CashFlowRE
Sign in Sign up
2815 Bigler Ave
B- Composite 66.82
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 +29.9/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • Appreciation +7.1/10.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$89,900

2815 Bigler Ave · Northern Cambria, PA 15714
3 bd · 1.0 ba · 1,304 sqft · SingleFamily · 6 Days on market
Built 1914 5,663 sqft lot $69/sqft · 48% above area Est $61k · 48% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 2815 Bigler Avenue in Northern Cambria! This well-maintained home offers plenty of space, functionality, and charm throughout. The main floor features a spacious kitchen, dining area, updated full bathroom, large living room, and an additional bonus room perfect for a home office, playroom, or extra living space. The second floor offers 3 nicely sized bedrooms, including one with sliding glass doors leading to the rear deck. The basement is unfinished but provides excellent storage space and houses the laundry and mechanicals. Outside, you will find a spacious yard, off-street parking, side porch, concrete patio, and a large rear deck ideal for relaxing or entertaining. The detached 1-car garage includes power, making it perfect for a workshop or hobby space. Call today to schedule your private tour!

Key facts

  • Spacious yard
  • Spacious kitchen
  • Sliding glass doors

Tags

SPACIOUS KITCHENUPDATED FULL BATHROOMBONUS ROOMSLIDING GLASS DOORSEXCELLENT STORAGE SPACESPACIOUS YARD

Property features AI

Exterior

  • Parking: Detached 1-car garage; Off-street gravel parking
  • Utilities: Public water; Public sewer available; Sewer available
  • Home design: Two-story single family residence; Residential property
  • Construction: Vinyl siding construction
  • Exterior features: Shingle roof; Vinyl siding; Lot is approximately 0.13 acres; Residential zoning

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (oil); Central air conditioning
  • Interior features: 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 $90k.

Deal economics

  • At list price, monthly cash flow is $332 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).

Location & tenants

  • Location reads 67/100 on livability (#991 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment D-.
  • Northern Cambria SD (town): math 32% / reading 48% proficiency, ranked #358 of 539 in PA (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 16 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($622 loan paydown + $4k appreciation (4.2% local appreciation)).
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.2% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 21y 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 $58k; list at $90k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1914 — 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. 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.
  5. 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.
  6. 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
1.31%
Cap rate
10.72%
Cash-on-cash
15.81%
DSCR
1.70
GRM
6.3

CMA / ARV

ARV (median comp)
$60,692
List price
$89,900
Delta
48.13%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2704 Bigler Ave 0.11mi 4/1.0 (+1) 1,350 (+4%) 10mo $115,900 $86 76
2813 Bigler Ave 0.01mi 3/2.0 1,144 (-12%) 3mo $85,000 $74 73
409 Lincoln St 0.70mi 3/1.0 1,238 (-5%) 17mo $89,000 $72 45
1008 38th St 0.64mi 3/1.5 1,456 (+12%) 5mo $14,300 $10 45

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

Projected returns pro-forma

4.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.8%
Equity multiple
2.50×
Total profit
$37,659
Equity at exit
$46,493
10-year hold
IRR
24.6%
Equity multiple
4.88×
Total profit
$97,792
Equity at exit
$76,780

Cash invested: $25,172 (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 15714

Home prices YoY
5.0%
Active inventory
16
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,182 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$93 /mo · $1,118/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$332

Break-even live

Break-even rent $762
Max offer price $89,900
Occupancy floor 67%

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
$22,475
Closing costs
$2,697
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 9 events

  1. 2026-05-13
    listed $89,900 Active 822-char remark
    Show marketing remark (822 chars)

    Welcome to 2815 Bigler Avenue in Northern Cambria! This well-maintained home offers plenty of space, functionality, and charm throughout. The main floor features a spacious kitchen, dining area, updated full bathroom, large living room, and an additional bonus room perfect for a home office, playroom, or extra living space. The second floor offers 3 nicely sized bedrooms, including one with sliding glass doors leading to the rear deck. The basement is unfinished but provides excellent storage space and houses the laundry and mechanicals. Outside, you will find a spacious yard, off-street parking, side porch, concrete patio, and a large rear deck ideal for relaxing or entertaining. The detached 1-car garage includes power, making it perfect for a workshop or hobby space. Call today to schedule your private tour!

