CashFlowRE
Sign in Sign up
6528 Mccracken Rd
C- Composite 54.23
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).

  • ARV discount +12.9/15.0
  • Cash flow +12.8/30.0
  • Appreciation +10.0/10.0
  • Livability +4.0/5.0
  • DSCR +3.8/10.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0

$150,000

6528 Mccracken Rd · Cochranton, PA 16314
2 bd · 1.0 ba · 1,368 sqft · SingleFamily · 293 Days on market
0.66 ac lot $110/sqft · 12% below area Est $171k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

THIS 1.5 -STORY HOME OFFERS BOTH CHARACTER AND FUNCTIONALITY ON A GENEROUS . 65 ACRE LOT. THE PROPERTY WELCOME YOU WITH A PRACTICAL MUDROOM ENTRY THAT FLOWS DIRECTLY INTO THE KITCHEN, MAKING IT EASY TO MANAGE DAILY COMINGS AND GOINGS. THE KITCHEN CONNECTS SEAMLESSLY TO THE REST OF THE HOME. THE MAIN FLOOR FEATURES TWO COMFORTABLE BEDROOMS AND A FULL BATH FOR CONVENIENT SINGLE LEVEL LIVING. THE LARGE LIVING ROOM PROVIDES ACCESS TO THE FRONT SCREENED PORCH THAT SPANS THE FRONT TO THE HOME. UPSTAIRS LOFT AREA CAN BE SPACE FOR HOME OFFICE, STUDIO. IT IS CURRENTLY BEING USED A THE PRIMARY BEDROOM. THE KITCHEN PROVIDES ACCESS TO THE 2 CAR GARAGE AND LEAN TO WHICH IS COVERED.

Key facts

  • Upstairs loft area
  • Screened porch
  • 2 car garage

Tags

MUDROOM ENTRYSCREENED PORCHUPSTAIRS LOFT AREA2 CAR GARAGE

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 2-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-14 ($-170/yr) — negative.
  • To cash-flow at today's rent, offer at most $147k (1.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $111k (25.7% below list).
  • Recommended offer: $111k (25.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 79/100 on livability (#251 in PA, #2,194 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, commute A+, cost of living A+; Watch: employment C-, health & safety C-, amenities F.
  • Crawford Central SD (town): math 28% / reading 51% proficiency, ranked #367 of 539 in PA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 13 active listings in the ZIP; 83 units permitted in Crawford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
  • Crawford County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, 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 293 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
Recommended offer $111,439 (25.7% 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 293 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  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. 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 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
0.74%
Cap rate
6.18%
Cash-on-cash
-0.40%
DSCR
0.98
GRM
11.2

CMA / ARV

ARV (median comp)
$170,579
List price
$150,000
Delta
-12.06%
Verdict
UNDERPRICED
Comps
8 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
24.0%
Equity multiple
2.92×
Total profit
$80,721
Equity at exit
$135,132
10-year hold
IRR
21.3%
Equity multiple
6.67×
Total profit
$238,280
Equity at exit
$291,417

Cash invested: $42,000 (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 16314

Home prices YoY
3.7%
Active inventory
13
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,114 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$45 /mo · $545/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$-14

Break-even live

Break-even rent $1,132
Max offer price $147,497
Occupancy floor 96%

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
$37,500
Closing costs
$4,500
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 21 events

  1. 2026-06-19
    days on market $150,000 Active 293 DOM
  2. 2026-06-18
    days on market $150,000 Active 292 DOM
  3. 2026-06-17
    days on market $150,000 Active 291 DOM
  4. 2026-06-16
    days on market $150,000 Active 290 DOM
  5. 2026-06-15
    days on market $150,000 Active 289 DOM
  6. 2026-06-14
    days on market $150,000 Active 287 DOM
  7. 2026-06-12
    pricedays on market $150,000 Active 286 DOM
  8. 2026-06-09
    days on market $155,000 Active 283 DOM
  9. 2026-06-08
    days on market $155,000 Active 282 DOM
  10. 2026-06-07
    days on market $155,000 Active 281 DOM
  11. 2026-06-07
    days on market $155,000 Active 280 DOM
  12. 2026-06-02
    days on market $155,000 Active 276 DOM
  13. 2026-06-01
    days on market $155,000 Active 275 DOM
  14. 2026-05-31
    days on market $155,000 Active 274 DOM
  15. 2026-05-30
    days on market $155,000 Active 273 DOM
  16. 2026-03-24
    price $155,000 678-char remark
    Show marketing remark (678 chars)

