CashFlowRE
Sign in Sign up
1008 Cameron Ave
B Composite 74.36
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.1/10.0
  • Schools +3.9/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$62,000

1008 Cameron Ave · Tyrone, PA 16686
3 bd · 2.0 ba · 1,194 sqft · SingleFamily · 104 Days on market
Built 1930 1,742 sqft lot $52/sqft · 56% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This half-double home offers a fantastic opportunity for both savvy investors looking to add to their portfolio and first-time buyers eager to build sweat equity. The layout is thoughtfully designed for convenience, featuring a sought-after main-floor bedroom paired with a full bathroom on the same level, making it ideal for those seeking single-floor living options. This home has a new roof as of May 2025, in addition to a newer furnace. While the home requires a few cosmetic upgrades and personal touches to truly shine, its solid bones and functional floor plan provide a perfect canvas for your vision.

Key facts

  • Newer furnace
  • Main-floor bedroom
  • Full bathroom

Tags

MAIN-FLOOR BEDROOMFULL BATHROOMNEW ROOFNEWER FURNACE

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/2.0-bath single-family listed at $62k.

Deal economics

  • At list price, monthly cash flow is $297 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($948 rent vs $62k).
  • Recommended offer: $56k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 3.5% in Tyrone — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 77/100 on livability (#319 in PA, #2,838 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, commute F, employment F.
  • Tyrone Area SD (town): math 35% / reading 57% proficiency, ranked #263 of 539 in PA (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 51 active listings in the ZIP; 99 units permitted in Blair County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.8%/yr); year-one equity from $429 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Blair County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.8% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 104 days — a 9% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y 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 $9k; list at $62k implies a 589% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $56,420 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — 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 A-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
1.53%
Cap rate
12.03%
Cash-on-cash
20.50%
DSCR
1.91
GRM
5.4

CMA / ARV

ARV (median comp)
$140,922
List price
$62,000
Delta
-56.00%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
112 W 12th 0.17mi 2/1.5 (-1) 1,298 (+9%) 1mo $127,000 $98 70
702 Engelman Dr 0.37mi 3/2.0 1,236 (+4%) 10mo $255,000 $206 69
1313 Blair Ave 0.38mi 3/1.0 1,048 (-12%) 2mo $88,000 $84 56
1404 Bald Eagle Ave 0.49mi 3/2.0 1,252 (+5%) 22mo $96,500 $77 51
308 Waring St 0.18mi 3/1.5 1,338 (+12%) 24mo $136,000 $102 50
1306 Blair Ave 0.39mi 3/1.0 1,345 (+13%) 18mo $80,000 $59 42
1464 Blair Ave 0.52mi 2/1.0 (-1) 1,048 (-12%) 15mo $43,900 $42 34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.77% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.1%
Equity multiple
1.70×
Total profit
$12,115
Equity at exit
$12,696
10-year hold
IRR
22.9%
Equity multiple
3.18×
Total profit
$37,917
Equity at exit
$11,481

Cash invested: $17,360 (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 16686

Home prices YoY
-0.7%
Active inventory
51
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$948 medium interval (Pro) →
Mortgage (P&I)
$325
Tax from tax record
$102 /mo · $1,220/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$297

Break-even live

Break-even rent $573
Max offer price $62,000
Occupancy floor 64%

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
$15,500
Closing costs
$1,860
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 21 events

  1. 2026-06-19
    days on market $62,000 Active 104 DOM
  2. 2026-06-18
    days on market $62,000 Active 103 DOM
  3. 2026-06-17
    days on market $62,000 Active 102 DOM
  4. 2026-06-16
    days on market $62,000 Active 101 DOM
  5. 2026-06-15
    days on market $62,000 Active 100 DOM
  6. 2026-06-14
    days on market $62,000 Active 98 DOM
  7. 2026-06-13
    days on market $62,000 Active 97 DOM
  8. 2026-06-10
    days on market $62,000 Active 95 DOM
  9. 2026-06-09
    days on market $62,000 Active 94 DOM
  10. 2026-06-08
    days on market $62,000 Active 93 DOM
  11. 2026-06-07
    days on market $62,000 Active 92 DOM
  12. 2026-06-05
    days on market $62,000 Active 89 DOM
  13. 2026-06-02
    pricestatusdays on market $62,000 Active 87 DOM
  14. 2026-05-06
    status Pending 611-char remark
    Show marketing remark (611 chars)

