CashFlowRE
Sign in Sign up
711 Rowena Dr Multi-family
B+ Composite 75.2
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 +30.0/30.0
  • ARV discount +11.8/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.4/5.0
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

711 Rowena Dr · Ebensburg, PA 15931
None bd · 2.0 ba · 1,344 sqft · MultiFamily · 306 Days on market
4,791 sqft lot $112/sqft · 10% below area Est $166k · 10% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Looking to add an investment property to your portfolio or are you just starting out and looking to live in one unit and have tenant help pay the mortgage. .. this is a great find in Ebensburg Borough. Close to Lake Rowena and the Ghost Town Trail. Great location for easy access to the Highway. Bottom unit has been updated, top floor unit has recently gone through an update with new flooring, paint and lighting. The property has a newer roof. This is a must see! Buyer to verify all measurements.

Key facts

  • Lake rowena
  • Updated bottom unit
  • Newer roof

Tags

INVESTMENT PROPERTYLAKE ROWENAUPDATED BOTTOM UNITNEWER ROOF

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 ?-bed/2.0-bath multifamily listed at $150k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 87/100 on livability (#53 in PA, #310 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, cost of living A+; Watch: commute F.
  • Central Cambria SD (rural): math 40% / reading 55% proficiency, ranked #225 of 539 in PA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 39 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 64 units permitted in Cambria 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 $4k of value loss. Plan a longer hold.
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 306 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $50k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $127k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 306 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.98%
Cap rate
17.42%
Cash-on-cash
39.75%
DSCR
2.77
GRM
4.2

CMA / ARV

ARV (median comp)
$165,665
List price
$149,900
Delta
-9.52%
Verdict
FAIR
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
36.1%
Equity multiple
2.53×
Total profit
$64,253
Equity at exit
$22,351
10-year hold
IRR
42.8%
Equity multiple
5.05×
Total profit
$169,949
Equity at exit
$12,961

Cash invested: $41,972 (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 15931

Home prices YoY
-29.5%
Active inventory
39
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$2,967 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$105 /mo · $1,261/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$623
Net cashflow
$1,390

Break-even live

Break-even rent $1,207
Max offer price $149,900
Occupancy floor 48%

Sensitivity live

Price -10% $1,475 -5% $1,433 +0% $1,390 +5% $1,348 +10% $1,305
Rent -10% $1,156 -5% $1,273 +0% $1,390 +5% $1,508 +10% $1,625
Rate -1.0pp $1,466 -0.5pp $1,428 base $1,390 +0.5pp $1,351 +1.0pp $1,312

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,967

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
$37,475
Closing costs
$4,497
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
112 McConahy Way Ebensburg, PA 2.0 1.5 962 $1,100 $1.14 45d 1 1.05mi

Listing history 9 events

  1. 2026-05-09
    price $149,900 500-char remark
    Show marketing remark (500 chars)

    Looking to add an investment property to your portfolio or are you just starting out and looking to live in one unit and have tenant help pay the mortgage. .. this is a great find in Ebensburg Borough. Close to Lake Rowena and the Ghost Town Trail. Great location for easy access to the Highway. Bottom unit has been updated, top floor unit has recently gone through an update with new flooring, paint and lighting. The property has a newer roof. This is a must see! Buyer to verify all measurements.

  2. 2026-05-01
    price $170,000 500-char remark
    Show marketing remark (500 chars)

    Looking to add an investment property to your portfolio or are you just starting out and looking to live in one unit and have tenant help pay the mortgage. .. this is a great find in Ebensburg Borough. Close to Lake Rowena and the Ghost Town Trail. Great location for easy access to the Highway. Bottom unit has been updated, top floor unit has recently gone through an update with new flooring, paint and lighting. The property has a newer roof. This is a must see! Buyer to verify all measurements.

