CashFlowRE
Sign in Sign up
66 Lycoming St
A- Composite 80.88
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
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • Appreciation +5.7/10.0
  • Schools +3.4/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$89,999

66 Lycoming St · Canton, PA 17724
3 bd · 1.5 ba · 1,328 sqft · SingleFamily · 10 Days on market
Built 1910 0.29 ac lot $68/sqft · 33% below area Est $134k · 33% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming 3-bedroom, 2-bath home in Canton Borough. Bright and welcoming, this well-kept residence offers a comfortable layout ideal for anyone! Enjoy a functional kitchen, spacious living areas, two full bathrooms, and a yard for outdoor time. Located just minutes from grocery stores, pharmacies, schools, and local amenities, shopping and everyday conveniences are effortless. Excellent value in a friendly neighborhood — schedule a showing today to see this Canton Borough gem.

Key facts

  • Functional kitchen
  • 0.29 acre lot
  • 2 garage spots

Tags

FUNCTIONAL KITCHENSPACIOUS LIVING AREASMINUTES FROM GROCERY STORES

Property features AI

Finance

  • Other: Listing broker: Century 21 Jackson Real Estate - Towanda; Listing agent: Alex Schrader

Exterior

  • Parking: 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; 2 stories; Residential property
  • Construction: Wood siding construction
  • Exterior features: Shingle roof

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Baseboard heating; Hot water heating; Natural gas heating
  • Interior features: Electric water heater; 6 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 3-bed/1.5-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $221 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Cap rate 10.9% vs local median 4.9% in Canton — 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 66/100 on livability (#1,074 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, employment 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: 16 active listings in the ZIP; 66 units permitted in Bradford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($622 loan paydown + $1k appreciation (1.4% local appreciation)).
  • Bradford County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.4% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $89,999

Questions for the listing agent

  1. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.35%
Cap rate
10.91%
Cash-on-cash
16.49%
DSCR
1.73
GRM
6.2

CMA / ARV

ARV (median comp)
$134,401
List price
$89,999
Delta
-33.04%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
374 South Minnequa Ave 0.35mi 3/1.5 1,276 (-4%) 2mo $160,000 $125 75
55 Clinton St 0.21mi 2/1.0 (-1) 1,232 (-7%) 2mo $68,000 $55 69
20 E South Ave 0.41mi 4/1.0 (+1) 1,502 (+13%) 2mo $150,000 $100 50
46 E South Ave 0.42mi 3/1.0 1,440 (+8%) 17mo $32,500 $23 50

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

Projected returns pro-forma

1.39% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.4%
Equity multiple
1.70×
Total profit
$17,578
Equity at exit
$32,554
10-year hold
IRR
16.6%
Equity multiple
3.10×
Total profit
$52,865
Equity at exit
$44,713

Cash invested: $25,200 (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 17724

Home prices YoY
0.8%
Active inventory
16
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,217 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$105 /mo · $1,265/yr
Insurance
$37
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$221

Break-even live

Break-even rent $937
Max offer price $89,999
Occupancy floor 77%

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
$22,500
Closing costs
$2,700
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 2 events

  1. 2026-05-18
    status Pending 486-char remark
  2. 2026-05-07
    listed $89,999 Active 486-char remark

ⓘ 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
$1,265 · $105/mo
Projected year-2 tax
$1,344 · $112/mo
Expected delta
+$78/yr (+$7/mo · 6.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone A · 71% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥93°F today · 17 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
$14,601
− Mortgage interest
−$5,041
− Property taxes
−$1,265
− Insurance
−$1,952
− Repairs & maintenance
−$1,168
− Management
−$1,168
− Depreciation
−$2,618
Taxable income
$1,388
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$333
After-tax cash flow
$2,321/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
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 — Canton

Score
66/100
State rank
#1074
US rank
#12136

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, PA
Population (ZIP)
4,721

Population outlook (Bradford County) Hauer SSP2

Today (2025)
57,236 people
By 2030
54,660 · -4.5%
By 2040
49,502 · -13.5%
By 2050
44,277 · -22.6%
By 2075
33,420 · -41.6%
By 2100
22,919 · -60.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Romanian 3% Lithuanian 3% Iranian 2%
Foreign-born
1%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Bradford

2024 margin
Solid R (+47.9) · D 25.6% · R 73.5%
2008→2024 swing
-29.5pp toward R · 2008: -18.4pp · 2024: -47.9pp
All cycles
2024: R+47.9 2020: R+44.9 2016: R+46.0 2012: R+24.6 2008: R+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.39%
Current HPI
180.8366
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

2 events — show timeline
  • 2026-05-18 Pending NMPA
  • 2026-05-07 Listed $89,999 NMPA

Property tax history

+1.2%/yr

Latest (2026): $1,265 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…