  2. 2026-05-13
    listed $89,900 Active 822-char remark
    Show marketing remark (822 chars)

    Welcome to 2815 Bigler Avenue in Northern Cambria! This well-maintained home offers plenty of space, functionality, and charm throughout. The main floor features a spacious kitchen, dining area, updated full bathroom, large living room, and an additional bonus room perfect for a home office, playroom, or extra living space. The second floor offers 3 nicely sized bedrooms, including one with sliding glass doors leading to the rear deck. The basement is unfinished but provides excellent storage space and houses the laundry and mechanicals. Outside, you will find a spacious yard, off-street parking, side porch, concrete patio, and a large rear deck ideal for relaxing or entertaining. The detached 1-car garage includes power, making it perfect for a workshop or hobby space. Call today to schedule your private tour!

  3. 2021-11-23
    soldstatus $58,000
  4. 2015-07-24
    soldstatus $18,500
  5. 2013-06-10
    listed $20,000
  6. 2005-09-20
    soldstatus $38,000
  7. 2005-01-31
    listed $38,500
  8. 1998-06-29
    soldstatus $45,000
  9. 1987-11-01
    soldstatus $15,000

ⓘ 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
$1,118 · $93/mo
Projected year-2 tax
$1,269 · $106/mo
Expected delta
+$151/yr (+$13/mo · 13.5%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$14,182
− Mortgage interest
−$5,036
− Property taxes
−$1,118
− Insurance
−$450
− Repairs & maintenance
−$1,135
− Management
−$1,135
− Depreciation
−$2,615
Taxable income
$2,694
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$647
After-tax cash flow
$3,332/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
Northern Cambria SD
NCES district ID
4217610
Math proficiency
32% ▼ -6.00%
Reading proficiency
48% ▼ -11.00%
Median HH income
$44,142
Composite
33.87/100
National rank
#5350
State rank
#358 of 539 in PA

Livability — Northern Cambria

Score
67/100
State rank
#991
US rank
#10925

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Northern Cambria, PA
Population (ZIP)
5,215

Population outlook (Cambria County) Hauer SSP2

Today (2025)
122,754 people
By 2030
115,827 · -5.6%
By 2040
101,309 · -17.5%
By 2050
88,379 · -28.0%
By 2075
65,237 · -46.9%
By 2100
46,909 · -61.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 2%
Common ancestry
Romanian 9% Polish 3% Serbian 2%
Foreign-born
0%
Languages at home
95% English-only · German/W. Germanic 3% French/Haitian/Cajun 1%

Political lean MEDSL · Cambria

2024 margin
Solid R (+39.7) · D 29.8% · R 69.5%
2008→2024 swing
-40.4pp toward R · 2008: 0.7pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+37.3 2016: R+37.8 2012: R+17.8 2008: D+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.17%
Current HPI
88.2969
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

+499.3% since first listed
11 events — show timeline
  • 2026-05-19 Pending AHARMLS
  • 2026-05-19 Pending CSMLS
  • 2026-05-13 Listed $89,900 CSMLS
  • 2026-05-13 Listed $89,900 AHARMLS
  • 2021-11-23 Sold (Public Records) $58,000 Public Records
  • 2015-07-24 Sold (MLS) $18,500 AHARMLS
  • 2013-06-10 Listed $20,000 AHARMLS
  • 2005-09-20 Sold (MLS) $38,000 AHARMLS
  • 2005-01-31 Listed $38,500 AHARMLS
  • 1998-06-29 Sold (Public Records) $45,000 Public Records
  • 1987-11-01 Sold (Public Records) $15,000 Public Records

Property tax history

+1.6%/yr

Latest (2026): $1,118 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…