Front St
C- Composite 53.44
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 +17.2/30.0
  • Appreciation +10.0/10.0
  • DSCR +5.4/10.0
  • 1% rule +4.7/10.0
  • Schools +3.9/10.0
  • ARV discount +3.8/15.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$165,000

219 South Front St · Philipsburg, PA 16866
4 bd · 1.5 ba · 1,840 sqft · Other public records · 78 Days on market
Built 1910 10,018 sqft lot $90/sqft · 8% above area Est $152k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful hardwood floors and woodwork abound in this spacious 4 bedroom home. Oak kitchen cabinets with Corian counter tops. Large dinning room is open to the kitchen for easy access. Large foyer with hardwood floors. Attached 2 car garage and big backyard round out this amazing property.

Key facts

  • Oak kitchen cabinets
  • Large dining room
  • Big backyard

Tags

HARDWOOD FLOORSOAK KITCHEN CABINETSCORIAN COUNTER TOPSLARGE DINING ROOMBIG BACKYARD

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 4-bed/1.5-bath other listed at $165k.

Deal economics

  • At list price, monthly cash flow is $117 ($1k/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 $161k (2.7% below list).
  • Recommended offer: $155k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#851 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment D-.
  • Philipsburg-Osceola Area SD (town): math 42% / reading 52% proficiency, ranked #258 of 539 in PA (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 36 active listings in the ZIP; 399 units permitted in Centre County in 2024 (44 in 5+ unit buildings).

Forward outlook

  • In year one you build about $18k of equity ($1k loan paydown + $16k appreciation (10.0% local appreciation)).
  • Centre County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $46k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$45k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 22y ago; this cycle's ask has dropped $24k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $135k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 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 1910 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.97%
Cap rate
7.14%
Cash-on-cash
3.03%
DSCR
1.14
GRM
8.6

CMA / ARV

ARV (median comp)
$152,468
List price
$165,000
Delta
8.22%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.5%
Equity multiple
3.11×
Total profit
$97,337
Equity at exit
$148,645
10-year hold
IRR
23.2%
Equity multiple
7.08×
Total profit
$280,850
Equity at exit
$320,559

Cash invested: $46,200 (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 16866

Home prices YoY
12.0%
Active inventory
36
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,606 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$218 /mo · $2,610/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$117

Break-even live

Break-even rent $1,458
Max offer price $165,000
Occupancy floor 88%

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
$41,250
Closing costs
$4,950
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 $165,000 Active 78 DOM
  2. 2026-06-17
    days on market $165,000 Active 77 DOM
  3. 2026-06-16
    days on market $165,000 Active 76 DOM
  4. 2026-06-15
    days on market $165,000 Active 75 DOM
  5. 2026-06-13
    days on market $165,000 Active 73 DOM
  6. 2026-06-12
    days on market $165,000 Active 72 DOM
  7. 2026-06-09
    days on market $165,000 Active 69 DOM
  8. 2026-06-08
    days on market $165,000 Active 68 DOM
  9. 2026-06-08
    days on market $165,000 Active 67 DOM
  10. 2026-06-07
    days on market $165,000 Active 66 DOM
  11. 2026-06-04
    days on market $165,000 Active 63 DOM
  12. 2026-06-02
    days on market $165,000 Active 62 DOM
  13. 2026-06-01
    days on market $165,000 Active 61 DOM
  14. 2026-05-31
    days on market $165,000 Active 60 DOM
  15. 2026-04-24
    price $179,000 290-char remark
    Show marketing remark (290 chars)

    Beautiful hardwood floors and woodwork abound in this spacious 4 bedroom home. Oak kitchen cabinets with Corian counter tops. Large dinning room is open to the kitchen for easy access. Large foyer with hardwood floors. Attached 2 car garage and big backyard round out this amazing property.

  16. 2026-04-01
    listed $189,000 Active 290-char remark
    Show marketing remark (290 chars)

    Beautiful hardwood floors and woodwork abound in this spacious 4 bedroom home. Oak kitchen cabinets with Corian counter tops. Large dinning room is open to the kitchen for easy access. Large foyer with hardwood floors. Attached 2 car garage and big backyard round out this amazing property.

  17. 2025-01-11
    historical
  18. 2024-12-11
    price $169,900
  19. 2024-11-15
    listed $179,900 Active
  20. 2013-04-05
    soldstatus $135,000
  21. 2013-04-04
    soldstatus $135,000
  22. 2012-02-17
    listed $139,900
  23. 2004-09-15
    soldstatus $139,500
  24. 2004-09-13
    soldstatus $139,500
  25. 2004-07-03
    listed $139,500

ⓘ 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
$2,610 · $218/mo
Projected year-2 tax
$2,610 · $218/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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥89°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$19,267
− Mortgage interest
−$9,243
− Property taxes
−$2,610
− Insurance
−$825
− Repairs & maintenance
−$1,541
− Management
−$1,541
− Depreciation
−$4,800
Taxable loss
−$1,294
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$310
After-tax cash flow
$1,713/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
Philipsburg-Osceola Area SD
NCES district ID
4219020
Math proficiency
42% ▼ -9.00%
Reading proficiency
52% ▼ -10.00%
Median HH income
$40,645
Composite
39.37/100
National rank
#3977
State rank
#258 of 539 in PA

Livability — Philipsburg

Score
69/100
State rank
#851
US rank
#8920

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Philipsburg, PA
Population (ZIP)
8,924

Population outlook (Centre County) Hauer SSP2

Today (2025)
177,113 people
By 2030
185,138 · +4.5%
By 2040
196,009 · +10.7%
By 2050
205,070 · +15.8%
By 2075
217,575 · +22.8%
By 2100
230,649 · +30.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 6% Black 6% Two or more races 3%
Hispanic origin (detail)
Mexican 2% Dominican 1%
Common ancestry
Romanian 7% Slovak 2% Polish 1%
Foreign-born
7% · Canada, Jamaica
Languages at home
92% English-only · Spanish 6%

Political lean MEDSL · Centre

2024 margin
Toss-up / Even · D 50.9% · R 48.1% · Other 1.0%
2008→2024 swing
-9.0pp toward R · 2008: 11.8pp · 2024: 2.8pp
All cycles
2024: D+2.8 2020: D+4.8 2016: D+1.9 2012: R+0.0 2008: D+11.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 30.47%
Current HPI
284.148
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

+28.3% since first listed
11 events — show timeline
  • 2026-04-24 Price Changed $179,000 BRIGHT MLS
  • 2026-04-01 Listed $189,000 BRIGHT MLS
  • 2025-01-11 Listing Removed BRIGHT MLS
  • 2024-12-11 Price Changed $169,900 BRIGHT MLS
  • 2024-11-15 Listed $179,900 BRIGHT MLS
  • 2013-04-05 Sold (Public Records) $135,000 Public Records
  • 2013-04-04 Sold (MLS) $135,000 BRIGHT MLS
  • 2012-02-17 Listed $139,900 BRIGHT MLS
  • 2004-09-15 Sold (MLS) $139,500 BRIGHT MLS
  • 2004-09-13 Sold (Public Records) $139,500 Public Records
  • 2004-07-03 Listed $139,500 BRIGHT MLS

Property tax history

+1.2%/yr

Latest (2026): $2,610 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…