CashFlowRE
Sign in Sign up
600 14th St
B+ Composite 77.95
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 +4.4/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$84,500

600 14th St · Windber, PA 15963
3 bd · 1.0 ba · 1,662 sqft · SingleFamily public records · 4 Days on market
Built 1900 6,098 sqft lot $51/sqft · 36% below area Est $132k · 36% under

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

Listing remarks MLS

Exceptional decorating in this beautiful 4 bedroom vinyl sided two story home! Welcoming foyer with new leaded glass front door. Living room features a walk-out bay window, electric fireplace, new carpeting. Formal dining room plus a main floor family room/office area with access to an enclosed sunporch. Remodeled kitchen-pergo flooring-stainless steel refrigerator, range, dishwasher included. Remodeled bath w/ unique aluminum ceiling & ceramic tile walls. Walk-up attic. Fenced yard - 1 off street parking space. Visual tour available by email.

Key facts

  • Newer furnace
  • Closed in porch
  • Separate dining room

Tags

SEPARATE DINING ROOMSEPARATE LIVING ROOMSCLOSED IN PORCHNEWER METAL ROOFNEWER FURNACE

Property features AI

Exterior

  • Parking: Paved parking; Other (see comments)
  • Utilities: Public water; Public sewer; Sewer available
  • Home design: Single family residence; Two levels / 2 stories; Residential zoning
  • Construction: Frame, vinyl siding and block construction; Metal roof
  • Exterior features: Porch; Partial fencing; Rectangular lot

Interior

  • Kitchen: Range; Microwave; Oven
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating (oil); Ceiling fan(s)
  • Interior features: Eat-in kitchen; High-speed internet; Window coverings; Double-pane windows
  • Laundry & utility: Washer; Dryer; Laundry in basement; Full unfinished 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 $84k.

Deal economics

  • At list price, monthly cash flow is $542 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $84k).

Location & tenants

  • Location reads 72/100 on livability (#606 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: employment D, crime F, amenities F.
  • Windber Area SD (suburban): math 45% / reading 60% proficiency, ranked #166 of 539 in PA (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 45 active listings in the ZIP; 78 units permitted in Somerset County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $584 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Somerset County population projected at -21% 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 $24k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 20y 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.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $84,500

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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.
  6. 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.
  7. 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
1.68%
Cap rate
13.99%
Cash-on-cash
27.50%
DSCR
2.22
GRM
4.9

CMA / ARV

ARV (median comp)
$132,480
List price
$84,500
Delta
-36.22%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1210 Somerset Ave 0.13mi 3/2.0 1,500 (-10%) 2mo $128,000 $85 72
401 8th St 0.46mi 3/1.5 1,644 (-1%) 11mo $165,000 $100 65
309 12th St 0.28mi 4/2.0 (+1) 1,794 (+8%) 2mo $30,000 $17 63
615 22nd St 0.48mi 3/1.0 1,572 (-5%) 8mo $104,500 $66 62
2303 Cambria Ave 0.57mi 3/1.5 1,584 (-5%) 3mo $70,000 $44 61
2208 Graham Ave 0.56mi 3/2.5 1,729 (+4%) 6mo $164,900 $95 56
302 6th St 0.59mi 3/2.0 1,776 (+7%) 7mo $159,900 $90 51
2213 Jackson Ave 0.58mi 2/1.0 (-1) 1,482 (-11%) 2mo $108,400 $73 48
201 7th St 0.58mi 4/2.0 (+1) 1,598 (-4%) 11mo $148,000 $93 48
307 Cambria Ave 0.70mi 3/2.0 1,536 (-8%) 4mo $205,000 $133 47
2222 Jackson Ave 0.62mi 3/2.0 1,426 (-14%) 3mo $112,000 $79 41
198 Pomroys Dr 0.69mi 3/2.0 1,455 (-12%) 9mo $105,000 $72 36

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
21.6%
Equity multiple
1.88×
Total profit
$20,858
Equity at exit
$12,599
10-year hold
IRR
29.7%
Equity multiple
3.65×
Total profit
$62,709
Equity at exit
$7,306

Cash invested: $23,660 (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 15963

Home prices YoY
-24.4%
Active inventory
45
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,423 medium interval (Pro) →
Mortgage (P&I)
$443
Tax from tax record
$104 /mo · $1,243/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$542

Break-even live

Break-even rent $737
Max offer price $84,500
Occupancy floor 57%

Sensitivity live

Price -10% $590 -5% $566 +0% $542 +5% $518 +10% $494
Rent -10% $430 -5% $486 +0% $542 +5% $598 +10% $655
Rate -1.0pp $585 -0.5pp $564 base $542 +0.5pp $520 +1.0pp $498

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
$21,125
Closing costs
$2,535
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 8 events

  1. 2026-05-06
    status Pending 248-char remark
  2. 2026-05-02
    listed $84,500 Active 248-char remark
  3. 2008-04-25
    soldstatus $117,000 555-char remark
    Show marketing remark (555 chars)

    Exceptional decorating in this beautiful 4 bedroom vinyl sided two story home! Welcoming foyer with new leaded glass front door. Living room features a walk-out bay window, electric fireplace, new carpeting. Formal dining room plus a main floor family room/office area with access to an enclosed sunporch. Remodeled kitchen-pergo flooring-stainless steel refrigerator, range, dishwasher included. Remodeled bath w/ unique aluminum ceiling & ceramic tile walls. Walk-up attic. Fenced yard - 1 off street parking space. Visual tour available by email.

