CashFlowRE
Sign in Sign up
63 Sea Horse
D- Composite 39.69
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).

  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • Schools +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Cash flow +2.1/30.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$240,000

63 Sea Horse · Sandy, PA 15801
3 bd · 2.5 ba · 2,744 sqft · Other · 211 Days on market
Built 1986 0.54 ac lot $87/sqft · 24% below area Est $317k · 24% under $234/mo HOA · 20% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully maintained 3-bedroom, 2.5-bathroom residence located within the desirable gated community of Treasure Lake in DuBois, Pennsylvania. Situated on a double lot, this property offers exceptional privacy, attractive outdoor living spaces, and the benefits of resort-style amenities just steps from your door. The exterior features a paved driveway, a spacious back deck ideal for entertaining, a designated gardening area, and a storage shed for all your outdoor equipment. Surrounded by mature trees and natural scenery, the setting provides a serene and inviting atmosphere. Inside, the home is warm and welcoming, enhanced by abundant natural sunlight, large windows, and a charming kitchen skylight that brightens the main living areas. The layout is comfortable and functional, offering well-proportioned rooms suitable for both everyday living and hosting guests. The full finished basement expands the living space significantly, featuring a cozy wood stove, a generous family room, a dedicated laundry room, and direct access to the garage for added convenience. Residents of Treasure Lake enjoy access to an impressive variety of community amenities, including: Two lakes for boating, fishing, kayaking, and swimming; Sandy beaches and designated swimming areas; Two 18-hole golf courses; Community swimming pools; Tennis and pickleball courts; On-site restaurants, lodges, and event facilities; Hiking trails and recreational areas; Playgrounds and outdoor sports courts; and 24/7 gated security. This property offers the perfect combination of comfort, privacy, and community living. Don’t miss the opportunity to own a home in one of the region’s most sought-after residential communities.

Key facts

  • Gated community
  • Double lot
  • Paved driveway

Tags

GATED COMMUNITYDOUBLE LOTOUTDOOR LIVING SPACESPAVED DRIVEWAYBACK DECKDESIGNATED GARDENING AREA

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/2.5-bath other listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-877 ($-11k/yr) — negative.
  • To cash-flow at today's rent, offer at most $85k (64.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $117k (51.2% below list).
  • Recommended offer: $85k (64.5% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 74/100 on livability (#505 in PA, #4,612 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, schools D, amenities F.
  • Dubois Area SD (town): math 38% / reading 55% proficiency, ranked #262 of 539 in PA (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 41 active listings in the ZIP; 99 units permitted in Clearfield County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $26k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
  • Clearfield County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 211 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
Recommended offer $85,080 (64.5% 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 211 days. Have you received any prior offers? Is the seller open to a 65% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.49%
Cap rate
1.91%
Cash-on-cash
-15.66%
DSCR
0.30
GRM
17.1

CMA / ARV

ARV (median comp)
$316,883
List price
$240,000
Delta
-24.26%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.4%
Equity multiple
2.12×
Total profit
$74,962
Equity at exit
$216,211
10-year hold
IRR
13.6%
Equity multiple
4.94×
Total profit
$264,886
Equity at exit
$466,267

Cash invested: $67,200 (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 15801

Home prices YoY
6.3%
Active inventory
41
Price-to-rent
17.1×

Monthly cashflow live

Estimated rent
$1,172 medium interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$210 /mo · $2,523/yr
Insurance
$100
HOA
$234
Vacancy / Maint / Mgmt
$246
Net cashflow
$-877

Break-even live

Break-even rent $2,282
Max offer price $85,080
Occupancy floor

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
$60,000
Closing costs
$7,200
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.

