CashFlowRE
Sign in Sign up
7129 Route 14 🏗️ New Construction
D Composite 43.51
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 +12.2/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.7/10.0
  • DSCR +3.6/10.0
  • Schools +3.4/10.0
  • Livability +3.3/5.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$170,000

7129 Route 14 · Canton, PA 17724
5 bd · 1.0 ba · 1,770 sqft · SingleFamily · 235 Days on market
Built 1910 1.16 ac lot

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

Listing remarks MLS

CANTON, PA – Location is key for this conveniently situated property just outside of Canton, PA along Route 14 South in the Grover area. Featuring 5 bedrooms and 1 bath, this spacious 2-story home offers plenty of room to grow. Currently mid-renovation, the buyer will receive a $10,000 flooring and paint allowance to choose finishing touches that match their style. The second floor is nearly complete, with work on the first floor beginning soon, including new sub-flooring throughout. Enjoy designing part of your new home with a sought-after first-floor laundry, bedroom, and bath. Start your mornings in the large kitchen and take in country views from the bright 4-season sunroom. A large barn provides ample storage space, and the drilled well and in-ground septic are conveniently located on opposite sides of the home.

Key facts

  • 4-season sunroom
  • Large barn
  • Drilled well

Tags

FIRST-FLOOR LAUNDRY4-SEASON SUNROOMLARGE BARNDRILLED WELLIN-GROUND SEPTIC

Property features AI

Finance

  • Other: Property includes 2 additional parcels (total about 1.16 acres); Zoned residential

Exterior

  • Parking: No formal garage; Gravel parking
  • Utilities: Private well water; Electric with circuit breakers
  • Home design: Residential property; Currently under construction
  • Construction: Frame construction with vinyl siding; Stone foundation; Metal and shingle roofing; Built area approximately 1,770 above grade
  • Exterior features: Cleared lot; Barn(s); Has a view

Interior

  • Kitchen: Dishwasher; Range; Range hood
  • Flooring: Wood flooring; Other flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; No central cooling
  • Interior features: Eat-in kitchen; Gas fireplace
  • Laundry & utility: Washer; Dryer; Laundry on main level

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

  • This is a 5-bed/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $-33 ($-392/yr) — negative.
  • To cash-flow at today's rent, offer at most $164k (3.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $132k (22.4% below list).
  • Recommended offer: $132k (22.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#1,074 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Canton Area SD (rural): math 31% / reading 49% proficiency, ranked #361 of 539 in PA (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Canton Area El Sch (math 39% / reading 55%, grade D-, #737 of 1,518 statewide, top 52%, 442 students, 100% FRL); Canton Jshs (math 17% / reading 37%, grade F, #365 of 437 statewide, top 85%, 408 students, 88% FRL) — zoned schools average 94% FRL vs 37% district-wide (57 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 16 active listings in the ZIP; 66 units permitted in Bradford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $2k appreciation (1.4% local appreciation)).
  • Bradford County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.4% appreciation + 3.0% rent growth), your $48k cash investment doubles in ~10 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 235 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $70k; list at $170k implies a 143% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,990 (22.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 235 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.78%
Cap rate
6.06%
Cash-on-cash
-0.82%
DSCR
0.96
GRM
10.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.39% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.7%
Equity multiple
1.09×
Total profit
$4,306
Equity at exit
$61,491
10-year hold
IRR
6.1%
Equity multiple
1.78×
Total profit
$36,892
Equity at exit
$84,458

Cash invested: $47,600 (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 17724

Home prices YoY
0.8%
Active inventory
16
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,320 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$113 /mo · $1,357/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$277
Net cashflow
$-33

Break-even live

Break-even rent $1,361
Max offer price $164,229
Occupancy floor 97%

Sensitivity live

Price -10% $64 -5% $15 +0% $-33 +5% $-81 +10% $-129
Rent -10% $-137 -5% $-85 +0% $-33 +5% $19 +10% $72
Rate -1.0pp $53 -0.5pp $11 base $-33 +0.5pp $-77 +1.0pp $-122

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
$42,500
Closing costs
$5,100
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 $170,000 Active 235 DOM
  2. 2026-06-18
    days on market $170,000 Active 234 DOM
  3. 2026-06-17
    days on market $170,000 Active 233 DOM
  4. 2026-06-16
    days on market $170,000 Active 232 DOM
  5. 2026-06-15
    days on market $170,000 Active 231 DOM
  6. 2026-06-14
    days on market $170,000 Active 229 DOM
  7. 2026-06-12
    days on market $170,000 Active 228 DOM
  8. 2026-06-09
    days on market $170,000 Active 225 DOM
  9. 2026-06-08
    days on market $170,000 Active 224 DOM
  10. 2026-06-07
    days on market $170,000 Active 223 DOM
  11. 2026-06-05
    statusdays on market $170,000 Active 220 DOM
  12. 2026-06-03
    days on market $170,000 Active Under Contract 219 DOM
  13. 2026-06-02
    days on market $170,000 Active Under Contract 218 DOM
  14. 2026-06-01
    days on market $170,000 Active Under Contract 217 DOM
  15. 2026-05-31
    days on market $170,000 Active Under Contract 216 DOM
  16. 2026-05-30
    days on market $170,000 Active Under Contract 215 DOM
  17. 2026-03-30
    historical Active Under Contract
  18. 2026-03-28
    historical Active Under Contract 834-char remark
    Show marketing remark (834 chars)

