CashFlowRE
Sign in Sign up
2231 Route 553 Hwy
C- Composite 52.42
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 +17.7/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.8/10.0
  • DSCR +5.5/10.0
  • 1% rule +4.5/10.0
  • Livability +3.4/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$142,900

2231 Route 553 Hwy · Clymer, PA 15765
4 bd · 1.0 ba · 2,210 sqft · SingleFamily public records · 8 Days on market
Built 1912 8,712 sqft lot ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this spacious 4 bedroom brick home! Features 4 nice size bedrooms, 2 bathrooms, nice kitchen with island and appliances, large living room and dining room. This home has a lot of nice features such as a walk up attic for storage, large yard for family gatherings, along with a detached garage. This home has a lovely entry, first floor bath and first floor laundry! Looking for space and character? Look no further!

Key facts

  • Brick residence
  • Expansive yard
  • Charming kitchen

Tags

BRICK RESIDENCECHARMING KITCHENWALK-UP ATTICEXPANSIVE YARDDETACHED GARAGE

Property features AI

Exterior

  • Parking: Detached garage; 1 total parking space
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Resale property
  • Construction: Brick construction; Asphalt roof
  • Exterior features: 60 x 142 lot

Interior

  • Kitchen: Dishwasher; Stove; Refrigerator; Some electric appliances
  • Flooring: Ceramic tile; Hardwood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Oil heating
  • Interior features: Kitchen island
  • 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 4-bed/1.0-bath single-family listed at $143k.

Deal economics

  • At list price, monthly cash flow is $116 ($1k/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 $136k (5.0% below list).
  • Recommended offer: $136k (5.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#966 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, amenities F, commute F.
  • Penns Manor Area SD (rural): math 24% / reading 47% proficiency, ranked #410 of 539 in PA (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 2 active listings in the ZIP; 44 units permitted in Indiana County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($988 loan paydown + $2k appreciation (1.5% local appreciation)).
  • Indiana County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.5% appreciation + 3.0% rent growth), your $40k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.

Risks & watch-outs

  • Watch-outs: built in 1912 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,733 (5.0% below list)

Questions for the listing agent

  1. Built in 1912 — 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 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?
  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
0.95%
Cap rate
7.26%
Cash-on-cash
3.47%
DSCR
1.15
GRM
8.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.53% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.6%
Equity multiple
1.35×
Total profit
$13,807
Equity at exit
$52,787
10-year hold
IRR
10.3%
Equity multiple
2.33×
Total profit
$53,093
Equity at exit
$73,355

Cash invested: $40,012 (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 15765

Home prices YoY
1.2%
Active inventory
2
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,357 medium interval (Pro) →
Mortgage (P&I)
$749
Tax from tax record
$148 /mo · $1,772/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$116

Break-even live

Break-even rent $1,211
Max offer price $142,900
Occupancy floor 86%

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
$35,725
Closing costs
$4,287
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 8 events

  1. 2026-06-19
    days on market $142,900 Active 8 DOM
  2. 2026-06-18
    days on market $142,900 Active 7 DOM
  3. 2026-06-17
    days on market $142,900 Active 6 DOM
  4. 2026-06-16
    days on market $142,900 Active 5 DOM
  5. 2026-06-15
    days on market $142,900 Active 4 DOM
  6. 2026-06-14
    days on market $142,900 Active 2 DOM
  7. 2026-06-12
    remarks 693-char remark
  8. 2026-06-12
    listed $142,900 Active 1 DOM

ⓘ 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
$1,772 · $148/mo
Projected year-2 tax
$2,015 · $168/mo
Expected delta
+$243/yr (+$20/mo · 13.7%)

ⓘ 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 ≥93°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$16,288
− Mortgage interest
−$8,005
− Property taxes
−$1,772
− Insurance
−$714
− Repairs & maintenance
−$1,303
− Management
−$1,303
− Depreciation
−$4,157
Taxable loss
−$966
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$232
After-tax cash flow
$1,621/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
Penns Manor Area SD
NCES district ID
4218780
Math proficiency
24% ▼ -16.00%
Reading proficiency
47% ▼ -9.00%
Median HH income
$46,434
Composite
30.33/100
National rank
#6271
State rank
#410 of 539 in PA

Livability — Clymer

Score
67/100
State rank
#966
US rank
#10555

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,538

Population outlook (Indiana County) Hauer SSP2

Today (2025)
84,294 people
By 2030
81,773 · -3.0%
By 2040
75,213 · -10.8%
By 2050
69,348 · -17.7%
By 2075
57,951 · -31.3%
By 2100
47,313 · -43.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 6% Iranian 2% Slovak 2%
Foreign-born
0%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Indiana

2024 margin
Solid R (+39.1) · D 30.1% · R 69.2%
2008→2024 swing
-32.0pp toward R · 2008: -7.1pp · 2024: -39.1pp
All cycles
2024: R+39.1 2020: R+37.5 2016: R+35.6 2012: R+18.8 2008: R+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.53%
Current HPI
128.0242
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

-10.6% since first listed
4 events — show timeline
  • 2026-06-11 Listed $142,900 West Penn MLS
  • 2026-01-23 Delisted West Penn MLS
  • 2025-05-29 Price Changed $154,900 West Penn MLS
  • 2025-01-28 Listed $159,900 West Penn MLS

Property tax history

+3.9%/yr

Latest (2026): $1,772 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…