CashFlowRE
Sign in Sign up
1300 Lloyd St
B Composite 74.13
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.5/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$55,000

1300 Lloyd St · Nanty-Glo, PA 15943
5 bd · 2.5 ba · 2,208 sqft · SingleFamily · 75 Days on market
Built 1923 7,840 sqft lot $25/sqft · 56% below area ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Take a look at this spacious 5-bedroom home (including 1 captive bedroom) with 1.5 bathrooms, featuring a newer roof, a beautifully renovated kitchen and bathroom, and convenient first-floor laundry. This property offers great potential for customization and updates. The seller is offering the home as-is due to some foundation damage, making it a fantastic opportunity for buyers looking to invest and create their perfect living space. Furnace blower was replaced recently. Don't miss out on this unique chance to own a home with so much potential!

Key facts

  • Renovated bathroom
  • Newer roof
  • Renovated kitchen

Tags

NEWER ROOFRENOVATED KITCHENRENOVATED BATHROOMFIRST-FLOOR 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 5-bed/2.5-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $705 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $52k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Blacklick Valley SD (town): math 37% / reading 50% proficiency, ranked #310 of 539 in PA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 11 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $931 of equity ($380 loan paydown + $551 appreciation (1.0% local appreciation)).
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 14y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $46k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $51,700 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
2.57%
Cap rate
21.68%
Cash-on-cash
54.94%
DSCR
3.44
GRM
3.2

CMA / ARV

ARV (median comp)
$125,004
List price
$55,000
Delta
-56.00%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
651 Mccoy St 0.34mi 4/2.0 (-1) 1,890 (-14%) 12mo $70,000 $37 43
672 2nd St 0.53mi 4/3.0 (-1) 2,128 (-4%) 24mo $139,900 $66 42

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

Projected returns pro-forma

1.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
57.7%
Equity multiple
3.99×
Total profit
$45,979
Equity at exit
$18,782
10-year hold
IRR
59.1%
Equity multiple
8.04×
Total profit
$108,357
Equity at exit
$24,964

Cash invested: $15,400 (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 15943

Home prices YoY
1.0%
Active inventory
11
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,412 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$99 /mo · $1,189/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$705

Break-even live

Break-even rent $520
Max offer price $55,000
Occupancy floor 45%

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
$13,750
Closing costs
$1,650
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 31 events

  1. 2026-06-18
    days on market $55,000 Active 75 DOM
  2. 2026-06-17
    days on market $55,000 Active 74 DOM
  3. 2026-06-16
    days on market $55,000 Active 73 DOM
  4. 2026-06-15
    days on market $55,000 Active 72 DOM
  5. 2026-06-13
    days on market $55,000 Active 70 DOM
  6. 2026-06-12
    days on market $55,000 Active 69 DOM
  7. 2026-06-09
    days on market $55,000 Active 66 DOM
  8. 2026-06-08
    days on market $55,000 Active 65 DOM
  9. 2026-06-08
    days on market $55,000 Active 64 DOM
  10. 2026-06-07
    days on market $55,000 Active 63 DOM
  11. 2026-06-04
    days on market $55,000 Active 60 DOM
  12. 2026-06-02
    days on market $55,000 Active 59 DOM
  13. 2026-06-01
    days on market $55,000 Active 58 DOM
  14. 2026-05-31
    days on market $55,000 Active 57 DOM
  15. 2026-04-14
    status Active 551-char remark
    Show marketing remark (551 chars)

    Take a look at this spacious 5-bedroom home (including 1 captive bedroom) with 1.5 bathrooms, featuring a newer roof, a beautifully renovated kitchen and bathroom, and convenient first-floor laundry. This property offers great potential for customization and updates. The seller is offering the home as-is due to some foundation damage, making it a fantastic opportunity for buyers looking to invest and create their perfect living space. Furnace blower was replaced recently. Don't miss out on this unique chance to own a home with so much potential!

  16. 2026-03-17
    status Pending 551-char remark
    Show marketing remark (551 chars)

    Take a look at this spacious 5-bedroom home (including 1 captive bedroom) with 1.5 bathrooms, featuring a newer roof, a beautifully renovated kitchen and bathroom, and convenient first-floor laundry. This property offers great potential for customization and updates. The seller is offering the home as-is due to some foundation damage, making it a fantastic opportunity for buyers looking to invest and create their perfect living space. Furnace blower was replaced recently. Don't miss out on this unique chance to own a home with so much potential!

  17. 2026-03-06
    listed $55,000 Active 551-char remark
    Show marketing remark (551 chars)

    Take a look at this spacious 5-bedroom home (including 1 captive bedroom) with 1.5 bathrooms, featuring a newer roof, a beautifully renovated kitchen and bathroom, and convenient first-floor laundry. This property offers great potential for customization and updates. The seller is offering the home as-is due to some foundation damage, making it a fantastic opportunity for buyers looking to invest and create their perfect living space. Furnace blower was replaced recently. Don't miss out on this unique chance to own a home with so much potential!

