CashFlowRE
Sign in Sign up
349 Third St
A- Composite 83.4
Why this score? — see what drove the A- 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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +6.8/10.0
  • Schools +3.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$45,000

349 Third St · East Conemaugh, PA 15909
3 bd · 1.5 ba · 2,064 sqft · SingleFamily · 17 Days on market
7,405 sqft lot Est $76k · 41% under ↓ 4% since listing

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

Listing remarks MLS

Spacious 2-story home ready for a handy new owner in East Conemaugh Boro! This vinyl-sided property on a corner lot features just above 2,000 square feet of living space between 2 floors, and a partially finished basement. An enclosed back porch and hardwood floors in multiple rooms await you inside. Outside you'll discover a large backyard with two concrete off-street parking spaces. Great fixer-upper home to live in or rent.

Key facts

  • Large level lot
  • Large bonus area
  • Walk-up attic

Tags

LARGE BONUS AREAWALK-UP ATTICOFF-STREET PARKINGLARGE LEVEL LOT

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer (sewer available)
  • Home design: Single-family residence; Two levels / 2 stories
  • Construction: Aluminum siding and frame construction; Shingle roof
  • Exterior features: Patio; Porch; Corner lot; Rectangular lot; City street frontage; Publicly maintained road

Interior

  • Kitchen: Eat-in kitchen
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Ceiling fan(s); No central heating
  • Interior features: Eat-in kitchen; Entrance foyer; Full, unfinished basement
  • Laundry & utility: Laundry in basement

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/1.5-bath single-family listed at $45k.

Deal economics

  • At list price, monthly cash flow is $682 ($8k/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: $44k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#1,504 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+; Watch: schools F, amenities F, commute F.
  • Conemaugh Valley SD (rural): math 30% / reading 56% proficiency, ranked #313 of 539 in PA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 22 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($311 loan paydown + $2k appreciation (3.6% local appreciation)).
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.6% 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 17 days — a 2% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y ago; this cycle's ask has dropped $10k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $15k; list at $45k implies a 200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price.
Recommended offer $44,325 (1.5% below list)

Questions for the listing agent

  1. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-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
2.92%
Cap rate
24.49%
Cash-on-cash
65.00%
DSCR
3.89
GRM
2.9

CMA / ARV

ARV (on-the-fly)
$76,368
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
349 Third St 0.00mi 3/1.0 2,040 (-1%) 16mo $15,000 $7 83
211 Main St 0.06mi 3/1.0 2,028 (-2%) 21mo $75,000 $37 74
117 Main St 0.10mi 4/1.0 (+1) 1,976 (-4%) 11mo $49,900 $25 72
320 Oak St 0.21mi 4/3.0 (+1) 1,824 (-12%) 19mo $77,900 $43 44
949 William Penn Ave 0.69mi 3/2.0 2,260 (+10%) 21mo $100,000 $44 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.56% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
70.3%
Equity multiple
4.99×
Total profit
$50,290
Equity at exit
$21,676
10-year hold
IRR
69.4%
Equity multiple
10.25×
Total profit
$116,541
Equity at exit
$34,572

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 15909

Home prices YoY
2.4%
Active inventory
22
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,312 medium interval (Pro) →
Mortgage (P&I)
$236
Tax from tax record
$99 /mo · $1,191/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$682

Break-even live

Break-even rent $448
Max offer price $45,000
Occupancy floor 43%

Sensitivity live

Price -10% $708 -5% $695 +0% $682 +5% $670 +10% $657
Rent -10% $579 -5% $631 +0% $682 +5% $734 +10% $786
Rate -1.0pp $705 -0.5pp $694 base $682 +0.5pp $671 +1.0pp $659

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 13 events

  1. 2026-06-19
    days on market $45,000 Active 17 DOM
  2. 2026-06-18
    days on market $45,000 Active 16 DOM
  3. 2026-06-17
    days on market $45,000 Active 15 DOM
  4. 2026-06-16
    days on market $45,000 Active 14 DOM
  5. 2026-06-15
    days on market $45,000 Active 13 DOM
  6. 2026-06-14
    days on market $45,000 Active 11 DOM
  7. 2026-06-12
    days on market $45,000 Active 10 DOM
  8. 2026-06-09
    days on market $45,000 Active 7 DOM
  9. 2026-06-09
    price $45,000 Active 6 DOM
  10. 2026-06-08
    days on market $55,000 Active 6 DOM
  11. 2026-06-07
    days on market $55,000 Active 5 DOM
  12. 2026-06-02
    remarks 699-char remark
  13. 2026-06-02
    listed $55,000 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
$1,191 · $99/mo
Projected year-2 tax
$1,191 · $99/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate 8 d/yr ≥91°F today · 20 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
$15,744
− Mortgage interest
−$2,521
− Property taxes
−$1,191
− Insurance
−$225
− Repairs & maintenance
−$1,259
− Management
−$1,259
− Depreciation
−$1,309
Taxable income
$7,979
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,915
After-tax cash flow
$6,275/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
Conemaugh Valley SD
NCES district ID
4206430
Math proficiency
30% ▼ -18.00%
Reading proficiency
56% ▼ -11.00%
Median HH income
$42,523
Composite
36.16/100
National rank
#4739
State rank
#313 of 539 in PA

Livability — East Conemaugh

Score
60/100
State rank
#1504
US rank
#19510

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Conemaugh, PA
Population (ZIP)
4,850

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 (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 13% Polish 2% Slovak 2%
Foreign-born
0%
Languages at home
99% 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
▲ 3.56%
Current HPI
150.8221
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

-4.3% since first listed
9 events — show timeline
  • 2026-06-02 Listed $55,000 CSMLS
  • 2026-03-23 Listed $29,900 CSMLS
  • 2025-03-03 Sold (MLS) $15,000 CSMLS
  • 2024-12-02 Pending CSMLS
  • 2024-11-20 Price Changed $24,900 CSMLS
  • 2024-11-07 Listed $29,900 CSMLS
  • 2008-02-22 Sold (MLS) $53,500 CSMLS
  • 2008-02-16 Sold (Public Records) $53,500 Public Records
  • 2007-12-06 Listed $57,500 CSMLS

Property tax history

+0.3%/yr

Latest (2026): $1,191 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…