CashFlowRE
Sign in Sign up
1101 Chestnut Ave
C- Composite 51.32
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.1/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$15,900

1101 Chestnut Ave · Northern Cambria, PA 15714
5 bd · 1.0 ba · 1,800 sqft · SingleFamily · 95 Days on market
Built 1920 ↓ 45% since listing

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

Listing remarks MLS

Welcome to this hidden gem nestled in a peaceful neighborhood in Cambria County, presenting a remarkable opportunity for those with a vision and a knack for renovation. This charming fixer-upper includes four bedrooms and a bonus room, three levels of living space, and unlimited potential. This house awaits your creative touch to transform it into the home of your dreams. Don't miss this rare opportunity to bring your renovation dreams to life. Embrace the challenge, unlock the potential, and make this fixer-upper your own. Sold AS-IS.

Key facts

  • Built 1920
  • Listed 95 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 5-bed/1.0-bath single-family listed at $16k.

Deal economics

  • At list price, monthly cash flow is $913 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $16k).
  • Recommended offer: $14k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#991 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment D-.
  • Northern Cambria SD (town): math 32% / reading 48% proficiency, ranked #358 of 539 in PA (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Northern Cambria El Sch (math 32% / reading 47%, grade F, #947 of 1,518 statewide, top 65%, 247 students, 100% FRL); Northern Cambria Ms (math 16% / reading 49%, grade F, #355 of 512 statewide, top 70%, 240 students, 100% FRL); Northern Cambria Hs (math 82%, 309 students, 32% FRL) — zoned schools average 77% FRL vs 36% district-wide (41 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 16 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 $773 of equity ($110 loan paydown + $663 appreciation (4.2% 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 (4.2% appreciation + 3.0% rent growth), your $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 95 days — a 9% lower offer ($14k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y ago; this cycle's ask has dropped $7k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $14,469 (9.0% below list)

Questions for the listing agent

  1. It's been on market 95 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
8.14%
Cap rate
75.20%
Cash-on-cash
246.08%
DSCR
11.95
GRM
1.0

CMA / ARV

ARV (on-the-fly)
$109,800
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1100 Chestnut Ave 0.02mi 4/1.5 (-1) 1,800 (0%) 3mo $20,000 $11 90
905 Elder Ave 0.13mi 4/2.0 (-1) 2,000 (+11%) 7mo $160,000 $80 60
618 Apple St 0.29mi 4/2.0 (-1) 1,560 (-13%) 2mo $99,900 $64 54
1400 Park Ave 0.34mi 4/1.5 (-1) 1,680 (-7%) 24mo $57,000 $34 46
1504 Park Ave Ave 0.45mi 4/1.5 (-1) 1,960 (+9%) 22mo $120,000 $61 39
116 Ash St 0.70mi 4/2.5 (-1) 1,600 (-11%) 18mo $85,000 $53 22

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

Projected returns pro-forma

4.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
14.72×
Total profit
$61,091
Equity at exit
$8,223
10-year hold
IRR
Equity multiple
31.29×
Total profit
$134,831
Equity at exit
$13,580

Cash invested: $4,452 (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 15714

Home prices YoY
5.0%
Active inventory
16
Price-to-rent
1.0×

Monthly cashflow live

Estimated rent
$1,295 medium interval (Pro) →
Mortgage (P&I)
$83
Tax est. 1.5%
$20 /mo · $238/yr
Insurance
$7
HOA
$0
Vacancy / Maint / Mgmt
$272
Net cashflow
$913

Break-even live

Break-even rent $139
Max offer price $15,900
Occupancy floor 24%

Sensitivity live

Price -10% $924 -5% $918 +0% $913 +5% $907 +10% $902
Rent -10% $811 -5% $862 +0% $913 +5% $964 +10% $1,015
Rate -1.0pp $921 -0.5pp $917 base $913 +0.5pp $909 +1.0pp $905

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
$3,975
Closing costs
$477
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 15 events

  1. 2026-04-26
    status Pending
  2. 2026-04-14
    price $15,900
  3. 2026-04-07
    status Active
  4. 2026-03-17
    status Pending
  5. 2026-02-26
    price $17,900
  6. 2025-12-31
    listed $23,000 Active
  7. 2024-05-03
    soldstatus $19,000 Closed 541-char remark
    Show marketing remark (541 chars)

    Welcome to this hidden gem nestled in a peaceful neighborhood in Cambria County, presenting a remarkable opportunity for those with a vision and a knack for renovation. This charming fixer-upper includes four bedrooms and a bonus room, three levels of living space, and unlimited potential. This house awaits your creative touch to transform it into the home of your dreams. Don't miss this rare opportunity to bring your renovation dreams to life. Embrace the challenge, unlock the potential, and make this fixer-upper your own. Sold AS-IS.

