5 bd · 3.0 ba ·
2,392 sqft ·
Built —
· MultiFamily
· Pending
· 7 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,414/mo
Mortgage (P&I)
−$393
Tax + insurance
−$128
HOA
−$0
Vac / Maint / Mgmt
−$297
Net cashflow
$596/mo
Annual
$7,146/yr
Cap rate
15.83%
Cash-on-cash
34.08%
DSCR
2.52
1% rule
1.89%
Cash to close
$20,972
Investor read
This is a 5-bed/3.0-bath multifamily listed at $75k.
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).
Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
In year one you build about $1k of equity ($518 loan paydown + $751 appreciation (1.0% local appreciation)).
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).
Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
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.
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.
Questions for listing agent
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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 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.
CashFlowRE · CFR-TJ9M7Z128FWJJB
· Data 5 days agocashflowre.app · 2026-05-29