CashFlowRE
Sign in Sign up
133 Montmorenci Rd
D Composite 42.91
Why this score? — see what drove the D 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 +12.4/30.0
  • Appreciation +10.0/10.0
  • Schools +5.1/10.0
  • DSCR +3.7/10.0
  • 1% rule +3.5/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$149,900

133 Montmorenci Rd · Ridgway, PA 15853
4 bd · 1.0 ba · 2,127 sqft · SingleFamily public records · 5 Days on market
Built 1927 4,792 sqft lot $70/sqft · 33% above area Est $112k · 33% over ↓ 6% since listing

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

Listing remarks

Newly Updated Price!Solid, well-built home featuring beautiful Hyde Murphy woodwork and quality craftsmanship throughout. The updated kitchen and 2.5 bathrooms add modern appeal, while the home offers 3 bedrooms on the 2nd floor and 4th bedroom in the finished attic. Enjoy the cozy sunroom, pleasant side porch, and plenty of additional living areas throughout the home. The finished basement provides extra living space, perfect for a growing family. A 1-stall detached garage adds convenient parking and extra storage space. At this price, this home offers exceptional value. Schedule your showing today!

Key facts

  • Pleasant side porch
  • Finished attic
  • Finished basement

Tags

QUALITY CRAFTSMANSHIPUPDATED KITCHENFINISHED ATTICCOZY SUNROOMPLEASANT SIDE PORCHFINISHED BASEMENT

Property features AI

Exterior

  • Parking: Paved parking; One-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Single-unit residential property
  • Construction: Below-grade finished area (approx. 300)
  • Exterior features: Shingle roof; Lot approximately 51 x 94 (0.11 acres); Residential zoning

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator
  • Bathrooms: One half bathroom
  • Heating & cooling: Natural gas heating; Hot water heating
  • Interior features: Dishwasher; Dryer; Microwave; Range; Refrigerator; Washer; Finished basement
  • Laundry & utility: Washer; Dryer

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 4-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-25 ($-302/yr) — negative.
  • To cash-flow at today's rent, offer at most $145k (3.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $127k (15.3% below list).
  • Recommended offer: $127k (15.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#1,032 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: health & safety D, amenities F, commute F.
  • Ridgway Area SD (town): math 53% / reading 68% proficiency, ranked #79 of 539 in PA (top 15%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Francis S Grandinetti El Sch (math 52% / reading 67%, grade B-, #377 of 1,518 statewide, top 28%, 362 students, 64% FRL); Ridgway Area Ms (math 42% / reading 67%, grade B-, #76 of 512 statewide, top 16%, 202 students, 56% FRL); Ridgway Area Hs (math 84%, 212 students, 56% FRL) — zoned schools average 59% FRL vs 40% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 25 active listings in the ZIP; 53 units permitted in Elk County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
  • Elk County population projected at -27% 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 $42k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 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.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $126,992 (15.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.85%
Cap rate
6.09%
Cash-on-cash
-0.72%
DSCR
0.97
GRM
9.8

CMA / ARV

ARV (median comp)
$112,359
List price
$149,900
Delta
37.95%
Verdict
OVERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
23.8%
Equity multiple
2.91×
Total profit
$80,049
Equity at exit
$135,042
10-year hold
IRR
21.1%
Equity multiple
6.65×
Total profit
$237,023
Equity at exit
$291,223

Cash invested: $41,972 (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 15853

Home prices YoY
9.2%
Active inventory
25
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,270 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$180 /mo · $2,159/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$-25

Break-even live

Break-even rent $1,302
Max offer price $145,449
Occupancy floor 97%

Sensitivity live

Price -10% $60 -5% $17 +0% $-25 +5% $-68 +10% $-110
Rent -10% $-126 -5% $-75 +0% $-25 +5% $25 +10% $75
Rate -1.0pp $50 -0.5pp $13 base $-25 +0.5pp $-64 +1.0pp $-104

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
$37,475
Closing costs
$4,497
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 18 events

  1. 2026-06-21
    days on market $149,900 Active 5 DOM
  2. 2026-06-21
    days on market $149,900 Active 4 DOM
  3. 2026-06-18
    days on market $149,900 Active 2 DOM
  4. 2026-06-17
    remarks 607-char remark
  5. 2026-06-17
    pricedays on marketlisting id $149,900 Active 1 DOM
  6. 2026-06-15
    days on market $155,000 Active 472 DOM
  7. 2026-06-13
    days on market $155,000 Active 470 DOM
  8. 2026-06-12
    days on market $155,000 Active 469 DOM
  9. 2026-06-09
    days on market $155,000 Active 466 DOM
  10. 2026-06-08
    days on market $155,000 Active 465 DOM
  11. 2026-06-08
    days on market $155,000 Active 464 DOM
  12. 2026-06-04
    days on market $155,000 Active 460 DOM
  13. 2026-06-02
    days on market $155,000 Active 459 DOM
  14. 2026-06-01
    days on market $155,000 Active 458 DOM
  15. 2026-05-31
    days on market $155,000 Active 457 DOM
  16. 2026-02-18
    price $155,000 391-char remark
  17. 2025-02-28
    listed $169,000 Active 391-char remark
  18. 2021-06-11
    soldstatus $160,000

ⓘ 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
$2,159 · $180/mo
Projected year-2 tax
$2,264 · $189/mo
Expected delta
+$105/yr (+$9/mo · 4.9%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥89°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$15,239
− Mortgage interest
−$8,397
− Property taxes
−$2,159
− Insurance
−$750
− Repairs & maintenance
−$1,219
− Management
−$1,219
− Depreciation
−$4,361
Taxable loss
−$2,865
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$688
After-tax cash flow
$385/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
Ridgway Area SD
NCES district ID
4220310
Math proficiency
53% ▼ -8.00%
Reading proficiency
68% ▼ -4.00%
Median HH income
$43,406
Composite
50.8/100
National rank
#1807
State rank
#79 of 539 in PA

Livability — Ridgway

Score
66/100
State rank
#1032
US rank
#11497

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ridgway, PA
Population (ZIP)
6,330

Population outlook (Elk County) Hauer SSP2

Today (2025)
28,567 people
By 2030
27,172 · -4.9%
By 2040
24,111 · -15.6%
By 2050
20,967 · -26.6%
By 2075
15,355 · -46.2%
By 2100
10,418 · -63.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 4%
Common ancestry
Romanian 7% Lithuanian 2% Italian 2%
Foreign-born
1% · China

Political lean MEDSL · Elk

2024 margin
Solid R (+47.0) · D 26.1% · R 73.1%
2008→2024 swing
-51.3pp toward R · 2008: 4.3pp · 2024: -47.0pp
All cycles
2024: R+47.0 2020: R+45.1 2016: R+43.8 2012: R+15.7 2008: D+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 10.34%
Current HPI
122.9988
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

-6.3% since first listed
4 events — show timeline
  • 2026-06-16 Listed $149,900 ECBR
  • 2026-02-18 Price Changed $155,000 ECBR
  • 2025-02-28 Listed $169,000 ECBR
  • 2021-06-11 Sold (Public Records) $160,000 Public Records

Property tax history

+2.3%/yr

Latest (2026): $2,159 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…