CashFlowRE
Sign in Sign up
140 Percy Ln
C Composite 59.35
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 +19.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.2/10.0
  • Schools +4.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$159,900

140 Percy Ln · Hollidaysburg, PA 16648
3 bd · 1.0 ba · 2,146 sqft · SingleFamily · 3 Days on market
Built 1955 Fair condition 0.50 ac lot Est $268k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

If you have been waiting for an affordable opportunity in Hollidaysburg, this could be the one! Tucked away in one of the area's most convenient locations, this charming property offers the perfect blend of privacy, manageable living, and everyday convenience. Whether you are looking to simplify life, downsize, or enjoy a more relaxed pace, this home provides a comfortable layout with plenty of potential to make it your own. The property includes an additional adjoining lot, giving you more outdoor space than many homes in this price range and creating a private setting that feels tucked away while still being just minutes from shopping, restaurants, parks, and medical facilities. Enjoy the

Key facts

  • Private setting
  • Outdoor space
  • 0.5 acre lot

Tags

ADDITIONAL ADJOINING LOTPRIVATE SETTINGOUTDOOR SPACEHARD-TO-FIND LOCATION

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Private well water
  • Home design: Single family residence; One level
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Deck; Porch; Shed(s); Sloped lot

Interior

  • Kitchen: Oven; Range; Refrigerator
  • Flooring: Hardwood; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Ceiling fan cooling
  • Interior features: Insulated windows; Wood-burning fireplace; Basement
  • Laundry & utility: Washer; Dryer

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 $160k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $183 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).

Location & tenants

  • Location reads 81/100 on livability (#184 in PA, #1,549 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, cost of living A+; Watch: amenities F, commute F.
  • Hollidaysburg Area SD (suburban): math 45% / reading 63% proficiency, ranked #129 of 539 in PA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 86 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 (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $159,900

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.02%
Cap rate
7.67%
Cash-on-cash
4.91%
DSCR
1.22
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$268,250
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1301 Maple Ave 0.41mi 3/2.0 2,096 (-2%) 3mo $329,764 $157 70
100 Truman St 0.67mi 3/2.0 2,016 (-6%) 2mo $150,000 $74 53
405 Broad St 0.65mi 3/2.0 2,057 (-4%) 10mo $149,900 $73 51
1318 Maple Ave 0.40mi 4/2.0 (+1) 2,008 (-6%) 19mo $255,000 $127 46
408 Cedar Blvd 0.57mi 3/1.5 1,840 (-14%) 2mo $230,000 $125 46

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
-8.7%
Equity multiple
0.68×
Total profit
$-14,226
Equity at exit
$23,842
10-year hold
IRR
0.9%
Equity multiple
1.06×
Total profit
$2,727
Equity at exit
$13,825

Cash invested: $44,772 (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 16648

Home prices YoY
-32.1%
Active inventory
86
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,631 medium interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,398/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$342
Net cashflow
$183

Break-even live

Break-even rent $1,399
Max offer price $159,900
Occupancy floor 84%

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
$39,975
Closing costs
$4,797
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 1 events

  1. 2026-05-21
    listed $159,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$19,566
− Mortgage interest
−$8,957
− Property taxes
−$2,398
− Insurance
−$800
− Repairs & maintenance
−$1,565
− Management
−$1,565
− Depreciation
−$4,652
Taxable loss
−$371
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$89
After-tax cash flow
$2,286/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.

Condition & rehab AI · 13 photos

Fair 45/100 Moderate rehab

This home requires moderate repairs and maintenance, including painting and landscaping, to improve its condition and value. Updates to the kitchen and bathroom will further enhance its appeal.

Repairs flagged

  • Major Paint — Paint is faded and peeling in several areas.
  • Major Landscaping — Overgrown bushes and grass need trimming and maintenance.

Value-add opportunities

  • Both Painting and landscaping — Fresh paint and well-maintained landscaping will enhance curb appeal and attract potential buyers/tenants.
  • Both Kitchen and bathroom updates — Updating these spaces will make the home more appealing and functional for both buyers and renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Paint · Paint is faded and peeling in several areas. Major $15,000–50,000
Landscaping · Overgrown bushes and grass need trimming and maintenance. Major $15,000–50,000
Total estimated repair cost · 2 items $30,000–100,000

Value-add ROI direction

  • Both Painting and landscaping — Fresh paint and well-maintained landscaping will enhance curb appeal and attract potential buyers/tenants.
  • Both Kitchen and bathroom updates — Updating these spaces will make the home more appealing and functional for both buyers and renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Hollidaysburg Area SD
NCES district ID
4211940
Math proficiency
45% ▼ -9.00%
Reading proficiency
63% ▼ -8.00%
Median HH income
$50,676
Composite
46.1/100
National rank
#2511
State rank
#129 of 539 in PA

Livability — Hollidaysburg

Score
81/100
State rank
#184
US rank
#1549

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
14,722

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 3% Hispanic / Latino 1%
Common ancestry
Romanian 6% Iranian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Other Indo-European 1% Arabic 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
▼ -77.77%
Current HPI
164.7441
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

1 event — show timeline
  • 2026-05-21 Listed $159,900 AHARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…