CashFlowRE
Sign in Sign up
403 9th St
D Composite 41.39
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).

  • Cash flow +18.1/30.0
  • DSCR +5.7/10.0
  • 1% rule +4.7/10.0
  • Schools +4.4/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$145,000

403 9th St · Windber, PA 15963
3 bd · 1.0 ba · 1,440 sqft · SingleFamily public records · 127 Days on market
Built 1935 5,662 sqft lot $101/sqft · 35% above area Est $108k · 35% over

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

Listing remarks MLS

Welcome to this well-maintained home located at 403 9th Street in Windber Borough. This property offers a comfortable layout with bright living spaces and a functional floor plan. The main level features a spacious living room, an updated kitchen with ample cabinetry, and well-sized bedrooms. The bathroom includes clean, modern updates. Recent improvements add excellent value, including a new metal roof, new furnace, and new carpet throughout the home. A full basement provides additional storage or potential workshop space. Outside, the level yard offers room for outdoor enjoyment, gardening, or pets. Conveniently located near schools, parks, shopping, and local amenities, this home is an excellent option for buyers seeking affordability and convenience in a quiet neighborhood.

Key facts

  • New metal roof
  • New furnace
  • Level yard

Tags

UPDATED KITCHENNEW METAL ROOFNEW FURNACENEW CARPETFULL BASEMENTLEVEL YARD

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 $145k.

Deal economics

  • At list price, monthly cash flow is $127 ($2k/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 $141k (3.0% below list).
  • Recommended offer: $128k (12.0% below list) — sets the bar for market timing.

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 $1k of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 127 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 28y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $18k; list at $145k implies a 697% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $127,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 127 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1935 — 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. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
7.34%
Cash-on-cash
3.74%
DSCR
1.17
GRM
8.6

CMA / ARV

ARV (median comp)
$107,784
List price
$145,000
Delta
34.53%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
301 8th St 0.10mi 3/2.0 1,356 (-6%) 2mo $160,000 $118 80
306 12th St 0.23mi 3/2.0 1,400 (-3%) 6mo $92,000 $66 76
1210 Somerset Ave 0.27mi 3/2.0 1,500 (+4%) 2mo $128,000 $85 75
307 Cambria Ave 0.42mi 3/2.0 1,536 (+7%) 4mo $205,000 $133 62
401 8th St 0.07mi 3/1.5 1,644 (+14%) 11mo $165,000 $100 62
306 11th St 0.16mi 3/1.0 1,614 (+12%) 12mo $55,000 $34 62
808 12th St 0.45mi 3/2.5 1,412 (-2%) 12mo $187,500 $133 60
310 11th St 0.16mi 2/2.0 (-1) 1,233 (-14%) 3mo $120,000 $97 57
201 7th St 0.19mi 4/2.0 (+1) 1,598 (+11%) 11mo $148,000 $93 55
211 Railroad St 0.63mi 3/2.0 1,305 (-9%) 3mo $95,000 $73 49
404 Hugh St 0.39mi 3/2.5 1,266 (-12%) 12mo $205,000 $162 46
1805 Somerset Ave 0.64mi 2/1.5 (-1) 1,246 (-14%) 12mo $95,000 $76 31

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
-10.4%
Equity multiple
0.62×
Total profit
$-15,423
Equity at exit
$21,620
10-year hold
IRR
-1.1%
Equity multiple
0.93×
Total profit
$-3,005
Equity at exit
$12,537

Cash invested: $40,600 (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
8.6×

Monthly cashflow live

Estimated rent
$1,407 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$164 /mo · $1,968/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$127

Break-even live

Break-even rent $1,247
Max offer price $145,000
Occupancy floor 86%

Sensitivity live

Price -10% $209 -5% $168 +0% $127 +5% $86 +10% $45
Rent -10% $15 -5% $71 +0% $127 +5% $182 +10% $238
Rate -1.0pp $200 -0.5pp $163 base $127 +0.5pp $89 +1.0pp $51

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
$36,250
Closing costs
$4,350
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 19 events

  1. 2026-05-16
    historical Active Under Contract 788-char remark
    Show marketing remark (788 chars)

    Welcome to this well-maintained home located at 403 9th Street in Windber Borough. This property offers a comfortable layout with bright living spaces and a functional floor plan. The main level features a spacious living room, an updated kitchen with ample cabinetry, and well-sized bedrooms. The bathroom includes clean, modern updates. Recent improvements add excellent value, including a new metal roof, new furnace, and new carpet throughout the home. A full basement provides additional storage or potential workshop space. Outside, the level yard offers room for outdoor enjoyment, gardening, or pets. Conveniently located near schools, parks, shopping, and local amenities, this home is an excellent option for buyers seeking affordability and convenience in a quiet neighborhood.

