CashFlowRE
Sign in Sign up
170 Elm St E 🔨 Auction
C+ Composite 61.66
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 +25.9/30.0
  • DSCR +8.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.9/10.0
  • Schools +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$19,700

170 Elm St E · Bradford, PA 16701
3 bd · 1.5 ba · 1,952 sqft · Other public records · 281 Days on market
Built 1910 2,613 sqft lot ↓ 53% since listing

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

Listing remarks MLS

This 3-bedroom, 1.5-bath home offers approximately 1,952 square feet of living space and includes a 1-car attached basement garage. Located in the heart of Bradford, this structure is ready for your vision and updates. Whether you're looking for a primary residence to personalize, a renovation project, or an addition to your investment portfolio, this property has potential. Being sold in as-is condition—bring your ideas and make it your own! THIS property is now placed in the AUCTION site. For that information, please reach out to the list agent please or refer to the agent remarks section as the link site is posted there, as we are not allowed to post in the public area. Auction Dates: 2/23/2026 - 2/25/2026

Key facts

  • 2,613 sq ft lot
  • Garage
  • Built 1910

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $19,700 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $85,670 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath other listed at $20k.

Deal economics

  • At list price, monthly cash flow is $211 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $20k).
  • Recommended offer: $17k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 4.3% in Bradford — 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 69/100 on livability (#814 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Bradford Area SD (town): math 41% / reading 60% proficiency, ranked #187 of 539 in PA (top 35%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: George Blaisdell El Sch (567 students, 100% FRL); Floyd C Fretz Ms (math 33% / reading 60%, grade D+, #172 of 512 statewide, top 35%, 568 students, 100% FRL); Bradford Area Hs (math 72% / reading 24%, grade D, #153 of 437 statewide, top 37%, 751 students, 100% FRL) — zoned schools average 100% FRL vs 47% district-wide (53 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 78 active listings in the ZIP; 29 units permitted in McKean County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $592 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • McKean County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 281 days — a 12% lower offer ($17k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $22k (53%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 6.5% of price; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $17,336 (12.0% below list)

Questions for the listing agent

  1. It's been on market 281 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.19%
Cap rate
9.25%
Cash-on-cash
10.56%
DSCR
1.47
GRM
7.0

CMA / ARV

ARV (median comp)
$85,670
List price
$19,700
Delta
-77.00%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-0.5%
Equity multiple
0.98×
Total profit
$-429
Equity at exit
$12,774
10-year hold
IRR
9.2%
Equity multiple
1.71×
Total profit
$16,993
Equity at exit
$7,407

Cash invested: $23,988 (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 16701

Home prices YoY
-17.9%
Active inventory
78
Price-to-rent
1.6×

Monthly cashflow live

Estimated rent
$1,017 medium interval (Pro) →
Mortgage (P&I)
$449
Tax est. 1.5%
$107 /mo · $1,285/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$213
Net cashflow
$211

Break-even live

Break-even rent $749
Max offer price $85,670
Occupancy floor 74%

Sensitivity live

Price -10% $270 -5% $241 +0% $211 +5% $181 +10% $152
Rent -10% $131 -5% $171 +0% $211 +5% $251 +10% $291
Rate -1.0pp $254 -0.5pp $233 base $211 +0.5pp $189 +1.0pp $166

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
$21,418
Closing costs
$2,570
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 27 events

  1. 2026-06-21
    days on market $19,700 Active 281 DOM
  2. 2026-06-21
    days on market $19,700 Active 280 DOM
  3. 2026-06-18
    days on market $19,700 Active 278 DOM
  4. 2026-06-17
    days on market $19,700 Active 277 DOM
  5. 2026-06-16
    days on market $19,700 Active 276 DOM
  6. 2026-06-15
    days on market $19,700 Active 275 DOM
  7. 2026-06-13
    days on market $19,700 Active 273 DOM
  8. 2026-06-12
    days on market $19,700 Active 272 DOM
  9. 2026-06-09
    days on market $19,700 Active 269 DOM
  10. 2026-06-08
    days on market $19,700 Active 268 DOM
  11. 2026-06-08
    days on market $19,700 Active 267 DOM
  12. 2026-06-07
    days on market $19,700 Active 266 DOM
  13. 2026-06-04
    days on market $19,700 Active 263 DOM
  14. 2026-06-02
    days on market $19,700 Active 262 DOM
  15. 2026-06-01
    days on market $19,700 Active 261 DOM
  16. 2026-05-31
    days on market $19,700 Active 260 DOM
  17. 2026-05-20
    price $19,700 727-char remark
    Show marketing remark (727 chars)