  3. 2026-01-25
    status Active 500-char remark
    Show marketing remark (500 chars)

    Looking to add an investment property to your portfolio or are you just starting out and looking to live in one unit and have tenant help pay the mortgage. .. this is a great find in Ebensburg Borough. Close to Lake Rowena and the Ghost Town Trail. Great location for easy access to the Highway. Bottom unit has been updated, top floor unit has recently gone through an update with new flooring, paint and lighting. The property has a newer roof. This is a must see! Buyer to verify all measurements.

  4. 2026-01-24
    historical 500-char remark
    Show marketing remark (500 chars)

    Looking to add an investment property to your portfolio or are you just starting out and looking to live in one unit and have tenant help pay the mortgage. .. this is a great find in Ebensburg Borough. Close to Lake Rowena and the Ghost Town Trail. Great location for easy access to the Highway. Bottom unit has been updated, top floor unit has recently gone through an update with new flooring, paint and lighting. The property has a newer roof. This is a must see! Buyer to verify all measurements.

  5. 2025-09-04
    price $189,000 500-char remark
    Show marketing remark (500 chars)

    Looking to add an investment property to your portfolio or are you just starting out and looking to live in one unit and have tenant help pay the mortgage. .. this is a great find in Ebensburg Borough. Close to Lake Rowena and the Ghost Town Trail. Great location for easy access to the Highway. Bottom unit has been updated, top floor unit has recently gone through an update with new flooring, paint and lighting. The property has a newer roof. This is a must see! Buyer to verify all measurements.

  6. 2025-07-23
    listed $199,900 Active 500-char remark
    Show marketing remark (500 chars)

    Looking to add an investment property to your portfolio or are you just starting out and looking to live in one unit and have tenant help pay the mortgage. .. this is a great find in Ebensburg Borough. Close to Lake Rowena and the Ghost Town Trail. Great location for easy access to the Highway. Bottom unit has been updated, top floor unit has recently gone through an update with new flooring, paint and lighting. The property has a newer roof. This is a must see! Buyer to verify all measurements.

  7. 2021-03-19
    soldstatus $127,000
  8. 2020-05-11
    soldstatus $20,000
  9. 1988-08-01
    soldstatus $24,500

ⓘ 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
$1,261 · $105/mo
Projected year-2 tax
$1,815 · $151/mo
Expected delta
+$554/yr (+$46/mo · 43.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 54% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥90°F today · 19 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
$35,604
− Mortgage interest
−$8,397
− Property taxes
−$1,261
− Insurance
−$750
− Repairs & maintenance
−$2,848
− Management
−$2,848
− Depreciation
−$4,361
Taxable income
$15,140
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,633
After-tax cash flow
$13,050/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
Central Cambria SD
NCES district ID
4205340
Math proficiency
40% ▼ -10.00%
Reading proficiency
55% ▼ -13.00%
Median HH income
$50,276
Composite
40.68/100
National rank
#3674
State rank
#225 of 539 in PA

Livability — Ebensburg

Score
87/100
State rank
#53
US rank
#310

Category grades

Amenities C+ 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
Ebensburg, PA
Population (ZIP)
8,852

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 (96%)
Race & ethnicity
White 96% Black 2% Two or more races 2%
Common ancestry
Romanian 12% Lithuanian 2% Scotch-Irish 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 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
▼ -54.99%
Current HPI
131.3961
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

+511.8% since first listed
9 events — show timeline
  • 2026-05-09 Price Changed $149,900 AHARMLS
  • 2026-05-01 Price Changed $170,000 AHARMLS
  • 2026-01-25 Relisted AHARMLS
  • 2026-01-24 Delisted AHARMLS
  • 2025-09-04 Price Changed $189,000 AHARMLS
  • 2025-07-23 Listed $199,900 AHARMLS
  • 2021-03-19 Sold (Public Records) $127,000 Public Records
  • 2020-05-11 Sold (Public Records) $20,000 Public Records
  • 1988-08-01 Sold (Public Records) $24,500 Public Records

Property tax history

+1.3%/yr

Latest (2026): $1,261 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…