    This half-double home offers a fantastic opportunity for both savvy investors looking to add to their portfolio and first-time buyers eager to build sweat equity. The layout is thoughtfully designed for convenience, featuring a sought-after main-floor bedroom paired with a full bathroom on the same level, making it ideal for those seeking single-floor living options. This home has a new roof as of May 2025, in addition to a newer furnace. While the home requires a few cosmetic upgrades and personal touches to truly shine, its solid bones and functional floor plan provide a perfect canvas for your vision.

  15. 2026-02-09
    listed $65,000 Active 611-char remark
    Show marketing remark (611 chars)

    This half-double home offers a fantastic opportunity for both savvy investors looking to add to their portfolio and first-time buyers eager to build sweat equity. The layout is thoughtfully designed for convenience, featuring a sought-after main-floor bedroom paired with a full bathroom on the same level, making it ideal for those seeking single-floor living options. This home has a new roof as of May 2025, in addition to a newer furnace. While the home requires a few cosmetic upgrades and personal touches to truly shine, its solid bones and functional floor plan provide a perfect canvas for your vision.

  16. 2026-01-30
    historical
  17. 2025-10-09
    price $67,000
  18. 2025-10-09
    price $67,000
  19. 2025-07-10
    listed $70,000 Active
  20. 2011-07-05
    listed $42,000
  21. 1999-09-01
    soldstatus $9,000

ⓘ 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
$1,220 · $102/mo
Projected year-2 tax
$1,220 · $102/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥96°F today · 19 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
$11,381
− Mortgage interest
−$3,473
− Property taxes
−$1,220
− Insurance
−$310
− Repairs & maintenance
−$910
− Management
−$910
− Depreciation
−$1,804
Taxable income
$2,753
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$661
After-tax cash flow
$2,898/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
Tyrone Area SD
NCES district ID
4224030
Math proficiency
35% ▼ -10.00%
Reading proficiency
57% ▼ -14.00%
Median HH income
$45,447
Composite
38.94/100
National rank
#4089
State rank
#263 of 539 in PA

Livability — Tyrone

Score
77/100
State rank
#319
US rank
#2838

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tyrone, PA
City population
13,000
Population (ZIP)
13,000

Population outlook (Blair County) Hauer SSP2

Today (2025)
121,571 people
By 2030
117,966 · -3.0%
By 2040
109,174 · -10.2%
By 2050
99,542 · -18.1%
By 2075
76,775 · -36.8%
By 2100
54,326 · -55.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Romanian 3% Slovak 2% Subsaharan African 1%
Foreign-born
1%
Languages at home
97% English-only · German/W. Germanic 2% Spanish 1%

Political lean MEDSL · Blair

2024 margin
Solid R (+43.5) · D 27.9% · R 71.4%
2008→2024 swing
-19.2pp toward R · 2008: -24.3pp · 2024: -43.5pp
All cycles
2024: R+43.5 2020: R+43.5 2016: R+46.4 2012: R+33.5 2008: R+24.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.77%
Current HPI
254.3042
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

+622.2% since first listed
8 events — show timeline
  • 2026-05-06 Pending AHARMLS
  • 2026-02-09 Listed $65,000 AHARMLS
  • 2026-01-30 Listing Removed BRIGHT MLS
  • 2025-10-09 Price Changed $67,000 BRIGHT MLS
  • 2025-10-09 Price Changed $67,000 AHARMLS
  • 2025-07-10 Listed $70,000 BRIGHT MLS
  • 2011-07-05 Listed $42,000 AHARMLS
  • 1999-09-01 Sold (Public Records) $9,000 Public Records

Property tax history

+6.6%/yr

Latest (2025): $1,220 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…