    THIS 1.5 -STORY HOME OFFERS BOTH CHARACTER AND FUNCTIONALITY ON A GENEROUS . 65 ACRE LOT. THE PROPERTY WELCOME YOU WITH A PRACTICAL MUDROOM ENTRY THAT FLOWS DIRECTLY INTO THE KITCHEN, MAKING IT EASY TO MANAGE DAILY COMINGS AND GOINGS. THE KITCHEN CONNECTS SEAMLESSLY TO THE REST OF THE HOME. THE MAIN FLOOR FEATURES TWO COMFORTABLE BEDROOMS AND A FULL BATH FOR CONVENIENT SINGLE LEVEL LIVING. THE LARGE LIVING ROOM PROVIDES ACCESS TO THE FRONT SCREENED PORCH THAT SPANS THE FRONT TO THE HOME. UPSTAIRS LOFT AREA CAN BE SPACE FOR HOME OFFICE, STUDIO. IT IS CURRENTLY BEING USED A THE PRIMARY BEDROOM. THE KITCHEN PROVIDES ACCESS TO THE 2 CAR GARAGE AND LEAN TO WHICH IS COVERED.

  17. 2025-12-19
    price $145,000 678-char remark
    Show marketing remark (678 chars)

    THIS 1.5 -STORY HOME OFFERS BOTH CHARACTER AND FUNCTIONALITY ON A GENEROUS . 65 ACRE LOT. THE PROPERTY WELCOME YOU WITH A PRACTICAL MUDROOM ENTRY THAT FLOWS DIRECTLY INTO THE KITCHEN, MAKING IT EASY TO MANAGE DAILY COMINGS AND GOINGS. THE KITCHEN CONNECTS SEAMLESSLY TO THE REST OF THE HOME. THE MAIN FLOOR FEATURES TWO COMFORTABLE BEDROOMS AND A FULL BATH FOR CONVENIENT SINGLE LEVEL LIVING. THE LARGE LIVING ROOM PROVIDES ACCESS TO THE FRONT SCREENED PORCH THAT SPANS THE FRONT TO THE HOME. UPSTAIRS LOFT AREA CAN BE SPACE FOR HOME OFFICE, STUDIO. IT IS CURRENTLY BEING USED A THE PRIMARY BEDROOM. THE KITCHEN PROVIDES ACCESS TO THE 2 CAR GARAGE AND LEAN TO WHICH IS COVERED.

  18. 2025-10-15
    price $150,000 678-char remark
    Show marketing remark (678 chars)

    THIS 1.5 -STORY HOME OFFERS BOTH CHARACTER AND FUNCTIONALITY ON A GENEROUS . 65 ACRE LOT. THE PROPERTY WELCOME YOU WITH A PRACTICAL MUDROOM ENTRY THAT FLOWS DIRECTLY INTO THE KITCHEN, MAKING IT EASY TO MANAGE DAILY COMINGS AND GOINGS. THE KITCHEN CONNECTS SEAMLESSLY TO THE REST OF THE HOME. THE MAIN FLOOR FEATURES TWO COMFORTABLE BEDROOMS AND A FULL BATH FOR CONVENIENT SINGLE LEVEL LIVING. THE LARGE LIVING ROOM PROVIDES ACCESS TO THE FRONT SCREENED PORCH THAT SPANS THE FRONT TO THE HOME. UPSTAIRS LOFT AREA CAN BE SPACE FOR HOME OFFICE, STUDIO. IT IS CURRENTLY BEING USED A THE PRIMARY BEDROOM. THE KITCHEN PROVIDES ACCESS TO THE 2 CAR GARAGE AND LEAN TO WHICH IS COVERED.