  8. 2024-04-19
    status Pending 541-char remark
    Show marketing remark (541 chars)

    Welcome to this hidden gem nestled in a peaceful neighborhood in Cambria County, presenting a remarkable opportunity for those with a vision and a knack for renovation. This charming fixer-upper includes four bedrooms and a bonus room, three levels of living space, and unlimited potential. This house awaits your creative touch to transform it into the home of your dreams. Don't miss this rare opportunity to bring your renovation dreams to life. Embrace the challenge, unlock the potential, and make this fixer-upper your own. Sold AS-IS.

  9. 2024-03-04
    price $25,000 541-char remark
    Show marketing remark (541 chars)

    Welcome to this hidden gem nestled in a peaceful neighborhood in Cambria County, presenting a remarkable opportunity for those with a vision and a knack for renovation. This charming fixer-upper includes four bedrooms and a bonus room, three levels of living space, and unlimited potential. This house awaits your creative touch to transform it into the home of your dreams. Don't miss this rare opportunity to bring your renovation dreams to life. Embrace the challenge, unlock the potential, and make this fixer-upper your own. Sold AS-IS.

  10. 2024-01-08
    price $30,000 541-char remark
    Show marketing remark (541 chars)

    Welcome to this hidden gem nestled in a peaceful neighborhood in Cambria County, presenting a remarkable opportunity for those with a vision and a knack for renovation. This charming fixer-upper includes four bedrooms and a bonus room, three levels of living space, and unlimited potential. This house awaits your creative touch to transform it into the home of your dreams. Don't miss this rare opportunity to bring your renovation dreams to life. Embrace the challenge, unlock the potential, and make this fixer-upper your own. Sold AS-IS.

  11. 2023-09-01
    listed $35,000 Active 541-char remark
    Show marketing remark (541 chars)

    Welcome to this hidden gem nestled in a peaceful neighborhood in Cambria County, presenting a remarkable opportunity for those with a vision and a knack for renovation. This charming fixer-upper includes four bedrooms and a bonus room, three levels of living space, and unlimited potential. This house awaits your creative touch to transform it into the home of your dreams. Don't miss this rare opportunity to bring your renovation dreams to life. Embrace the challenge, unlock the potential, and make this fixer-upper your own. Sold AS-IS.

  12. 2021-05-24
    soldstatus $14,280
  13. 2020-05-20
    listed $18,500
  14. 2020-01-29
    listed $25,000
  15. 2001-10-25
    soldstatus $29,000

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°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
$15,537
− Mortgage interest
−$891
− Property taxes
−$238
− Insurance
−$80
− Repairs & maintenance
−$1,243
− Management
−$1,243
− Depreciation
−$463
Taxable income
$11,380
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,731
After-tax cash flow
$8,224/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
Northern Cambria SD
NCES district ID
4217610
Math proficiency
32% ▼ -6.00%
Reading proficiency
48% ▼ -11.00%
Median HH income
$44,142
Composite
33.87/100
National rank
#5350
State rank
#358 of 539 in PA

Livability — Northern Cambria

Score
67/100
State rank
#991
US rank
#10925

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Northern Cambria, PA
Population (ZIP)
5,215

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 (97%)
Race & ethnicity
White 97% Two or more races 2%
Common ancestry
Romanian 9% Polish 3% Serbian 2%
Foreign-born
0%
Languages at home
95% English-only · German/W. Germanic 3% French/Haitian/Cajun 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
▲ 4.17%
Current HPI
88.2969
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

-45.2% since first listed
15 events — show timeline
  • 2026-04-26 Pending HCBR
  • 2026-04-14 Price Changed $15,900 HCBR
  • 2026-04-07 Relisted HCBR
  • 2026-03-17 Pending HCBR
  • 2026-02-26 Price Changed $17,900 HCBR
  • 2025-12-31 Listed $23,000 HCBR
  • 2024-05-03 Sold (MLS) $19,000 BRIGHT MLS
  • 2024-04-19 Pending BRIGHT MLS
  • 2024-03-04 Price Changed $25,000 BRIGHT MLS
  • 2024-01-08 Price Changed $30,000 BRIGHT MLS
  • 2023-09-01 Listed $35,000 BRIGHT MLS
  • 2021-05-24 Sold (MLS) $14,280 CSMLS
  • 2020-05-20 Listed $18,500 CSMLS
  • 2020-01-29 Listed $25,000 CSMLS
  • 2001-10-25 Sold (Public Records) $29,000 Public Records

Property tax history

+1.6%/yr

Latest (2026): $1,015 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…