CashFlowRE
Sign in Sign up
11068 Route 14 Hwy
B Composite 72.97
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Livability +3.6/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0

$45,000

11068 Route 14 Hwy · Liberty, PA 17763
4 bd · 1.5 ba · 2,015 sqft · SingleFamily · 173 Days on market
Built 1901 Poor condition 8,712 sqft lot $22/sqft · 59% below area ↓ 46% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fixer upper situated in the village of Ralston. Victorian, 4-bedroom, with a bonus room that could be a 5th bedroom on the main floor, 1.5-bath home. Bring your vision and creativity. This home is an ''AS IS'' sale. Buyers pays 2% transfer tax. Property is an online acution. All offers submitted through the property's listing on www. auction.com. The will be subject to a 5% buyers premium.

Key facts

  • 8,712 sq ft lot
  • Built 1901
  • Listed 172 days

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/1.5-bath single-family listed at $45k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $373 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $40k (12.0% below list) — sets the bar for market timing.
  • Cap rate 28.5% vs local median 6.2% in Liberty — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 72/100 on livability (#659 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, health & safety D, amenities 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.
  • Market conditions: 4 active listings in the ZIP; 73 units permitted in Lycoming County in 2024 (15 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($311 loan paydown + $1k appreciation (3.0% local appreciation)).
  • Lycoming County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 173 days — a 12% lower offer ($40k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $5k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $460/mo; built in 1901 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $39,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 173 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are B-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?
  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
3.22%
Cap rate
28.53%
Cash-on-cash
79.41%
DSCR
4.53
GRM
2.6

CMA / ARV

ARV (median comp)
$109,579
List price
$45,000
Delta
-58.93%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
41.5%
Equity multiple
3.34×
Total profit
$29,507
Equity at exit
$20,234
10-year hold
IRR
41.6%
Equity multiple
6.73×
Total profit
$72,139
Equity at exit
$31,183

Cash invested: $12,600 (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 17763

Active inventory
4
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$1,449 medium interval (Pro) →
Mortgage (P&I)
$236
Tax est. 1.5%
$56 /mo · $675/yr
Insurance
$19
Flood insurance flood zone
−$460 /mo · $5,525/yr
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$373

Break-even live

Break-even rent $976
Max offer price $45,000
Occupancy floor 69%

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
$11,250
Closing costs
$1,350
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 16 events

  1. 2026-06-03
    days on market $45,000 Active 173 DOM
  2. 2026-06-02
    days on market $45,000 Active 172 DOM
  3. 2026-06-01
    days on market $45,000 Active 171 DOM
  4. 2026-05-31
    days on market $45,000 Active 170 DOM
  5. 2026-05-30
    days on market $45,000 Active 169 DOM
  6. 2026-03-23
    status Active 392-char remark
    Show marketing remark (392 chars)

    Fixer upper situated in the village of Ralston. Victorian, 4-bedroom, with a bonus room that could be a 5th bedroom on the main floor, 1.5-bath home. Bring your vision and creativity. This home is an ''AS IS'' sale. Buyers pays 2% transfer tax. Property is an online acution. All offers submitted through the property's listing on www. auction.com. The will be subject to a 5% buyers premium.

  7. 2026-02-04
    status Pending 392-char remark
    Show marketing remark (392 chars)

    Fixer upper situated in the village of Ralston. Victorian, 4-bedroom, with a bonus room that could be a 5th bedroom on the main floor, 1.5-bath home. Bring your vision and creativity. This home is an ''AS IS'' sale. Buyers pays 2% transfer tax. Property is an online acution. All offers submitted through the property's listing on www. auction.com. The will be subject to a 5% buyers premium.

  8. 2025-12-08
    status Active 392-char remark
    Show marketing remark (392 chars)

    Fixer upper situated in the village of Ralston. Victorian, 4-bedroom, with a bonus room that could be a 5th bedroom on the main floor, 1.5-bath home. Bring your vision and creativity. This home is an ''AS IS'' sale. Buyers pays 2% transfer tax. Property is an online acution. All offers submitted through the property's listing on www. auction.com. The will be subject to a 5% buyers premium.

  9. 2025-11-29
    historical 392-char remark
    Show marketing remark (392 chars)

    Fixer upper situated in the village of Ralston. Victorian, 4-bedroom, with a bonus room that could be a 5th bedroom on the main floor, 1.5-bath home. Bring your vision and creativity. This home is an ''AS IS'' sale. Buyers pays 2% transfer tax. Property is an online acution. All offers submitted through the property's listing on www. auction.com. The will be subject to a 5% buyers premium.