    CANTON, PA – Location is key for this conveniently situated property just outside of Canton, PA along Route 14 South in the Grover area. Featuring 5 bedrooms and 1 bath, this spacious 2-story home offers plenty of room to grow. Currently mid-renovation, the buyer will receive a $10,000 flooring and paint allowance to choose finishing touches that match their style. The second floor is nearly complete, with work on the first floor beginning soon, including new sub-flooring throughout. Enjoy designing part of your new home with a sought-after first-floor laundry, bedroom, and bath. Start your mornings in the large kitchen and take in country views from the bright 4-season sunroom. A large barn provides ample storage space, and the drilled well and in-ground septic are conveniently located on opposite sides of the home.

  19. 2025-10-21
    listed $170,000 Active 834-char remark
    Show marketing remark (834 chars)

    CANTON, PA – Location is key for this conveniently situated property just outside of Canton, PA along Route 14 South in the Grover area. Featuring 5 bedrooms and 1 bath, this spacious 2-story home offers plenty of room to grow. Currently mid-renovation, the buyer will receive a $10,000 flooring and paint allowance to choose finishing touches that match their style. The second floor is nearly complete, with work on the first floor beginning soon, including new sub-flooring throughout. Enjoy designing part of your new home with a sought-after first-floor laundry, bedroom, and bath. Start your mornings in the large kitchen and take in country views from the bright 4-season sunroom. A large barn provides ample storage space, and the drilled well and in-ground septic are conveniently located on opposite sides of the home.

  20. 2025-10-21
    listed $170,000 Active
    Show marketing remark (834 chars)

    CANTON, PA – Location is key for this conveniently situated property just outside of Canton, PA along Route 14 South in the Grover area. Featuring 5 bedrooms and 1 bath, this spacious 2-story home offers plenty of room to grow. Currently mid-renovation, the buyer will receive a $10,000 flooring and paint allowance to choose finishing touches that match their style. The second floor is nearly complete, with work on the first floor beginning soon, including new sub-flooring throughout. Enjoy designing part of your new home with a sought-after first-floor laundry, bedroom, and bath. Start your mornings in the large kitchen and take in country views from the bright 4-season sunroom. A large barn provides ample storage space, and the drilled well and in-ground septic are conveniently located on opposite sides of the home.

  21. 2021-03-22
    soldstatus $70,000

ⓘ 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
$1,357 · $113/mo
Projected year-2 tax
$2,021 · $168/mo
Expected delta
+$665/yr (+$55/mo · 49.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 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
$15,839
− Mortgage interest
−$9,523
− Property taxes
−$1,357
− Insurance
−$850
− Repairs & maintenance
−$1,267
− Management
−$1,267
− Depreciation
−$4,945
Taxable loss
−$3,370
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$809
After-tax cash flow
$417/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
Canton Area SD
NCES district ID
4204920
Math proficiency
31% ▼ -7.00%
Reading proficiency
49% ▼ -7.00%
Median HH income
$42,208
Composite
33.68/100
National rank
#5387
State rank
#361 of 539 in PA

Livability — Canton

Score
66/100
State rank
#1074
US rank
#12136

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,721

Population outlook (Bradford County) Hauer SSP2

Today (2025)
57,236 people
By 2030
54,660 · -4.5%
By 2040
49,502 · -13.5%
By 2050
44,277 · -22.6%
By 2075
33,420 · -41.6%
By 2100
22,919 · -60.0%

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 3% Lithuanian 3% Iranian 2%
Foreign-born
1%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Bradford

2024 margin
Solid R (+47.9) · D 25.6% · R 73.5%
2008→2024 swing
-29.5pp toward R · 2008: -18.4pp · 2024: -47.9pp
All cycles
2024: R+47.9 2020: R+44.9 2016: R+46.0 2012: R+24.6 2008: R+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.39%
Current HPI
180.8366
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

+142.9% since first listed
5 events — show timeline
  • 2026-03-30 Contingent WBVAR
  • 2026-03-28 Contingent NMPA
  • 2025-10-21 Listed $170,000 NMPA
  • 2025-10-21 Listed $170,000 WBVAR
  • 2021-03-22 Sold (Public Records) $70,000 Public Records

Property tax history

+1.3%/yr

Latest (2026): $1,357 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…