  18. 2025-11-06
    soldstatus $46,000
  19. 2025-10-31
    soldstatus $46,000 Closed 792-char remark
    Show marketing remark (792 chars)

    Welcome to 1300 Lloyd Street, a charming home w/ recent updates & incredible potential! This residence boasts a newer metal roof, furnace, hot water tank, & an updated kitchen, among other improvements. The main floor features a spacious living room, a large kitchen w/ a pantry & first-floor laundry, a full updated bathroom, a dining room, & two versatile bonus rooms, including an office. Upstairs, you'll find four bedrooms (one being captive), a master suite w/ a half bathroom & kitchen hookups. The unfinished basement provides excellent storage space, while the corner lot offers an expansive yard & a large shed for additional convenience. Please note that this home is being sold ''AS-IS'' due to foundation damage. Call today for more information!

  20. 2025-10-31
    soldstatus $46,000 Closed
    Show marketing remark (792 chars)

    Welcome to 1300 Lloyd Street, a charming home w/ recent updates & incredible potential! This residence boasts a newer metal roof, furnace, hot water tank, & an updated kitchen, among other improvements. The main floor features a spacious living room, a large kitchen w/ a pantry & first-floor laundry, a full updated bathroom, a dining room, & two versatile bonus rooms, including an office. Upstairs, you'll find four bedrooms (one being captive), a master suite w/ a half bathroom & kitchen hookups. The unfinished basement provides excellent storage space, while the corner lot offers an expansive yard & a large shed for additional convenience. Please note that this home is being sold ''AS-IS'' due to foundation damage. Call today for more information!

  21. 2025-10-14
    status Pending
    Show marketing remark (792 chars)

    Welcome to 1300 Lloyd Street, a charming home w/ recent updates & incredible potential! This residence boasts a newer metal roof, furnace, hot water tank, & an updated kitchen, among other improvements. The main floor features a spacious living room, a large kitchen w/ a pantry & first-floor laundry, a full updated bathroom, a dining room, & two versatile bonus rooms, including an office. Upstairs, you'll find four bedrooms (one being captive), a master suite w/ a half bathroom & kitchen hookups. The unfinished basement provides excellent storage space, while the corner lot offers an expansive yard & a large shed for additional convenience. Please note that this home is being sold ''AS-IS'' due to foundation damage. Call today for more information!

  22. 2025-10-14
    status Pending 792-char remark
    Show marketing remark (792 chars)

    Welcome to 1300 Lloyd Street, a charming home w/ recent updates & incredible potential! This residence boasts a newer metal roof, furnace, hot water tank, & an updated kitchen, among other improvements. The main floor features a spacious living room, a large kitchen w/ a pantry & first-floor laundry, a full updated bathroom, a dining room, & two versatile bonus rooms, including an office. Upstairs, you'll find four bedrooms (one being captive), a master suite w/ a half bathroom & kitchen hookups. The unfinished basement provides excellent storage space, while the corner lot offers an expansive yard & a large shed for additional convenience. Please note that this home is being sold ''AS-IS'' due to foundation damage. Call today for more information!

  23. 2025-10-04
    price $54,900
    Show marketing remark (792 chars)

    Welcome to 1300 Lloyd Street, a charming home w/ recent updates & incredible potential! This residence boasts a newer metal roof, furnace, hot water tank, & an updated kitchen, among other improvements. The main floor features a spacious living room, a large kitchen w/ a pantry & first-floor laundry, a full updated bathroom, a dining room, & two versatile bonus rooms, including an office. Upstairs, you'll find four bedrooms (one being captive), a master suite w/ a half bathroom & kitchen hookups. The unfinished basement provides excellent storage space, while the corner lot offers an expansive yard & a large shed for additional convenience. Please note that this home is being sold ''AS-IS'' due to foundation damage. Call today for more information!

  24. 2025-10-04
    price $54,900 792-char remark
    Show marketing remark (792 chars)

    Welcome to 1300 Lloyd Street, a charming home w/ recent updates & incredible potential! This residence boasts a newer metal roof, furnace, hot water tank, & an updated kitchen, among other improvements. The main floor features a spacious living room, a large kitchen w/ a pantry & first-floor laundry, a full updated bathroom, a dining room, & two versatile bonus rooms, including an office. Upstairs, you'll find four bedrooms (one being captive), a master suite w/ a half bathroom & kitchen hookups. The unfinished basement provides excellent storage space, while the corner lot offers an expansive yard & a large shed for additional convenience. Please note that this home is being sold ''AS-IS'' due to foundation damage. Call today for more information!

  25. 2025-09-15
    price $64,900
    Show marketing remark (792 chars)

    Welcome to 1300 Lloyd Street, a charming home w/ recent updates & incredible potential! This residence boasts a newer metal roof, furnace, hot water tank, & an updated kitchen, among other improvements. The main floor features a spacious living room, a large kitchen w/ a pantry & first-floor laundry, a full updated bathroom, a dining room, & two versatile bonus rooms, including an office. Upstairs, you'll find four bedrooms (one being captive), a master suite w/ a half bathroom & kitchen hookups. The unfinished basement provides excellent storage space, while the corner lot offers an expansive yard & a large shed for additional convenience. Please note that this home is being sold ''AS-IS'' due to foundation damage. Call today for more information!