    This 3-bedroom, 1.5-bath home offers approximately 1,952 square feet of living space and includes a 1-car attached basement garage. Located in the heart of Bradford, this structure is ready for your vision and updates. Whether you're looking for a primary residence to personalize, a renovation project, or an addition to your investment portfolio, this property has potential. Being sold in as-is condition—bring your ideas and make it your own! THIS property is now placed in the AUCTION site. For that information, please reach out to the list agent please or refer to the agent remarks section as the link site is posted there, as we are not allowed to post in the public area. Auction Dates: 2/23/2026 - 2/25/2026

  18. 2026-05-14
    status Active 727-char remark
    Show marketing remark (727 chars)

    This 3-bedroom, 1.5-bath home offers approximately 1,952 square feet of living space and includes a 1-car attached basement garage. Located in the heart of Bradford, this structure is ready for your vision and updates. Whether you're looking for a primary residence to personalize, a renovation project, or an addition to your investment portfolio, this property has potential. Being sold in as-is condition—bring your ideas and make it your own! THIS property is now placed in the AUCTION site. For that information, please reach out to the list agent please or refer to the agent remarks section as the link site is posted there, as we are not allowed to post in the public area. Auction Dates: 2/23/2026 - 2/25/2026

  19. 2026-03-20
    status Pending 727-char remark
    Show marketing remark (727 chars)

    This 3-bedroom, 1.5-bath home offers approximately 1,952 square feet of living space and includes a 1-car attached basement garage. Located in the heart of Bradford, this structure is ready for your vision and updates. Whether you're looking for a primary residence to personalize, a renovation project, or an addition to your investment portfolio, this property has potential. Being sold in as-is condition—bring your ideas and make it your own! THIS property is now placed in the AUCTION site. For that information, please reach out to the list agent please or refer to the agent remarks section as the link site is posted there, as we are not allowed to post in the public area. Auction Dates: 2/23/2026 - 2/25/2026

  20. 2026-02-09
    price $20,700 727-char remark
    Show marketing remark (727 chars)

    This 3-bedroom, 1.5-bath home offers approximately 1,952 square feet of living space and includes a 1-car attached basement garage. Located in the heart of Bradford, this structure is ready for your vision and updates. Whether you're looking for a primary residence to personalize, a renovation project, or an addition to your investment portfolio, this property has potential. Being sold in as-is condition—bring your ideas and make it your own! THIS property is now placed in the AUCTION site. For that information, please reach out to the list agent please or refer to the agent remarks section as the link site is posted there, as we are not allowed to post in the public area. Auction Dates: 2/23/2026 - 2/25/2026

  21. 2026-02-09
    status Active 727-char remark
    Show marketing remark (727 chars)

    This 3-bedroom, 1.5-bath home offers approximately 1,952 square feet of living space and includes a 1-car attached basement garage. Located in the heart of Bradford, this structure is ready for your vision and updates. Whether you're looking for a primary residence to personalize, a renovation project, or an addition to your investment portfolio, this property has potential. Being sold in as-is condition—bring your ideas and make it your own! THIS property is now placed in the AUCTION site. For that information, please reach out to the list agent please or refer to the agent remarks section as the link site is posted there, as we are not allowed to post in the public area. Auction Dates: 2/23/2026 - 2/25/2026

  22. 2026-02-06
    historical 727-char remark
    Show marketing remark (727 chars)

    This 3-bedroom, 1.5-bath home offers approximately 1,952 square feet of living space and includes a 1-car attached basement garage. Located in the heart of Bradford, this structure is ready for your vision and updates. Whether you're looking for a primary residence to personalize, a renovation project, or an addition to your investment portfolio, this property has potential. Being sold in as-is condition—bring your ideas and make it your own! THIS property is now placed in the AUCTION site. For that information, please reach out to the list agent please or refer to the agent remarks section as the link site is posted there, as we are not allowed to post in the public area. Auction Dates: 2/23/2026 - 2/25/2026

  23. 2025-12-03
    price $22,500 727-char remark
    Show marketing remark (727 chars)

    This 3-bedroom, 1.5-bath home offers approximately 1,952 square feet of living space and includes a 1-car attached basement garage. Located in the heart of Bradford, this structure is ready for your vision and updates. Whether you're looking for a primary residence to personalize, a renovation project, or an addition to your investment portfolio, this property has potential. Being sold in as-is condition—bring your ideas and make it your own! THIS property is now placed in the AUCTION site. For that information, please reach out to the list agent please or refer to the agent remarks section as the link site is posted there, as we are not allowed to post in the public area. Auction Dates: 2/23/2026 - 2/25/2026

  24. 2025-10-21
    price $27,500 727-char remark
    Show marketing remark (727 chars)

