CashFlowRE
Sign in Sign up
285 Youngs Ave
B- Composite 69.75
Why this score? — see what drove the B- 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 +28.3/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.3/5.0
  • Livability +3.9/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$50,000

285 Youngs Ave · Lock Haven, PA 17745
1 bd · 1.0 ba · 786 sqft · SingleFamily public records · 19 Days on market
Built 1938 7,841 sqft lot

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

Listing remarks

Flip opportunity. Flat lot, wooded behind.

Key facts

  • Wooded behind
  • Flat lot
  • 7,841 sq ft lot

Tags

FLAT LOTWOODED BEHIND

Property features AI

Exterior

  • Parking: No formal parking; Gravel parking area
  • Utilities: Public water
  • Home design: Residential property; Frame construction with aluminum siding; Shingle roof; Stone and block foundation
  • Construction: Frame and aluminum siding construction; Stone and block foundation; Shingle roof
  • Exterior features: Level lot

Interior

  • Kitchen: Refrigerator; Range; Range hood
  • Bedrooms: 7 total rooms (includes bedrooms and living spaces)
  • Flooring: Laminate; Wood; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Oil heating; Hot water heating; Window unit(s) for cooling
  • Interior features: Eat-in kitchen; Enclosed porch
  • Laundry & utility: Dryer; Main level laundry

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-bed/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $160 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($768 rent vs $50k).
  • Recommended offer: $49k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 3.8% in Lock Haven — 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 78/100 on livability (#275 in PA, #2,428 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: employment F.
  • Keystone Central SD (town): math 32% / reading 44% proficiency, ranked #384 of 539 in PA (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Central Mountain Ms (math 21% / reading 42%, grade F, #367 of 512 statewide, top 73%, 939 students, 55% FRL); Central Mountain Hs (math 77% / reading 75%, grade A-, #25 of 437 statewide, top 6%, 1,127 students, 24% FRL) — zoned schools at 40% FRL track the district average.
  • Zoned-school proficiency averages 54% at this address vs 38% district-wide (+16 pts) — the actual schools serving this property are materially stronger than the Keystone Central SD average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+7.4%/yr); 96 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 44 units permitted in Clinton County in 2024 (0 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($59k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $346 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Clinton County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 7.4% rent growth), your $14k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $31k; list at $50k implies a 61% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.9% of price; built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $49,250 (1.5% below list)

Questions for the listing agent

  1. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.54%
Cap rate
10.14%
Cash-on-cash
13.73%
DSCR
1.61
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$131,262
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
406 S Jones St 0.69mi 2/1.0 (+1) 840 (+7%) 22mo $140,500 $167 33

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

Projected returns pro-forma

-3.0% appreciation · 7.38% rent growth · sell at horizon

5-year hold
IRR
9.7%
Equity multiple
1.41×
Total profit
$5,706
Equity at exit
$7,455
10-year hold
IRR
22.8%
Equity multiple
3.45×
Total profit
$34,276
Equity at exit
$4,323

Cash invested: $14,000 (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 17745

Home prices YoY
-7.3%
Rents YoY
7.4%
Active inventory
96
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$768 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$163 /mo · $1,962/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$161
Net cashflow
$160

Break-even live

Break-even rent $565
Max offer price $50,000
Occupancy floor 74%

Sensitivity live

Price -10% $188 -5% $174 +0% $160 +5% $146 +10% $132
Rent -10% $99 -5% $130 +0% $160 +5% $190 +10% $221
Rate -1.0pp $185 -0.5pp $173 base $160 +0.5pp $147 +1.0pp $134

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
$12,500
Closing costs
$1,500
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
300 W Clinton St Apt 1 Lock Haven, PA 1.0 1.0 805 $825 $1.02 45d 1 0.74mi
200 E Bald Eagle St #3 Lock Haven, PA 1.0 1.0 890 $675 $0.76 45d 1 1.13mi
124 E Main St Unit 9 Lock Haven, PA 1.0 1.0 650 $750 $1.15 45d 1 1.17mi

Listing history 14 events

  1. 2026-06-19
    days on market $50,000 Active 19 DOM
  2. 2026-06-18
    days on market $50,000 Active 18 DOM
  3. 2026-06-17
    days on market $50,000 Active 17 DOM
  4. 2026-06-16
    days on market $50,000 Active 16 DOM
  5. 2026-06-15
    days on market $50,000 Active 15 DOM
  6. 2026-06-14
    days on market $50,000 Active 13 DOM
  7. 2026-06-12
    days on market $50,000 Active 12 DOM
  8. 2026-06-09
    days on market $50,000 Active 9 DOM
  9. 2026-06-08
    days on market $50,000 Active 8 DOM
  10. 2026-06-07
    days on market $50,000 Active 7 DOM
  11. 2026-06-04
    days on market $50,000 Active 3 DOM
  12. 2026-06-02
    days on market $50,000 Active 2 DOM
  13. 2026-05-31
    remarks 42-char remark
  14. 2026-05-31
    listed $50,000 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
$1,962 · $163/mo
Projected year-2 tax
$1,962 · $163/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate 7 d/yr ≥95°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$9,215
− Mortgage interest
−$2,801
− Property taxes
−$1,962
− Insurance
−$250
− Repairs & maintenance
−$737
− Management
−$737
− Depreciation
−$1,455
Taxable income
$1,274
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$306
After-tax cash flow
$1,616/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
Keystone Central SD
NCES district ID
4212725
Math proficiency
32% ▼ -6.00%
Reading proficiency
44% ▼ -10.00%
Median HH income
$42,713
Composite
32.09/100
National rank
#5810
State rank
#384 of 539 in PA

Livability — Lock Haven

Score
78/100
State rank
#275
US rank
#2428

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lock Haven, PA
County
Clinton County · 17,718 people
City population
17,718
Metro
Lock Haven, PA
Population (ZIP)
17,718
Household income
$58,555
Rent vs Own
36.3% rent · 63.7% own
Severe rent burden
522.0

Population outlook (Clinton County) Hauer SSP2

Today (2025)
39,048 people
By 2030
38,812 · -0.6%
By 2040
38,011 · -2.7%
By 2050
36,931 · -5.4%
By 2075
34,077 · -12.7%
By 2100
29,683 · -24.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 3% Black 3% Hispanic / Latino 2%
Common ancestry
Iranian 3% Lithuanian 3% Romanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Clinton

2024 margin
Solid R (+40.9) · D 29.1% · R 70.0%
2008→2024 swing
-38.1pp toward R · 2008: -2.8pp · 2024: -40.9pp
All cycles
2024: R+40.9 2020: R+36.3 2016: R+34.8 2012: R+11.3 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -21.42%
Current HPI
270.5334
Rent YoY
▲ 7.38%
Metro
Lock Haven, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+61.3% since first listed
2 events — show timeline
  • 2026-05-30 Listed $50,000 WBVAR
  • 1993-08-01 Sold (Public Records) $31,000 Public Records

Property tax history

+2.2%/yr

Latest (2026): $1,962 · -7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…