  10. 2025-11-14
    price $45,000 392-char remark
    Show marketing remark (392 chars)

    Fixer upper situated in the village of Ralston. Victorian, 4-bedroom, with a bonus room that could be a 5th bedroom on the main floor, 1.5-bath home. Bring your vision and creativity. This home is an ''AS IS'' sale. Buyers pays 2% transfer tax. Property is an online acution. All offers submitted through the property's listing on www. auction.com. The will be subject to a 5% buyers premium.

  11. 2025-10-15
    listed $50,000 Active 392-char remark
    Show marketing remark (392 chars)

    Fixer upper situated in the village of Ralston. Victorian, 4-bedroom, with a bonus room that could be a 5th bedroom on the main floor, 1.5-bath home. Bring your vision and creativity. This home is an ''AS IS'' sale. Buyers pays 2% transfer tax. Property is an online acution. All offers submitted through the property's listing on www. auction.com. The will be subject to a 5% buyers premium.

  12. 2025-07-31
    status Active
  13. 2024-10-28
    price $64,900
  14. 2024-09-16
    price $69,900
  15. 2024-09-10
    price $78,500
  16. 2024-08-02
    listed $84,000 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 6/10 Major FEMA zone AE · 72% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 9 d/yr ≥91°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$17,389
− Mortgage interest
−$2,521
− Property taxes
−$675
− Insurance
−$5,750
− Repairs & maintenance
−$1,391
− Management
−$1,391
− Depreciation
−$1,309
Taxable income
$4,352
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,045
After-tax cash flow
$3,436/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 · 10 photos

Poor 20/100 Extensive rehab

This fixer-upper requires extensive renovations to bring it up to modern standards, with a focus on the kitchen, bathrooms, exterior, and HVAC system. The potential for significant value increase makes it a promising investment opportunity.

Repairs flagged

  • Major kitchen cabinets — severely outdated and worn
  • Major bathroom fixtures — old and possibly leaking
  • Major flooring — damaged and in need of replacement
  • Major interior walls — paint peeling and bare walls
  • Major exterior siding — weathered and missing trim
  • Major windows — old and possibly drafty

Value-add opportunities

  • Both kitchen renovation — modernizing the kitchen would increase both resale and rental value
  • Both bathroom renovation — upgrading the bathrooms would increase both resale and rental value
  • Both exterior siding and trim — replacing the siding and adding new trim would improve curb appeal and increase both resale and rental value
  • Both HVAC system — upgrading the HVAC system would improve comfort and energy efficiency, increasing both resale and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · severely outdated and worn Major $15,000–50,000
bathroom fixtures · old and possibly leaking Major $15,000–50,000
flooring · damaged and in need of replacement Major $15,000–50,000
interior walls · paint peeling and bare walls Major $15,000–50,000
exterior siding · weathered and missing trim Major $15,000–50,000
windows · old and possibly drafty Major $15,000–50,000
Total estimated repair cost · 6 items $90,000–300,000

Value-add ROI direction

  • Both kitchen renovation — modernizing the kitchen would increase both resale and rental value
  • Both bathroom renovation — upgrading the bathrooms would increase both resale and rental value
  • Both exterior siding and trim — replacing the siding and adding new trim would improve curb appeal and increase both resale and rental value
  • Both HVAC system — upgrading the HVAC system would improve comfort and energy efficiency, increasing both resale and rental value

ⓘ 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
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 — Liberty

Score
72/100
State rank
#659
US rank
#6444

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
6,139
Population (ZIP)
264

Population outlook (Lycoming County) Hauer SSP2

Today (2025)
114,164 people
By 2030
112,221 · -1.7%
By 2040
107,613 · -5.7%
By 2050
102,950 · -9.8%
By 2075
92,987 · -18.5%
By 2100
80,924 · -29.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (100%)
Race & ethnicity
White 100%
Common ancestry
Iranian 3% Lithuanian 3% Slovak 1%

Political lean MEDSL · Lycoming

2024 margin
Solid R (+41.5) · D 28.8% · R 70.3%
2008→2024 swing
-17.3pp toward R · 2008: -24.2pp · 2024: -41.5pp
All cycles
2024: R+41.5 2020: R+41.3 2016: R+44.8 2012: R+33.3 2008: R+24.2

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-46.4% since first listed
11 events — show timeline
  • 2026-03-23 Relisted WBVAR
  • 2026-02-04 Pending WBVAR
  • 2025-12-08 Relisted WBVAR
  • 2025-11-29 Delisted WBVAR
  • 2025-11-14 Price Changed $45,000 WBVAR
  • 2025-10-15 Listed $50,000 WBVAR
  • 2025-07-31 Relisted WBVAR
  • 2024-10-28 Price Changed $64,900 WBVAR
  • 2024-09-16 Price Changed $69,900 WBVAR
  • 2024-09-10 Price Changed $78,500 WBVAR
  • 2024-08-02 Listed $84,000 WBVAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…