  2. 2026-05-16
    status Pending 788-char remark
    Show marketing remark (788 chars)

    Welcome to this well-maintained home located at 403 9th Street in Windber Borough. This property offers a comfortable layout with bright living spaces and a functional floor plan. The main level features a spacious living room, an updated kitchen with ample cabinetry, and well-sized bedrooms. The bathroom includes clean, modern updates. Recent improvements add excellent value, including a new metal roof, new furnace, and new carpet throughout the home. A full basement provides additional storage or potential workshop space. Outside, the level yard offers room for outdoor enjoyment, gardening, or pets. Conveniently located near schools, parks, shopping, and local amenities, this home is an excellent option for buyers seeking affordability and convenience in a quiet neighborhood.

  3. 2026-05-11
    price $145,000 788-char remark
    Show marketing remark (788 chars)

    Welcome to this well-maintained home located at 403 9th Street in Windber Borough. This property offers a comfortable layout with bright living spaces and a functional floor plan. The main level features a spacious living room, an updated kitchen with ample cabinetry, and well-sized bedrooms. The bathroom includes clean, modern updates. Recent improvements add excellent value, including a new metal roof, new furnace, and new carpet throughout the home. A full basement provides additional storage or potential workshop space. Outside, the level yard offers room for outdoor enjoyment, gardening, or pets. Conveniently located near schools, parks, shopping, and local amenities, this home is an excellent option for buyers seeking affordability and convenience in a quiet neighborhood.

  4. 2026-05-11
    price $145,000 788-char remark
    Show marketing remark (788 chars)

    Welcome to this well-maintained home located at 403 9th Street in Windber Borough. This property offers a comfortable layout with bright living spaces and a functional floor plan. The main level features a spacious living room, an updated kitchen with ample cabinetry, and well-sized bedrooms. The bathroom includes clean, modern updates. Recent improvements add excellent value, including a new metal roof, new furnace, and new carpet throughout the home. A full basement provides additional storage or potential workshop space. Outside, the level yard offers room for outdoor enjoyment, gardening, or pets. Conveniently located near schools, parks, shopping, and local amenities, this home is an excellent option for buyers seeking affordability and convenience in a quiet neighborhood.

  5. 2026-04-22
    price $149,900 788-char remark
    Show marketing remark (788 chars)

    Welcome to this well-maintained home located at 403 9th Street in Windber Borough. This property offers a comfortable layout with bright living spaces and a functional floor plan. The main level features a spacious living room, an updated kitchen with ample cabinetry, and well-sized bedrooms. The bathroom includes clean, modern updates. Recent improvements add excellent value, including a new metal roof, new furnace, and new carpet throughout the home. A full basement provides additional storage or potential workshop space. Outside, the level yard offers room for outdoor enjoyment, gardening, or pets. Conveniently located near schools, parks, shopping, and local amenities, this home is an excellent option for buyers seeking affordability and convenience in a quiet neighborhood.

  6. 2026-04-22
    price $149,900 788-char remark
    Show marketing remark (788 chars)

    Welcome to this well-maintained home located at 403 9th Street in Windber Borough. This property offers a comfortable layout with bright living spaces and a functional floor plan. The main level features a spacious living room, an updated kitchen with ample cabinetry, and well-sized bedrooms. The bathroom includes clean, modern updates. Recent improvements add excellent value, including a new metal roof, new furnace, and new carpet throughout the home. A full basement provides additional storage or potential workshop space. Outside, the level yard offers room for outdoor enjoyment, gardening, or pets. Conveniently located near schools, parks, shopping, and local amenities, this home is an excellent option for buyers seeking affordability and convenience in a quiet neighborhood.

  7. 2026-04-14
    price $150,000 788-char remark
    Show marketing remark (788 chars)

    Welcome to this well-maintained home located at 403 9th Street in Windber Borough. This property offers a comfortable layout with bright living spaces and a functional floor plan. The main level features a spacious living room, an updated kitchen with ample cabinetry, and well-sized bedrooms. The bathroom includes clean, modern updates. Recent improvements add excellent value, including a new metal roof, new furnace, and new carpet throughout the home. A full basement provides additional storage or potential workshop space. Outside, the level yard offers room for outdoor enjoyment, gardening, or pets. Conveniently located near schools, parks, shopping, and local amenities, this home is an excellent option for buyers seeking affordability and convenience in a quiet neighborhood.

  8. 2026-03-23
    price $155,000 788-char remark
    Show marketing remark (788 chars)

    Welcome to this well-maintained home located at 403 9th Street in Windber Borough. This property offers a comfortable layout with bright living spaces and a functional floor plan. The main level features a spacious living room, an updated kitchen with ample cabinetry, and well-sized bedrooms. The bathroom includes clean, modern updates. Recent improvements add excellent value, including a new metal roof, new furnace, and new carpet throughout the home. A full basement provides additional storage or potential workshop space. Outside, the level yard offers room for outdoor enjoyment, gardening, or pets. Conveniently located near schools, parks, shopping, and local amenities, this home is an excellent option for buyers seeking affordability and convenience in a quiet neighborhood.

