CashFlowRE
Sign in Sign up
725 Farren St Duplex
C+ Composite 63.2
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$104,900

725 Farren St · Portage, PA 15946
4 bd · 2.0 ba · 2,420 sqft · MultiFamily · 227 Days on market
2,178 sqft lot $43/sqft · 46% above area Est $72k · 46% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

MAKE THIS WELL MAINTAINED 2-UNIT INVESTMENT PROPERTY IN PORTAGE BORO PART OF YOUR REAL ESTATE PORTFOLIO. .. The main floor of this vinyl-sided and brick building includes a nicely updated one-bedroom, one bath apartment with spacious living room and oak kitchen with appliances. Tenant is a long term tenant and rents this unit for $400/month plus electric, water, and sewer. Unit 2 was occupied by seller and has large living room, eat-in kitchen with appliances, 3 bedrooms, 1 bath on the 2nd floor plus 4th bedroom and bonus room on the 3rd floor. Additionally, there is a large storage area at the rear of the main level. Electric heat in Unit 1 and gas hot water heat in Unit 2. Fenced yard, covered patio and deck, corner lot, lower taxes, and on-street parking. Don't miss this must see investment property - call today for all the details, to receive your tour packet, and to schedule your personal tour!

Key facts

  • Large storage area
  • Fenced yard
  • Eat in kitchen

Tags

2 UNIT INVESTMENT PROPERTYUPDATED ONE BEDROOM APARTMENTLARGE LIVING ROOMEAT IN KITCHENLARGE STORAGE AREAFENCED YARD

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 1×2bd/1.0ba + 1×3bd/1.0ba units multifamily listed at $105k.

Deal economics

  • At list price, monthly cash flow is $804 ($10k/yr) — positive. Per door: $402/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $105k).
  • Recommended offer: $92k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#772 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment D-.
  • Portage Area SD (town): math 46% / reading 66% proficiency, ranked #120 of 539 in PA (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 30 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $725 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 227 days — a 12% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $5k; list at $105k implies a 1998% gain — meaningful room to come down on a strong offer.
Recommended offer $92,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 227 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  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. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.80%
Cap rate
15.49%
Cash-on-cash
32.86%
DSCR
2.46
GRM
4.6

CMA / ARV

ARV (median comp)
$71,865
List price
$104,900
Delta
45.97%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
28.0%
Equity multiple
2.17×
Total profit
$34,235
Equity at exit
$15,641
10-year hold
IRR
35.5%
Equity multiple
4.26×
Total profit
$95,790
Equity at exit
$9,070

Cash invested: $29,372 (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 15946

Home prices YoY
-32.2%
Active inventory
30
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,883 medium interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$89 /mo · $1,073/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$395
Net cashflow
$804

Break-even live

Break-even rent $865
Max offer price $104,900
Occupancy floor 52%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 1 $921
1× unit 3 1 $963
Total (2 units) $1,883

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
$26,225
Closing costs
$3,147
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 26 events

  1. 2026-06-18
    days on market $104,900 Active 227 DOM
  2. 2026-06-17
    days on market $104,900 Active 226 DOM
  3. 2026-06-16
    days on market $104,900 Active 225 DOM
  4. 2026-06-16
    price $104,900 Active 224 DOM
  5. 2026-06-15
    days on market $109,900 Active 224 DOM
  6. 2026-06-13
    days on market $109,900 Active 222 DOM
  7. 2026-06-12
    days on market $109,900 Active 221 DOM
  8. 2026-06-09
    days on market $109,900 Active 218 DOM
  9. 2026-06-08
    days on market $109,900 Active 217 DOM
  10. 2026-06-08
    days on market $109,900 Active 216 DOM
  11. 2026-06-07
    days on market $109,900 Active 215 DOM
  12. 2026-06-04
    days on market $109,900 Active 212 DOM
  13. 2026-06-02
    days on market $109,900 Active 211 DOM
  14. 2026-06-01
    price $109,900 Active 210 DOM
  15. 2026-06-01
    days on market $115,500 Active 210 DOM
  16. 2026-05-31
    days on market $115,500 Active 209 DOM
  17. 2026-05-20
    price $115,500 913-char remark
    Show marketing remark (913 chars)

    MAKE THIS WELL MAINTAINED 2-UNIT INVESTMENT PROPERTY IN PORTAGE BORO PART OF YOUR REAL ESTATE PORTFOLIO. .. The main floor of this vinyl-sided and brick building includes a nicely updated one-bedroom, one bath apartment with spacious living room and oak kitchen with appliances. Tenant is a long term tenant and rents this unit for $400/month plus electric, water, and sewer. Unit 2 was occupied by seller and has large living room, eat-in kitchen with appliances, 3 bedrooms, 1 bath on the 2nd floor plus 4th bedroom and bonus room on the 3rd floor. Additionally, there is a large storage area at the rear of the main level. Electric heat in Unit 1 and gas hot water heat in Unit 2. Fenced yard, covered patio and deck, corner lot, lower taxes, and on-street parking. Don't miss this must see investment property - call today for all the details, to receive your tour packet, and to schedule your personal tour!

