CashFlowRE
Sign in Sign up
1015 Roberts St Multi-family
B+ Composite 75.09
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 +8.5/15.0
  • 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

$74,900

1015 Roberts St · Nanty-Glo, PA 15943
5 bd · 3.0 ba · 2,392 sqft · MultiFamily · 7 Days on market
3,485 sqft lot Est $77k · at est.

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Welcome to 1015 Roberts Street in Nanty Glo Borough, a spacious two-story home offering an abundance of living space and endless potential for its next owner. The main level features a large living room, formal dining room, oversized eat-in kitchen, full bathroom, versatile bonus room perfect for a home office or playroom, and a convenient mudroom with direct access to the attached garage. Upstairs, you'll find five generously sized bedrooms and an additional full bathroom. Hardwood flooring is present beneath much of the upper level, providing an excellent opportunity to restore its original character and charm. The unfinished basement offers even more usable space and includes a full bathroom, laundry area, mechanicals, and ample storage. Situated on a desirable corner lot, the exterior features a covered front porch, attached one-car garage, side and rear decks, and a spacious fenced yard. With its generous layout, classic features, and tremendous potential, this property is ready for your personal touch. Schedule your showing today!

Key facts

  • Formal dining room
  • Convenient mudroom
  • Large living room

Tags

SPACIOUS TWO STORY HOMELARGE LIVING ROOMFORMAL DINING ROOMOVERSIZED EAT IN KITCHENVERSATILE BONUS ROOMCONVENIENT MUDROOM

Property features AI

Exterior

  • Parking: Attached garage (1 space); Off-street parking
  • Utilities: Public water; Public sewer (sewer available)
  • Home design: Single family residence; Two-story; Residential zoning
  • Construction: Aluminum and vinyl siding; Shingle roof
  • Exterior features: Corner lot

Interior

  • Bathrooms: Three full bathrooms
  • Heating & cooling: Hot water oil heating
  • Interior features: Full unfinished basement; Two levels

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/3.0-bath multifamily listed at $75k.

Deal economics

  • At list price, monthly cash flow is $596 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).

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 $1k of equity ($518 loan paydown + $751 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 $21k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.
Recommended offer $74,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.89%
Cap rate
15.83%
Cash-on-cash
34.08%
DSCR
2.52
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$76,544
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1064-1070 Chestnut St 0.28mi 6/2.0 (+1) 2,036 (-15%) 12mo $64,900 $32 44

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
36.5%
Equity multiple
2.88×
Total profit
$39,362
Equity at exit
$25,577
10-year hold
IRR
38.7%
Equity multiple
5.64×
Total profit
$97,286
Equity at exit
$33,996

Cash invested: $20,972 (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 15943

Home prices YoY
1.0%
Active inventory
11
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,414 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$97 /mo · $1,166/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$596

Break-even live

Break-even rent $660
Max offer price $74,900
Occupancy floor 53%

Sensitivity live

Price -10% $638 -5% $617 +0% $596 +5% $574 +10% $553
Rent -10% $484 -5% $540 +0% $596 +5% $651 +10% $707
Rate -1.0pp $633 -0.5pp $615 base $596 +0.5pp $576 +1.0pp $556

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
$18,725
Closing costs
$2,247
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 6 events

  1. 2026-06-16
    status $74,900 Pending 7 DOM
  2. 2026-06-15
    days on market $74,900 Active 7 DOM
  3. 2026-06-13
    days on market $74,900 Active 5 DOM
  4. 2026-06-12
    days on market $74,900 Active 4 DOM
  5. 2026-06-09
    remarks 699-char remark
  6. 2026-06-09
    listed $74,900 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
$1,166 · $97/mo
Projected year-2 tax
$1,175 · $98/mo
Expected delta
+$9/yr (+$1/mo · 0.8%)

ⓘ 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
$16,962
− Mortgage interest
−$4,196
− Property taxes
−$1,166
− Insurance
−$374
− Repairs & maintenance
−$1,357
− Management
−$1,357
− Depreciation
−$2,179
Taxable income
$6,333
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,520
After-tax cash flow
$5,626/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

+0.0% since first listed
2 events — show timeline
  • 2026-06-08 Listed $74,900 CSMLS
  • 2026-06-08 Listed $74,900 AHARMLS

Property tax history

+1.3%/yr

Latest (2026): $1,166 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…