CashFlowRE
Sign in Sign up
83 Chestnut St
D+ Composite 48.9
Why this score? — see what drove the D+ 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 +18.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.5/10.0
  • Schools +4.4/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

83 Chestnut St · Mifflinburg, PA 17844
4 bd · 2.5 ba · 1,838 sqft · Other public records · 14 Days on market
Built 1900 6,969 sqft lot

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

Listing remarks MLS

Make yourself at home in this 2 Story House with an Oversized 750 Square Foot 2 Stall Detached Garage/Barn with Full Loft located in the heart of Historic Mifflinburg. Enjoy the amenities of having shopping, dining and schools all within walking distance. This 1,838 square foot home has 3 bedrooms, but could easily be converted into a 2 bedroom home with a 2 Room Master Suite with private access to the 19'6 x 6'5 2nd Floor Porch that overlooks the backyard. Enjoy entertaining with the larger rear deck and beautifully landscaped backyard in addition to ample off-street parking and a wrap-around enclosed porch off of the kitchen. Need to work from home or a quiet place to study? Enjoy the 2nd floor office room. Home also has hardwood flooring throughout most of the house. Contact listing agent John Foreman at 814-574-1335 or [email protected] for additional information or to scheduled a showing and see everything this home has to offer.

Key facts

  • Complete renovation
  • Above ground pool
  • Heart of mifflinburg

Tags

COMPLETE RENOVATIONABOVE GROUND POOLLARGE BARNFENCED IN BACK YARDHEART OF MIFFLINBURG

Property features AI

Finance

  • Other: Directions: From Lewisburg Route 45 West to 83 Chestnut Street; parking available in the alley (High Street) behind the home
  • HOA & community: Sidewalks in the community

Exterior

  • Parking: 2-car garage with garage door opener
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Residential property; Res/Urban zoning
  • Construction: Vinyl siding, frame, and stone construction; Metal roof; No foundation specified; Built area above grade: 1,838
  • Exterior features: Enclosed porch; Above-ground pool; Barn(s)

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Flooring: Hardwood
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Has heating; Window unit(s) for cooling
  • Interior features: Dishwasher; Refrigerator; Hardwood flooring; 11 total rooms

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/2.5-bath other listed at $140k.

Deal economics

  • At list price, monthly cash flow is $127 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $133k (4.7% below list).
  • Recommended offer: $133k (4.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 2.7% in Mifflinburg — 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 70/100 on livability (#755 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety D, amenities F, commute F.
  • Mifflinburg Area SD (town): math 41% / reading 62% proficiency, ranked #163 of 539 in PA (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Mifflinburg Area Intrmd Sch (math 45% / reading 64%, grade C, #504 of 1,518 statewide, top 37%, 393 students, 53% FRL); Mifflinburg Area Ms (math 30% / reading 60%, grade D, #187 of 512 statewide, top 38%, 402 students, 50% FRL); Mifflinburg Area Shs (math 57% / reading 24%, grade F, #255 of 437 statewide, top 60%, 493 students, 46% FRL) — zoned schools average 50% FRL vs 29% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 32 active listings in the ZIP; 49 units permitted in Union County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Union County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 11y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $63k; list at $140k implies a 122% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $133,355 (4.7% below list)

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.95%
Cap rate
7.38%
Cash-on-cash
3.90%
DSCR
1.17
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-10.2%
Equity multiple
0.63×
Total profit
$-14,586
Equity at exit
$20,874
10-year hold
IRR
-0.8%
Equity multiple
0.94×
Total profit
$-2,286
Equity at exit
$12,105

Cash invested: $39,200 (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 17844

Home prices YoY
-18.4%
Active inventory
32
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,334 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$134 /mo · $1,605/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$127

Break-even live

Break-even rent $1,172
Max offer price $140,000
Occupancy floor 85%

Sensitivity live

Price -10% $207 -5% $167 +0% $127 +5% $88 +10% $48
Rent -10% $22 -5% $75 +0% $127 +5% $180 +10% $233
Rate -1.0pp $198 -0.5pp $163 base $127 +0.5pp $91 +1.0pp $54

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
$35,000
Closing costs
$4,200
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 10 events

  1. 2026-06-22
    pricedays on market $140,000 Active 14 DOM
  2. 2026-06-19
    days on market $150,000 Active 11 DOM
  3. 2026-06-18
    days on market $150,000 Active 10 DOM
  4. 2026-06-17
    days on market $150,000 Active 9 DOM
  5. 2026-06-16
    days on market $150,000 Active 8 DOM
  6. 2026-06-15
    days on market $150,000 Active 7 DOM
  7. 2026-06-14
    days on market $150,000 Active 5 DOM
  8. 2026-06-12
    days on market $150,000 Active 4 DOM
  9. 2026-06-09
    remarks 366-char remark
  10. 2026-06-09
    listed $150,000 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
$1,605 · $134/mo
Projected year-2 tax
$1,908 · $159/mo
Expected delta
+$304/yr (+$25/mo · 18.9%)

ⓘ 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 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$16,003
− Mortgage interest
−$7,842
− Property taxes
−$1,605
− Insurance
−$700
− Repairs & maintenance
−$1,280
− Management
−$1,280
− Depreciation
−$4,073
Taxable loss
−$778
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$187
After-tax cash flow
$1,714/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
Mifflinburg Area SD
NCES district ID
4226010
Math proficiency
41% ▼ -10.00%
Reading proficiency
62% ▼ -2.00%
Median HH income
$47,753
Composite
43.73/100
National rank
#2949
State rank
#163 of 539 in PA

Livability — Mifflinburg

Score
70/100
State rank
#755
US rank
#7547

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mifflinburg, PA
Population (ZIP)
10,374

Population outlook (Union County) Hauer SSP2

Today (2025)
46,664 people
By 2030
47,704 · +2.2%
By 2040
48,798 · +4.6%
By 2050
49,048 · +5.1%
By 2075
47,491 · +1.8%
By 2100
41,817 · -10.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Romanian 2% Polish 2% Scotch-Irish 2%
Foreign-born
0%
Languages at home
88% English-only · German/W. Germanic 10% Russian/Polish/Slavic 1%

Political lean MEDSL · Union

2024 margin
Strong R (+23.4) · D 37.8% · R 61.2%
2008→2024 swing
-8.9pp toward R · 2008: -14.5pp · 2024: -23.4pp
All cycles
2024: R+23.4 2020: R+24.3 2016: R+25.7 2012: R+23.5 2008: R+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.70%
Current HPI
189.7833
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

+37.6% since first listed
5 events — show timeline
  • 2026-06-08 Listed $150,000 CSVBR
  • 2015-08-04 Sold (Public Records) $63,000 Public Records
  • 2015-07-30 Sold (MLS) $63,000 BRIGHT MLS
  • 2015-05-28 Listed $70,000 BRIGHT MLS
  • 2009-07-22 Sold (Public Records) $109,000 Public Records

Property tax history

+1.9%/yr

Latest (2026): $1,605 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…