  26. 2025-09-15
    price $64,900 792-char remark
    Show marketing remark (792 chars)

    Welcome to 1300 Lloyd Street, a charming home w/ recent updates & incredible potential! This residence boasts a newer metal roof, furnace, hot water tank, & an updated kitchen, among other improvements. The main floor features a spacious living room, a large kitchen w/ a pantry & first-floor laundry, a full updated bathroom, a dining room, & two versatile bonus rooms, including an office. Upstairs, you'll find four bedrooms (one being captive), a master suite w/ a half bathroom & kitchen hookups. The unfinished basement provides excellent storage space, while the corner lot offers an expansive yard & a large shed for additional convenience. Please note that this home is being sold ''AS-IS'' due to foundation damage. Call today for more information!

  27. 2025-08-20
    listed $69,900 Active 792-char remark
    Show marketing remark (792 chars)

    Welcome to 1300 Lloyd Street, a charming home w/ recent updates & incredible potential! This residence boasts a newer metal roof, furnace, hot water tank, & an updated kitchen, among other improvements. The main floor features a spacious living room, a large kitchen w/ a pantry & first-floor laundry, a full updated bathroom, a dining room, & two versatile bonus rooms, including an office. Upstairs, you'll find four bedrooms (one being captive), a master suite w/ a half bathroom & kitchen hookups. The unfinished basement provides excellent storage space, while the corner lot offers an expansive yard & a large shed for additional convenience. Please note that this home is being sold ''AS-IS'' due to foundation damage. Call today for more information!

  28. 2025-08-20
    listed $69,900 Active
    Show marketing remark (792 chars)

    Welcome to 1300 Lloyd Street, a charming home w/ recent updates & incredible potential! This residence boasts a newer metal roof, furnace, hot water tank, & an updated kitchen, among other improvements. The main floor features a spacious living room, a large kitchen w/ a pantry & first-floor laundry, a full updated bathroom, a dining room, & two versatile bonus rooms, including an office. Upstairs, you'll find four bedrooms (one being captive), a master suite w/ a half bathroom & kitchen hookups. The unfinished basement provides excellent storage space, while the corner lot offers an expansive yard & a large shed for additional convenience. Please note that this home is being sold ''AS-IS'' due to foundation damage. Call today for more information!

  29. 2012-10-31
    soldstatus $63,000
  30. 2012-10-31
    soldstatus $63,000
  31. 2012-01-23
    listed $64,895

ⓘ 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
$1,189 · $99/mo
Projected year-2 tax
$1,189 · $99/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 1/10 Low
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥91°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$16,944
− Mortgage interest
−$3,081
− Property taxes
−$1,189
− Insurance
−$275
− Repairs & maintenance
−$1,356
− Management
−$1,356
− Depreciation
−$1,600
Taxable income
$8,088
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,941
After-tax cash flow
$6,519/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
Blacklick Valley SD
NCES district ID
4203690
Math proficiency
37% ▲ 7.00%
Reading proficiency
50% ▲ 5.00%
Median HH income
$38,550
Composite
36.25/100
National rank
#4712
State rank
#310 of 539 in PA

Livability — Nanty-Glo

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Nanty-Glo, PA
City population
3,747
Population (ZIP)
3,747

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 2%
Common ancestry
Romanian 7% Lithuanian 2% Italian 2%
Foreign-born
1%
Languages at home
99% English-only · German/W. Germanic 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
▲ 1.00%
Current HPI
97.1064
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

-15.2% since first listed
17 events — show timeline
  • 2026-04-14 Relisted AHARMLS
  • 2026-03-17 Pending AHARMLS
  • 2026-03-06 Listed $55,000 AHARMLS
  • 2025-11-06 Sold (Public Records) $46,000 Public Records
  • 2025-10-31 Sold (MLS) $46,000 CSMLS
  • 2025-10-31 Sold (MLS) $46,000 AHARMLS
  • 2025-10-14 Pending CSMLS
  • 2025-10-14 Pending AHARMLS
  • 2025-10-04 Price Changed $54,900 CSMLS
  • 2025-10-04 Price Changed $54,900 AHARMLS
  • 2025-09-15 Price Changed $64,900 CSMLS
  • 2025-09-15 Price Changed $64,900 AHARMLS
  • 2025-08-20 Listed $69,900 CSMLS
  • 2025-08-20 Listed $69,900 AHARMLS
  • 2012-10-31 Sold (Public Records) $63,000 Public Records
  • 2012-10-31 Sold (MLS) $63,000 CSMLS
  • 2012-01-23 Listed $64,895 CSMLS

Property tax history

+1.3%/yr

Latest (2026): $1,189 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…