  4. 2008-04-25
    soldstatus $117,000
    Show marketing remark (555 chars)

    Exceptional decorating in this beautiful 4 bedroom vinyl sided two story home! Welcoming foyer with new leaded glass front door. Living room features a walk-out bay window, electric fireplace, new carpeting. Formal dining room plus a main floor family room/office area with access to an enclosed sunporch. Remodeled kitchen-pergo flooring-stainless steel refrigerator, range, dishwasher included. Remodeled bath w/ unique aluminum ceiling & ceramic tile walls. Walk-up attic. Fenced yard - 1 off street parking space. Visual tour available by email.

  5. 2008-02-22
    listed $117,000 555-char remark
    Show marketing remark (555 chars)

    Exceptional decorating in this beautiful 4 bedroom vinyl sided two story home! Welcoming foyer with new leaded glass front door. Living room features a walk-out bay window, electric fireplace, new carpeting. Formal dining room plus a main floor family room/office area with access to an enclosed sunporch. Remodeled kitchen-pergo flooring-stainless steel refrigerator, range, dishwasher included. Remodeled bath w/ unique aluminum ceiling & ceramic tile walls. Walk-up attic. Fenced yard - 1 off street parking space. Visual tour available by email.

  6. 2006-11-01
    soldstatus $88,500
  7. 2006-10-30
    soldstatus $88,500
    Show marketing remark (265 chars)

    Charming 2-story victorian home in Windber, 9 rms, 4 BR, beautiful sunroom in rear plus rose garden, lovely front porch, and many other features that offer a gracious style of living. In 2001, the owner installed new doublepane windows, a new shingle roof, siding.

  8. 2006-09-13
    listed $88,500
    Show marketing remark (265 chars)

    Charming 2-story victorian home in Windber, 9 rms, 4 BR, beautiful sunroom in rear plus rose garden, lovely front porch, and many other features that offer a gracious style of living. In 2001, the owner installed new doublepane windows, a new shingle roof, siding.

ⓘ 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
$1,243 · $104/mo
Projected year-2 tax
$1,289 · $107/mo
Expected delta
+$46/yr (+$4/mo · 3.7%)

ⓘ 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 3/10 Moderate 7 d/yr ≥91°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$17,075
− Mortgage interest
−$4,733
− Property taxes
−$1,243
− Insurance
−$422
− Repairs & maintenance
−$1,366
− Management
−$1,366
− Depreciation
−$2,458
Taxable income
$5,486
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,317
After-tax cash flow
$5,189/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
Windber Area SD
NCES district ID
4226610
Math proficiency
45% ▼ -14.00%
Reading proficiency
60% ▼ -13.00%
Median HH income
$36,802
Composite
43.54/100
National rank
#2985
State rank
#166 of 539 in PA

Livability — Windber

Score
72/100
State rank
#606
US rank
#5843

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Windber, PA
Population (ZIP)
10,383

Population outlook (Somerset County) Hauer SSP2

Today (2025)
71,318 people
By 2030
68,555 · -3.9%
By 2040
62,447 · -12.4%
By 2050
56,437 · -20.9%
By 2075
44,453 · -37.7%
By 2100
32,408 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Romanian 17% Slovak 3% Iranian 3%
Foreign-born
0%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Somerset

2024 margin
Solid R (+57.2) · D 21.0% · R 78.3%
2008→2024 swing
-32.2pp toward R · 2008: -25.0pp · 2024: -57.2pp
All cycles
2024: R+57.2 2020: R+56.3 2016: R+55.9 2012: R+42.9 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.99%
Current HPI
142.2017
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

+3.4% since first listed
9 events — show timeline
  • 2026-06-08 Sold (MLS) $91,500 CSMLS
  • 2026-05-06 Pending CSMLS
  • 2026-05-02 Listed $84,500 CSMLS
  • 2008-04-25 Sold (Public Records) $117,000 Public Records
  • 2008-04-25 Sold (MLS) $117,000 CSMLS
  • 2008-02-22 Listed $117,000 CSMLS
  • 2006-11-01 Sold (Public Records) $88,500 Public Records
  • 2006-10-30 Sold (MLS) $88,500 CSMLS
  • 2006-09-13 Listed $88,500 CSMLS

Property tax history

+4.6%/yr

Latest (2026): $1,243 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…