  18. 2026-04-01
    price $117,500 913-char remark
    Show marketing remark (913 chars)

    MAKE THIS WELL MAINTAINED 2-UNIT INVESTMENT PROPERTY IN PORTAGE BORO PART OF YOUR REAL ESTATE PORTFOLIO. .. The main floor of this vinyl-sided and brick building includes a nicely updated one-bedroom, one bath apartment with spacious living room and oak kitchen with appliances. Tenant is a long term tenant and rents this unit for $400/month plus electric, water, and sewer. Unit 2 was occupied by seller and has large living room, eat-in kitchen with appliances, 3 bedrooms, 1 bath on the 2nd floor plus 4th bedroom and bonus room on the 3rd floor. Additionally, there is a large storage area at the rear of the main level. Electric heat in Unit 1 and gas hot water heat in Unit 2. Fenced yard, covered patio and deck, corner lot, lower taxes, and on-street parking. Don't miss this must see investment property - call today for all the details, to receive your tour packet, and to schedule your personal tour!

  19. 2026-01-30
    price $119,900 913-char remark
    Show marketing remark (913 chars)

    MAKE THIS WELL MAINTAINED 2-UNIT INVESTMENT PROPERTY IN PORTAGE BORO PART OF YOUR REAL ESTATE PORTFOLIO. .. The main floor of this vinyl-sided and brick building includes a nicely updated one-bedroom, one bath apartment with spacious living room and oak kitchen with appliances. Tenant is a long term tenant and rents this unit for $400/month plus electric, water, and sewer. Unit 2 was occupied by seller and has large living room, eat-in kitchen with appliances, 3 bedrooms, 1 bath on the 2nd floor plus 4th bedroom and bonus room on the 3rd floor. Additionally, there is a large storage area at the rear of the main level. Electric heat in Unit 1 and gas hot water heat in Unit 2. Fenced yard, covered patio and deck, corner lot, lower taxes, and on-street parking. Don't miss this must see investment property - call today for all the details, to receive your tour packet, and to schedule your personal tour!

  20. 2026-01-19
    status Active 913-char remark
    Show marketing remark (913 chars)

    MAKE THIS WELL MAINTAINED 2-UNIT INVESTMENT PROPERTY IN PORTAGE BORO PART OF YOUR REAL ESTATE PORTFOLIO. .. The main floor of this vinyl-sided and brick building includes a nicely updated one-bedroom, one bath apartment with spacious living room and oak kitchen with appliances. Tenant is a long term tenant and rents this unit for $400/month plus electric, water, and sewer. Unit 2 was occupied by seller and has large living room, eat-in kitchen with appliances, 3 bedrooms, 1 bath on the 2nd floor plus 4th bedroom and bonus room on the 3rd floor. Additionally, there is a large storage area at the rear of the main level. Electric heat in Unit 1 and gas hot water heat in Unit 2. Fenced yard, covered patio and deck, corner lot, lower taxes, and on-street parking. Don't miss this must see investment property - call today for all the details, to receive your tour packet, and to schedule your personal tour!

  21. 2025-12-29
    price $124,900 913-char remark
    Show marketing remark (913 chars)

    MAKE THIS WELL MAINTAINED 2-UNIT INVESTMENT PROPERTY IN PORTAGE BORO PART OF YOUR REAL ESTATE PORTFOLIO. .. The main floor of this vinyl-sided and brick building includes a nicely updated one-bedroom, one bath apartment with spacious living room and oak kitchen with appliances. Tenant is a long term tenant and rents this unit for $400/month plus electric, water, and sewer. Unit 2 was occupied by seller and has large living room, eat-in kitchen with appliances, 3 bedrooms, 1 bath on the 2nd floor plus 4th bedroom and bonus room on the 3rd floor. Additionally, there is a large storage area at the rear of the main level. Electric heat in Unit 1 and gas hot water heat in Unit 2. Fenced yard, covered patio and deck, corner lot, lower taxes, and on-street parking. Don't miss this must see investment property - call today for all the details, to receive your tour packet, and to schedule your personal tour!

  22. 2025-12-15
    price $127,500 913-char remark
    Show marketing remark (913 chars)

    MAKE THIS WELL MAINTAINED 2-UNIT INVESTMENT PROPERTY IN PORTAGE BORO PART OF YOUR REAL ESTATE PORTFOLIO. .. The main floor of this vinyl-sided and brick building includes a nicely updated one-bedroom, one bath apartment with spacious living room and oak kitchen with appliances. Tenant is a long term tenant and rents this unit for $400/month plus electric, water, and sewer. Unit 2 was occupied by seller and has large living room, eat-in kitchen with appliances, 3 bedrooms, 1 bath on the 2nd floor plus 4th bedroom and bonus room on the 3rd floor. Additionally, there is a large storage area at the rear of the main level. Electric heat in Unit 1 and gas hot water heat in Unit 2. Fenced yard, covered patio and deck, corner lot, lower taxes, and on-street parking. Don't miss this must see investment property - call today for all the details, to receive your tour packet, and to schedule your personal tour!

