4 bd · 1.0 ba ·
2,127 sqft ·
Built 1927
· SingleFamily
· Active
· 6 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,270/mo
Mortgage (P&I)
−$786
Tax + insurance
−$242
HOA
−$0
Vac / Maint / Mgmt
−$267
Net cashflow
$-25/mo
Annual
$-302/yr
Cap rate
6.09%
Cash-on-cash
-0.72%
DSCR
0.97
1% rule
0.85%
Cash to close
$41,972
Investor read
This is a 4-bed/1.0-bath single-family listed at $150k.
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).
Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $127k (15.3% below list) — sets the bar for 1% rule.
In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
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.
Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 26 active listings in the ZIP; 53 units permitted in Elk County in 2024 (0 in 5+ unit buildings).
Elk County population projected at -27% 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 (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.
Questions for listing agent
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?
Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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 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.
CashFlowRE · CFR-TRZ3MN8WYB70PF
· Data 2 h agocashflowre.app · 2026-05-29