  9. 2026-03-23
    price $155,000 788-char remark
    Show marketing remark (788 chars)

    Welcome to this well-maintained home located at 403 9th Street in Windber Borough. This property offers a comfortable layout with bright living spaces and a functional floor plan. The main level features a spacious living room, an updated kitchen with ample cabinetry, and well-sized bedrooms. The bathroom includes clean, modern updates. Recent improvements add excellent value, including a new metal roof, new furnace, and new carpet throughout the home. A full basement provides additional storage or potential workshop space. Outside, the level yard offers room for outdoor enjoyment, gardening, or pets. Conveniently located near schools, parks, shopping, and local amenities, this home is an excellent option for buyers seeking affordability and convenience in a quiet neighborhood.

  10. 2026-01-09
    listed $159,900 Active 788-char remark
    Show marketing remark (788 chars)

    Welcome to this well-maintained home located at 403 9th Street in Windber Borough. This property offers a comfortable layout with bright living spaces and a functional floor plan. The main level features a spacious living room, an updated kitchen with ample cabinetry, and well-sized bedrooms. The bathroom includes clean, modern updates. Recent improvements add excellent value, including a new metal roof, new furnace, and new carpet throughout the home. A full basement provides additional storage or potential workshop space. Outside, the level yard offers room for outdoor enjoyment, gardening, or pets. Conveniently located near schools, parks, shopping, and local amenities, this home is an excellent option for buyers seeking affordability and convenience in a quiet neighborhood.

  11. 2026-01-09
    listed $159,900 Active 788-char remark
    Show marketing remark (788 chars)

    Welcome to this well-maintained home located at 403 9th Street in Windber Borough. This property offers a comfortable layout with bright living spaces and a functional floor plan. The main level features a spacious living room, an updated kitchen with ample cabinetry, and well-sized bedrooms. The bathroom includes clean, modern updates. Recent improvements add excellent value, including a new metal roof, new furnace, and new carpet throughout the home. A full basement provides additional storage or potential workshop space. Outside, the level yard offers room for outdoor enjoyment, gardening, or pets. Conveniently located near schools, parks, shopping, and local amenities, this home is an excellent option for buyers seeking affordability and convenience in a quiet neighborhood.

  12. 2013-03-28
    soldstatus $18,200
  13. 2012-09-17
    listed $27,900
  14. 2005-12-06
    soldstatus $49,900
  15. 2005-11-28
    soldstatus $49,900
  16. 2005-09-08
    listed $49,900
  17. 1999-04-20
    soldstatus $49,900
  18. 1999-04-01
    soldstatus $49,900
  19. 1998-12-07
    listed $49,900

ⓘ 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
$1,968 · $164/mo
Projected year-2 tax
$2,130 · $177/mo
Expected delta
+$161/yr (+$13/mo · 8.2%)

ⓘ 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 8 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
$16,882
− Mortgage interest
−$8,122
− Property taxes
−$1,968
− Insurance
−$725
− Repairs & maintenance
−$1,351
− Management
−$1,351
− Depreciation
−$4,218
Taxable loss
−$853
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$205
After-tax cash flow
$1,724/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

+190.6% since first listed
19 events — show timeline
  • 2026-05-16 Contingent CSMLS
  • 2026-05-16 Pending West Penn MLS
  • 2026-05-11 Price Changed $145,000 West Penn MLS
  • 2026-05-11 Price Changed $145,000 CSMLS
  • 2026-04-22 Price Changed $149,900 CSMLS
  • 2026-04-22 Price Changed $149,900 West Penn MLS
  • 2026-04-14 Price Changed $150,000 CSMLS
  • 2026-03-23 Price Changed $155,000 CSMLS
  • 2026-03-23 Price Changed $155,000 West Penn MLS
  • 2026-01-09 Listed $159,900 CSMLS
  • 2026-01-09 Listed $159,900 West Penn MLS
  • 2013-03-28 Sold (MLS) $18,200 CSMLS
  • 2012-09-17 Listed $27,900 CSMLS
  • 2005-12-06 Sold (MLS) $49,900 CSMLS
  • 2005-11-28 Sold (Public Records) $49,900 Public Records
  • 2005-09-08 Listed $49,900 CSMLS
  • 1999-04-20 Sold (MLS) $49,900 CSMLS
  • 1999-04-01 Sold (Public Records) $49,900 Public Records
  • 1998-12-07 Listed $49,900 CSMLS

Property tax history

+4.7%/yr

Latest (2026): $1,968 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…