HOA detail

Monthly dues
$234 · $2,808/yr
Likely covers
landscapingpoolsecurity

Listing history 15 events

  1. 2026-06-18
    days on market $240,000 Active 211 DOM
  2. 2026-06-17
    days on market $240,000 Active 210 DOM
  3. 2026-06-16
    days on market $240,000 Active 209 DOM
  4. 2026-06-15
    days on market $240,000 Active 208 DOM
  5. 2026-06-13
    days on market $240,000 Active 206 DOM
  6. 2026-06-12
    days on market $240,000 Active 205 DOM
  7. 2026-06-09
    days on market $240,000 Active 202 DOM
  8. 2026-06-08
    days on market $240,000 Active 201 DOM
  9. 2026-06-08
    days on market $240,000 Active 200 DOM
  10. 2026-06-07
    days on market $240,000 Active 199 DOM
  11. 2026-06-04
    days on market $240,000 Active 196 DOM
  12. 2026-06-02
    days on market $240,000 Active 195 DOM
  13. 2026-06-01
    days on market $240,000 Active 194 DOM
  14. 2026-05-31
    days on market $240,000 Active 193 DOM
  15. 2025-11-20
    listed $240,000 Active 1736-char remark
    Show marketing remark (1736 chars)

    Welcome to this beautifully maintained 3-bedroom, 2.5-bathroom residence located within the desirable gated community of Treasure Lake in DuBois, Pennsylvania. Situated on a double lot, this property offers exceptional privacy, attractive outdoor living spaces, and the benefits of resort-style amenities just steps from your door. The exterior features a paved driveway, a spacious back deck ideal for entertaining, a designated gardening area, and a storage shed for all your outdoor equipment. Surrounded by mature trees and natural scenery, the setting provides a serene and inviting atmosphere. Inside, the home is warm and welcoming, enhanced by abundant natural sunlight, large windows, and a charming kitchen skylight that brightens the main living areas. The layout is comfortable and functional, offering well-proportioned rooms suitable for both everyday living and hosting guests. The full finished basement expands the living space significantly, featuring a cozy wood stove, a generous family room, a dedicated laundry room, and direct access to the garage for added convenience. Residents of Treasure Lake enjoy access to an impressive variety of community amenities, including: Two lakes for boating, fishing, kayaking, and swimming; Sandy beaches and designated swimming areas; Two 18-hole golf courses; Community swimming pools; Tennis and pickleball courts; On-site restaurants, lodges, and event facilities; Hiking trails and recreational areas; Playgrounds and outdoor sports courts; and 24/7 gated security. This property offers the perfect combination of comfort, privacy, and community living. Don’t miss the opportunity to own a home in one of the region’s most sought-after residential communities.

ⓘ 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
$2,523 · $210/mo
Projected year-2 tax
$3,158 · $263/mo
Expected delta
+$634/yr (+$53/mo · 25.1%)

ⓘ 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 2/10 Low 7 d/yr ≥92°F today · 15 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
$14,064
− Mortgage interest
−$13,444
− Property taxes
−$2,523
− Insurance
−$1,200
− Repairs & maintenance
−$1,125
− Management
−$1,125
− HOA
−$2,808
− Depreciation
−$6,982
Taxable loss
−$15,143
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,634
After-tax cash flow
$-6,889/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
Dubois Area SD
NCES district ID
4207830
Math proficiency
38% ▼ -7.00%
Reading proficiency
55% ▼ -10.00%
Median HH income
$42,951
Composite
39.15/100
National rank
#4031
State rank
#262 of 539 in PA

Livability — Sandy

Score
74/100
State rank
#505
US rank
#4612

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

Census place
Treasure Lake, PA
Population (ZIP)
20,251

Population outlook (Clearfield County) Hauer SSP2

Today (2025)
79,658 people
By 2030
78,358 · -1.6%
By 2040
74,670 · -6.3%
By 2050
70,186 · -11.9%
By 2075
60,391 · -24.2%
By 2100
46,886 · -41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Romanian 8% Slovak 2% Italian 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Clearfield

2024 margin
Solid R (+51.5) · D 23.9% · R 75.4%
2008→2024 swing
-39.4pp toward R · 2008: -12.1pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+49.5 2016: R+49.6 2012: R+28.9 2008: R+12.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 16.17%
Current HPI
273.6078
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
  • 2025-11-20 Listed $240,000 BRIGHT MLS

Property tax history

+2.1%/yr

Latest (2026): $2,523 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…