    This 3-bedroom, 1.5-bath home offers approximately 1,952 square feet of living space and includes a 1-car attached basement garage. Located in the heart of Bradford, this structure is ready for your vision and updates. Whether you're looking for a primary residence to personalize, a renovation project, or an addition to your investment portfolio, this property has potential. Being sold in as-is condition—bring your ideas and make it your own! THIS property is now placed in the AUCTION site. For that information, please reach out to the list agent please or refer to the agent remarks section as the link site is posted there, as we are not allowed to post in the public area. Auction Dates: 2/23/2026 - 2/25/2026

  25. 2025-09-22
    price $32,500 727-char remark
    Show marketing remark (727 chars)

    This 3-bedroom, 1.5-bath home offers approximately 1,952 square feet of living space and includes a 1-car attached basement garage. Located in the heart of Bradford, this structure is ready for your vision and updates. Whether you're looking for a primary residence to personalize, a renovation project, or an addition to your investment portfolio, this property has potential. Being sold in as-is condition—bring your ideas and make it your own! THIS property is now placed in the AUCTION site. For that information, please reach out to the list agent please or refer to the agent remarks section as the link site is posted there, as we are not allowed to post in the public area. Auction Dates: 2/23/2026 - 2/25/2026

  26. 2025-08-19
    price $37,500 727-char remark
    Show marketing remark (727 chars)

    This 3-bedroom, 1.5-bath home offers approximately 1,952 square feet of living space and includes a 1-car attached basement garage. Located in the heart of Bradford, this structure is ready for your vision and updates. Whether you're looking for a primary residence to personalize, a renovation project, or an addition to your investment portfolio, this property has potential. Being sold in as-is condition—bring your ideas and make it your own! THIS property is now placed in the AUCTION site. For that information, please reach out to the list agent please or refer to the agent remarks section as the link site is posted there, as we are not allowed to post in the public area. Auction Dates: 2/23/2026 - 2/25/2026

  27. 2025-07-17
    listed $42,000 Active 727-char remark
    Show marketing remark (727 chars)

    This 3-bedroom, 1.5-bath home offers approximately 1,952 square feet of living space and includes a 1-car attached basement garage. Located in the heart of Bradford, this structure is ready for your vision and updates. Whether you're looking for a primary residence to personalize, a renovation project, or an addition to your investment portfolio, this property has potential. Being sold in as-is condition—bring your ideas and make it your own! THIS property is now placed in the AUCTION site. For that information, please reach out to the list agent please or refer to the agent remarks section as the link site is posted there, as we are not allowed to post in the public area. Auction Dates: 2/23/2026 - 2/25/2026

ⓘ 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 1/10 Low
  • 🌡 Heat 2/10 Low 8 d/yr ≥90°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$12,198
− Mortgage interest
−$4,799
− Property taxes
−$1,285
− Insurance
−$428
− Repairs & maintenance
−$976
− Management
−$976
− Depreciation
−$2,492
Taxable income
$1,242
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$298
After-tax cash flow
$2,234/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
Bradford Area SD
NCES district ID
4204020
Math proficiency
41% ▼ -5.00%
Reading proficiency
60% ▼ -4.00%
Median HH income
$41,477
Composite
42.31/100
National rank
#3261
State rank
#187 of 539 in PA

Livability — Bradford

Score
69/100
State rank
#814
US rank
#8325

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bradford, PA
Population (ZIP)
16,584

Population outlook (McKean County) Hauer SSP2

Today (2025)
40,518 people
By 2030
39,290 · -3.0%
By 2040
36,438 · -10.1%
By 2050
33,556 · -17.2%
By 2075
27,682 · -31.7%
By 2100
21,726 · -46.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 4% Slovak 2% Iranian 2%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · McKean

2024 margin
Solid R (+47.2) · D 26.0% · R 73.2%
2008→2024 swing
-29.9pp toward R · 2008: -17.3pp · 2024: -47.2pp
All cycles
2024: R+47.2 2020: R+46.2 2016: R+47.2 2012: R+28.2 2008: R+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -32.54%
Current HPI
149.3686
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

-53.1% since first listed
11 events — show timeline
  • 2026-05-20 Price Changed $19,700 BRIGHT MLS
  • 2026-05-14 Relisted BRIGHT MLS
  • 2026-03-20 Pending BRIGHT MLS
  • 2026-02-09 Price Changed $20,700 BRIGHT MLS
  • 2026-02-09 Relisted BRIGHT MLS
  • 2026-02-06 Listing Removed BRIGHT MLS
  • 2025-12-03 Price Changed $22,500 BRIGHT MLS
  • 2025-10-21 Price Changed $27,500 BRIGHT MLS
  • 2025-09-22 Price Changed $32,500 BRIGHT MLS
  • 2025-08-19 Price Changed $37,500 BRIGHT MLS
  • 2025-07-17 Listed $42,000 BRIGHT MLS

Property tax history

+1.4%/yr

Latest (2025): $1,677 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…