CashFlowRE
Sign in Sign up
39 Bressler Rd #1
A- Composite 80.48
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.5/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0

$65,000

39 Bressler Rd #1 · Curwensville, PA 16833
3 bd · 1.5 ba · 1,476 sqft · SingleFamily · 281 Days on market
Built 1850 Fair condition 0.30 ac lot ↓ 19% since listing

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

Listing remarks

This 3-Bedroom, 1.5 Bath Home is serviced by Public Water with On-Site Septic System, and is heated with Oil Forced-Air Heat. The Exterior Yard gives you room to enjoy the outdoors, while still being close to Town Amenities and Schools.

Key facts

  • Exterior yard
  • Town amenities
  • Oil forced-air heat

Tags

PUBLIC WATERON-SITE SEPTIC SYSTEMOIL FORCED-AIR HEATEXTERIOR YARDTOWN AMENITIESSCHOOLS

Property features AI

Exterior

  • Utilities: Public water; Septic tank sewer
  • Home design: 2-story property; Frame construction; Asphalt roof
  • Construction: Frame construction; Asphalt roof
  • Exterior features: Lot approximately 0.3 acres; Resale condition

Interior

  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating; Oil-fired heating
  • Interior features: Basement present

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 $65k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $430 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 74/100 on livability (#475 in PA, #4,380 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Curwensville Area SD (town): math 43% / reading 66% proficiency, ranked #139 of 539 in PA (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 5 active listings in the ZIP; 99 units permitted in Clearfield County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($449 loan paydown + $6k appreciation (10.0% local appreciation)).
  • Clearfield County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 281 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1850 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $57,200 (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. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1850 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.84%
Cap rate
15.46%
Cash-on-cash
32.74%
DSCR
2.46
GRM
4.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
45.8%
Equity multiple
4.45×
Total profit
$62,854
Equity at exit
$58,557
10-year hold
IRR
39.8%
Equity multiple
9.99×
Total profit
$163,669
Equity at exit
$126,281

Cash invested: $18,200 (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 16833

Home prices YoY
15.8%
Active inventory
5
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,197 medium interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$430

Break-even live

Break-even rent $653
Max offer price $65,000
Occupancy floor 59%

Sensitivity live

Price -10% $475 -5% $453 +0% $430 +5% $408 +10% $385
Rent -10% $336 -5% $383 +0% $430 +5% $477 +10% $525
Rate -1.0pp $463 -0.5pp $447 base $430 +0.5pp $413 +1.0pp $396

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
$16,250
Closing costs
$1,950
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 19 events

  1. 2026-06-21
    days on market $65,000 Active 281 DOM
  2. 2026-06-18
    days on market $65,000 Active 279 DOM
  3. 2026-06-17
    days on market $65,000 Active 278 DOM
  4. 2026-06-16
    days on market $65,000 Active 277 DOM
  5. 2026-06-15
    days on market $65,000 Active 276 DOM
  6. 2026-06-13
    days on market $65,000 Active 274 DOM
  7. 2026-06-12
    days on market $65,000 Active 273 DOM
  8. 2026-06-09
    days on market $65,000 Active 270 DOM
  9. 2026-06-08
    days on market $65,000 Active 269 DOM
  10. 2026-06-08
    days on market $65,000 Active 268 DOM
  11. 2026-06-05
    days on market $65,000 Active 266 DOM
  12. 2026-06-04
    days on market $65,000 Active 264 DOM
  13. 2026-06-02
    days on market $65,000 Active 263 DOM
  14. 2026-06-01
    days on market $65,000 Active 262 DOM
  15. 2026-05-31
    days on market $65,000 Active 261 DOM
  16. 2026-02-27
    price $65,000
  17. 2025-11-22
    price $70,000
  18. 2025-10-24
    price $75,000
  19. 2025-09-10
    listed $80,000 Active

ⓘ 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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥93°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$14,366
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$1,122
− Repairs & maintenance
−$1,149
− Management
−$1,149
− Depreciation
−$1,891
Taxable income
$4,438
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,065
After-tax cash flow
$4,096/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.

Condition & rehab AI · 10 photos

Fair 45/100 Moderate rehab

This 3-bedroom, 1.5-bath home requires moderate renovations to improve its condition and increase its resale and rental value.

Repairs flagged

  • Major roof shingles — visible wear
  • Major exterior siding — visible wear
  • Major interior walls — existing paint
  • Major flooring — existing hardwood
  • Major HVAC — existing system

Value-add opportunities

  • Both paint exterior — enhances curb appeal and resale value
  • Both repair roof — fixes major issue and improves resale value
  • Both repair siding — enhances curb appeal and resale value
  • Both replace flooring — improves living space and resale value
  • Both update HVAC — improves comfort and energy efficiency

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof shingles · visible wear Major $15,000–50,000
exterior siding · visible wear Major $15,000–50,000
interior walls · existing paint Major $15,000–50,000
flooring · existing hardwood Major $15,000–50,000
HVAC · existing system Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Both paint exterior — enhances curb appeal and resale value
  • Both repair roof — fixes major issue and improves resale value
  • Both repair siding — enhances curb appeal and resale value
  • Both replace flooring — improves living space and resale value
  • Both update HVAC — improves comfort and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Curwensville Area SD
NCES district ID
4207140
Math proficiency
43% ▼ -13.00%
Reading proficiency
66% ▼ -3.00%
Median HH income
$38,301
Composite
45.31/100
National rank
#2647
State rank
#139 of 539 in PA

Livability — Curwensville

Score
74/100
State rank
#475
US rank
#4380

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Curwensville, PA
Population (ZIP)
5,280

Population outlook (Clearfield County) Hauer SSP2

Today (2025)
79,658 people
By 2030
78,358 · -1.6%
By 2040
74,670 · -6.3%
By 2050
70,186 · -11.9%
By 2075
60,391 · -24.2%
By 2100
46,886 · -41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Romanian 6% Serbian 2% Lithuanian 2%
Foreign-born
1% · Canada, Dominican Republic, South Korea
Languages at home
97% English-only · German/W. Germanic 1% Spanish 1% Other Indo-European 1%

Political lean MEDSL · Clearfield

2024 margin
Solid R (+51.5) · D 23.9% · R 75.4%
2008→2024 swing
-39.4pp toward R · 2008: -12.1pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+49.5 2016: R+49.6 2012: R+28.9 2008: R+12.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 29.93%
Current HPI
219.3423
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

-18.8% since first listed
4 events — show timeline
  • 2026-02-27 Price Changed $65,000 West Penn MLS
  • 2025-11-22 Price Changed $70,000 West Penn MLS
  • 2025-10-24 Price Changed $75,000 West Penn MLS
  • 2025-09-10 Listed $80,000 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…