3 bd · 2.0 ba ·
1,728 sqft ·
Built 1900
· SingleFamily
· Active
· 14 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,256/mo
Mortgage (P&I)
−$692
Tax + insurance
−$163
HOA
−$0
Vac / Maint / Mgmt
−$264
Net cashflow
$137/mo
Annual
$1,642/yr
Cap rate
7.54%
Cash-on-cash
4.44%
DSCR
1.20
1% rule
0.95%
Cash to close
$36,960
Investor read
This is a 3-bed/2.0-bath single-family listed at $132k.
At list price, monthly cash flow is $137 ($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 $126k (4.8% below list).
Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $126k (4.8% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $913 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
Location reads 69/100 on livability (#810 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: employment C-, health & safety C-, amenities F.
Mercer Area SD (town): math 42% / reading 63% proficiency, ranked #148 of 539 in PA (top 28%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 49 active listings in the ZIP; 62 units permitted in Mercer County in 2024 (0 in 5+ unit buildings).
Mercer County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
2 sale attempts since 21y ago; this cycle's ask has dropped $58k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $75k; list at $132k implies a 76% gain — meaningful room to come down on a strong offer.
Questions for listing agent
Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-S9A0CT86TC30CM
· Data 1 day agocashflowre.app · 2026-05-29