  19. 2025-09-26
    price $155,000 678-char remark
    Show marketing remark (678 chars)

    THIS 1.5 -STORY HOME OFFERS BOTH CHARACTER AND FUNCTIONALITY ON A GENEROUS . 65 ACRE LOT. THE PROPERTY WELCOME YOU WITH A PRACTICAL MUDROOM ENTRY THAT FLOWS DIRECTLY INTO THE KITCHEN, MAKING IT EASY TO MANAGE DAILY COMINGS AND GOINGS. THE KITCHEN CONNECTS SEAMLESSLY TO THE REST OF THE HOME. THE MAIN FLOOR FEATURES TWO COMFORTABLE BEDROOMS AND A FULL BATH FOR CONVENIENT SINGLE LEVEL LIVING. THE LARGE LIVING ROOM PROVIDES ACCESS TO THE FRONT SCREENED PORCH THAT SPANS THE FRONT TO THE HOME. UPSTAIRS LOFT AREA CAN BE SPACE FOR HOME OFFICE, STUDIO. IT IS CURRENTLY BEING USED A THE PRIMARY BEDROOM. THE KITCHEN PROVIDES ACCESS TO THE 2 CAR GARAGE AND LEAN TO WHICH IS COVERED.

  20. 2025-08-29
    listed $160,000 Active 678-char remark
    Show marketing remark (678 chars)

    THIS 1.5 -STORY HOME OFFERS BOTH CHARACTER AND FUNCTIONALITY ON A GENEROUS . 65 ACRE LOT. THE PROPERTY WELCOME YOU WITH A PRACTICAL MUDROOM ENTRY THAT FLOWS DIRECTLY INTO THE KITCHEN, MAKING IT EASY TO MANAGE DAILY COMINGS AND GOINGS. THE KITCHEN CONNECTS SEAMLESSLY TO THE REST OF THE HOME. THE MAIN FLOOR FEATURES TWO COMFORTABLE BEDROOMS AND A FULL BATH FOR CONVENIENT SINGLE LEVEL LIVING. THE LARGE LIVING ROOM PROVIDES ACCESS TO THE FRONT SCREENED PORCH THAT SPANS THE FRONT TO THE HOME. UPSTAIRS LOFT AREA CAN BE SPACE FOR HOME OFFICE, STUDIO. IT IS CURRENTLY BEING USED A THE PRIMARY BEDROOM. THE KITCHEN PROVIDES ACCESS TO THE 2 CAR GARAGE AND LEAN TO WHICH IS COVERED.

  21. 2022-10-05
    soldstatus $149,500

ⓘ 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
$545 · $45/mo
Projected year-2 tax
$1,458 · $121/mo
Expected delta
+$912/yr (+$76/mo · 167.4%)

ⓘ 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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥93°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$13,373
− Mortgage interest
−$8,402
− Property taxes
−$545
− Insurance
−$750
− Repairs & maintenance
−$1,070
− Management
−$1,070
− Depreciation
−$4,364
Taxable loss
−$2,828
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$679
After-tax cash flow
$509/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
Crawford Central SD
NCES district ID
4207080
Math proficiency
28% ▼ -11.00%
Reading proficiency
51% ▼ -9.00%
Median HH income
$41,837
Composite
33.21/100
National rank
#5530
State rank
#367 of 539 in PA

Livability — Cochranton

Score
79/100
State rank
#251
US rank
#2194

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,439

Population outlook (Crawford County) Hauer SSP2

Today (2025)
81,399 people
By 2030
77,977 · -4.2%
By 2040
70,659 · -13.2%
By 2050
63,841 · -21.6%
By 2075
50,198 · -38.3%
By 2100
37,898 · -53.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 4%
Common ancestry
Romanian 4% Iranian 3% Serbian 2%
Foreign-born
1% · Canada
Languages at home
94% English-only · German/W. Germanic 5%

Political lean MEDSL · Crawford

2024 margin
Solid R (+39.2) · D 30.0% · R 69.2%
2008→2024 swing
-28.8pp toward R · 2008: -10.4pp · 2024: -39.2pp
All cycles
2024: R+39.2 2020: R+37.2 2016: R+38.5 2012: R+19.6 2008: R+10.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 12.88%
Current HPI
360.0195
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

+3.7% since first listed
6 events — show timeline
  • 2026-03-24 Price Changed $155,000 GEBOR
  • 2025-12-19 Price Changed $145,000 GEBOR
  • 2025-10-15 Price Changed $150,000 GEBOR
  • 2025-09-26 Price Changed $155,000 GEBOR
  • 2025-08-29 Listed $160,000 GEBOR
  • 2022-10-05 Sold (Public Records) $149,500 Public Records

Property tax history

-7.0%/yr

Latest (2025): $545 · -3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…