  23. 2025-12-01
    price $129,900 913-char remark
    Show marketing remark (913 chars)

    MAKE THIS WELL MAINTAINED 2-UNIT INVESTMENT PROPERTY IN PORTAGE BORO PART OF YOUR REAL ESTATE PORTFOLIO. .. The main floor of this vinyl-sided and brick building includes a nicely updated one-bedroom, one bath apartment with spacious living room and oak kitchen with appliances. Tenant is a long term tenant and rents this unit for $400/month plus electric, water, and sewer. Unit 2 was occupied by seller and has large living room, eat-in kitchen with appliances, 3 bedrooms, 1 bath on the 2nd floor plus 4th bedroom and bonus room on the 3rd floor. Additionally, there is a large storage area at the rear of the main level. Electric heat in Unit 1 and gas hot water heat in Unit 2. Fenced yard, covered patio and deck, corner lot, lower taxes, and on-street parking. Don't miss this must see investment property - call today for all the details, to receive your tour packet, and to schedule your personal tour!

  24. 2025-11-17
    price $132,500 913-char remark
    Show marketing remark (913 chars)

    MAKE THIS WELL MAINTAINED 2-UNIT INVESTMENT PROPERTY IN PORTAGE BORO PART OF YOUR REAL ESTATE PORTFOLIO. .. The main floor of this vinyl-sided and brick building includes a nicely updated one-bedroom, one bath apartment with spacious living room and oak kitchen with appliances. Tenant is a long term tenant and rents this unit for $400/month plus electric, water, and sewer. Unit 2 was occupied by seller and has large living room, eat-in kitchen with appliances, 3 bedrooms, 1 bath on the 2nd floor plus 4th bedroom and bonus room on the 3rd floor. Additionally, there is a large storage area at the rear of the main level. Electric heat in Unit 1 and gas hot water heat in Unit 2. Fenced yard, covered patio and deck, corner lot, lower taxes, and on-street parking. Don't miss this must see investment property - call today for all the details, to receive your tour packet, and to schedule your personal tour!

  25. 2025-11-03
    listed $134,900 Active 913-char remark
    Show marketing remark (913 chars)

    MAKE THIS WELL MAINTAINED 2-UNIT INVESTMENT PROPERTY IN PORTAGE BORO PART OF YOUR REAL ESTATE PORTFOLIO. .. The main floor of this vinyl-sided and brick building includes a nicely updated one-bedroom, one bath apartment with spacious living room and oak kitchen with appliances. Tenant is a long term tenant and rents this unit for $400/month plus electric, water, and sewer. Unit 2 was occupied by seller and has large living room, eat-in kitchen with appliances, 3 bedrooms, 1 bath on the 2nd floor plus 4th bedroom and bonus room on the 3rd floor. Additionally, there is a large storage area at the rear of the main level. Electric heat in Unit 1 and gas hot water heat in Unit 2. Fenced yard, covered patio and deck, corner lot, lower taxes, and on-street parking. Don't miss this must see investment property - call today for all the details, to receive your tour packet, and to schedule your personal tour!

  26. 1980-09-01
    soldstatus $5,000

ⓘ 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
$1,073 · $89/mo
Projected year-2 tax
$1,365 · $114/mo
Expected delta
+$292/yr (+$24/mo · 27.3%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥89°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
$22,596
− Mortgage interest
−$5,876
− Property taxes
−$1,073
− Insurance
−$524
− Repairs & maintenance
−$1,808
− Management
−$1,808
− Depreciation
−$3,052
Taxable income
$8,456
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,029
After-tax cash flow
$7,623/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
Portage Area SD
NCES district ID
4219560
Math proficiency
46% ▼ -8.00%
Reading proficiency
66% ▬ 0.00%
Median HH income
$43,143
Composite
47.02/100
National rank
#2344
State rank
#120 of 539 in PA

Livability — Portage

Score
70/100
State rank
#772
US rank
#7786

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portage, PA
Population (ZIP)
6,630

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 (96%)
Race & ethnicity
White 96% Two or more races 3%
Common ancestry
Romanian 22% Lithuanian 2% Slovak 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1% Other Indo-European 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
▼ -49.66%
Current HPI
104.3539
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

+2210.0% since first listed
10 events — show timeline
  • 2026-05-20 Price Changed $115,500 CSMLS
  • 2026-04-01 Price Changed $117,500 CSMLS
  • 2026-01-30 Price Changed $119,900 CSMLS
  • 2026-01-19 Relisted CSMLS
  • 2025-12-29 Price Changed $124,900 CSMLS
  • 2025-12-15 Price Changed $127,500 CSMLS
  • 2025-12-01 Price Changed $129,900 CSMLS
  • 2025-11-17 Price Changed $132,500 CSMLS
  • 2025-11-03 Listed $134,900 CSMLS
  • 1980-09-01 Sold (Public Records) $5,000 Public Records

Property tax history

+0.9%/yr

Latest (2026): $1,073 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…