CashFlowRE
Sign in Sign up
3708 Bigler Ave
B Composite 70.45
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 +27.5/30.0
  • DSCR +9.6/10.0
  • 1% rule +8.0/10.0
  • Appreciation +7.1/10.0
  • ARV discount +6.5/15.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$99,900

3708 Bigler Ave · Northern Cambria, PA 15714
3 bd · 2.0 ba · 2,160 sqft · SingleFamily · 318 Days on market
5,227 sqft lot $46/sqft · at area comps Est $98k · at est. ↓ 27% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Two story brick home with 3-4 bedrooms. Spacious kitchen , formal DR, LR, 1st floor laundry & family room with wood fireplace. Oil HW cast iron & radiator heat. Side porch & patio. All appliances included.

Key facts

  • 5,227 sq ft lot
  • Listed 317 days

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/2.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $294 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#991 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment D-.
  • Northern Cambria SD (town): math 32% / reading 48% proficiency, ranked #358 of 539 in PA (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 16 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 $5k of equity ($691 loan paydown + $4k appreciation (4.2% 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 (4.2% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 318 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
Recommended offer $87,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 318 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.30%
Cap rate
9.83%
Cash-on-cash
12.62%
DSCR
1.56
GRM
6.4

CMA / ARV

ARV (median comp)
$97,752
List price
$99,900
Delta
2.20%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3808 Saint Stans Ave 0.21mi 3/2.0 1,852 (-14%) 9mo $85,000 $46 59
1397 Vine St 0.44mi 3/1.5 2,408 (+12%) 6mo $202,500 $84 53
905 Elder Ave 0.52mi 4/2.0 (+1) 2,000 (-7%) 7mo $160,000 $80 53
909 Chestnut Ave 0.45mi 3/1.0 2,315 (+7%) 13mo $13,500 $6 52
209 Hickory St 0.38mi 2/2.0 (-1) 1,956 (-9%) 14mo $180,000 $92 50
750 Oak St 0.61mi 3/2.0 2,016 (-7%) 13mo $205,000 $102 50
1504 Park Ave Ave 0.68mi 4/1.5 (+1) 1,960 (-9%) 22mo $120,000 $61 28

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

Projected returns pro-forma

4.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.0%
Equity multiple
2.33×
Total profit
$37,159
Equity at exit
$51,665
10-year hold
IRR
22.1%
Equity multiple
4.53×
Total profit
$98,661
Equity at exit
$85,321

Cash invested: $27,972 (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 15714

Home prices YoY
5.0%
Active inventory
16
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,302 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$169 /mo · $2,029/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$294

Break-even live

Break-even rent $930
Max offer price $99,900
Occupancy floor 72%

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
$24,975
Closing costs
$2,997
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 20 events

  1. 2026-06-18
    days on market $99,900 Active 318 DOM
  2. 2026-06-17
    days on market $99,900 Active 317 DOM
  3. 2026-06-16
    days on market $99,900 Active 316 DOM
  4. 2026-06-15
    days on market $99,900 Active 315 DOM
  5. 2026-06-13
    days on market $99,900 Active 313 DOM
  6. 2026-06-12
    days on market $99,900 Active 312 DOM
  7. 2026-06-09
    days on market $99,900 Active 309 DOM
  8. 2026-06-08
    days on market $99,900 Active 308 DOM
  9. 2026-06-08
    days on market $99,900 Active 307 DOM
  10. 2026-06-07
    days on market $99,900 Active 306 DOM
  11. 2026-06-04
    days on market $99,900 Active 303 DOM
  12. 2026-06-02
    days on market $99,900 Active 302 DOM
  13. 2026-06-01
    days on market $99,900 Active 301 DOM
  14. 2026-05-31
    days on market $99,900 Active 300 DOM
  15. 2026-05-04
    price $109,900 223-char remark
    Show marketing remark (223 chars)

    Two story brick home with 3-4 bedrooms. Spacious kitchen , formal DR, LR, 1st floor laundry & family room with wood fireplace. Oil HW cast iron & radiator heat. Side porch & patio. All appliances included.

  16. 2026-01-02
    price $120,000 223-char remark
    Show marketing remark (223 chars)

    Two story brick home with 3-4 bedrooms. Spacious kitchen , formal DR, LR, 1st floor laundry & family room with wood fireplace. Oil HW cast iron & radiator heat. Side porch & patio. All appliances included.

  17. 2025-11-24
    price $125,000 223-char remark
    Show marketing remark (223 chars)

    Two story brick home with 3-4 bedrooms. Spacious kitchen , formal DR, LR, 1st floor laundry & family room with wood fireplace. Oil HW cast iron & radiator heat. Side porch & patio. All appliances included.

  18. 2025-09-18
    price $129,900 223-char remark
    Show marketing remark (223 chars)

    Two story brick home with 3-4 bedrooms. Spacious kitchen , formal DR, LR, 1st floor laundry & family room with wood fireplace. Oil HW cast iron & radiator heat. Side porch & patio. All appliances included.

  19. 2025-08-25
    price $139,900 223-char remark
    Show marketing remark (223 chars)

    Two story brick home with 3-4 bedrooms. Spacious kitchen , formal DR, LR, 1st floor laundry & family room with wood fireplace. Oil HW cast iron & radiator heat. Side porch & patio. All appliances included.

  20. 2025-08-04
    listed $149,900 Active 223-char remark
    Show marketing remark (223 chars)

    Two story brick home with 3-4 bedrooms. Spacious kitchen , formal DR, LR, 1st floor laundry & family room with wood fireplace. Oil HW cast iron & radiator heat. Side porch & patio. All appliances included.

ⓘ 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
$2,029 · $169/mo
Projected year-2 tax
$2,029 · $169/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 7 d/yr ≥92°F today · 18 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
$15,627
− Mortgage interest
−$5,596
− Property taxes
−$2,029
− Insurance
−$500
− Repairs & maintenance
−$1,250
− Management
−$1,250
− Depreciation
−$2,906
Taxable income
$2,096
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$503
After-tax cash flow
$3,027/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
Northern Cambria SD
NCES district ID
4217610
Math proficiency
32% ▼ -6.00%
Reading proficiency
48% ▼ -11.00%
Median HH income
$44,142
Composite
33.87/100
National rank
#5350
State rank
#358 of 539 in PA

Livability — Northern Cambria

Score
67/100
State rank
#991
US rank
#10925

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Northern Cambria, PA
Population (ZIP)
5,215

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 (97%)
Race & ethnicity
White 97% Two or more races 2%
Common ancestry
Romanian 9% Polish 3% Serbian 2%
Foreign-born
0%
Languages at home
95% English-only · German/W. Germanic 3% French/Haitian/Cajun 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
▲ 4.17%
Current HPI
88.2969
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

-26.7% since first listed
6 events — show timeline
  • 2026-05-04 Price Changed $109,900 AHARMLS
  • 2026-01-02 Price Changed $120,000 AHARMLS
  • 2025-11-24 Price Changed $125,000 AHARMLS
  • 2025-09-18 Price Changed $129,900 AHARMLS
  • 2025-08-25 Price Changed $139,900 AHARMLS
  • 2025-08-04 Listed $149,900 AHARMLS

Property tax history

+1.6%/yr

Latest (2026): $2,029 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…