CashFlowRE
Sign in Sign up
222 N Caroline St Multi-family
C Composite 57.4
Why this score? — see what drove the C 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 +23.6/30.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.3/10.0
  • Livability +4.4/5.0
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,000

222 N Caroline St · Ebensburg, PA 15931
4 bd · 2.0 ba · 1,875 sqft · MultiFamily · 1 Days on market
Built 1920 5,227 sqft lot

🖨 Deal sheet 📄 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

Well maintained home in Ebensburg Borough. Features include 3 bedrooms, 2 bathrooms (one on the first floor), a corner lot, a detached 1-car garage, a shed, a fenced-in yard, nice sidewalks, a private driveway, 3 covered porches, a finished room in the attic (with electric baseboard heat), a 1st-floor office, and a 2nd-floor laundry room. Priced to sell.

Key facts

  • First floor office
  • Two covered decks
  • 5,227 sq ft lot

Tags

SPACIOUS FINISHED ATTICFIRST FLOOR OFFICESECOND FLOOR LAUNDRY ROOMMULTIPLE OUTDOOR SPACESTWO COVERED DECKSPARTIALLY FENCED BACKYARD

Property features AI

Exterior

  • Parking: Detached garage with garage door opener (1 car)
  • Utilities: Public water
  • Home design: Single family residence; Two levels; Updated/remodeled
  • Construction: Shingle roof
  • Exterior features: Garden; Deck; Patio; Fenced yard; Shed(s)

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Flooring: Hardwood; Tile; Vinyl; Wood; Carpet
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Baseboard heating; Electric heating; Natural gas heating; Hot water heating; Ceiling fans
  • Interior features: Pantry; Insulated windows
  • Laundry & utility: Dryer; Basement

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/2.0-bath multifamily listed at $169k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $169k).

Location & tenants

  • Location reads 87/100 on livability (#53 in PA, #310 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, cost of living A+; Watch: commute F.
  • Central Cambria SD (rural): math 40% / reading 55% proficiency, ranked #225 of 539 in PA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 38 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 4y ago 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.
  • Current owner paid $146k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,000

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.03%
Cap rate
8.55%
Cash-on-cash
8.06%
DSCR
1.36
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-4.1%
Equity multiple
0.85×
Total profit
$-7,184
Equity at exit
$25,198
10-year hold
IRR
5.6%
Equity multiple
1.42×
Total profit
$19,644
Equity at exit
$14,612

Cash invested: $47,320 (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 15931

Home prices YoY
-29.5%
Active inventory
38
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,743 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$103 /mo · $1,234/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$318

Break-even live

Break-even rent $1,341
Max offer price $169,000
Occupancy floor 77%

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
$42,250
Closing costs
$5,070
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 2 events

  1. 2026-06-17
    remarks 699-char remark
  2. 2026-06-17
    listed $169,000 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
$1,234 · $103/mo
Projected year-2 tax
$1,952 · $163/mo
Expected delta
+$718/yr (+$60/mo · 58.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥90°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
$20,922
− Mortgage interest
−$9,467
− Property taxes
−$1,234
− Insurance
−$845
− Repairs & maintenance
−$1,674
− Management
−$1,674
− Depreciation
−$4,916
Taxable income
$1,112
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$267
After-tax cash flow
$3,547/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
Central Cambria SD
NCES district ID
4205340
Math proficiency
40% ▼ -10.00%
Reading proficiency
55% ▼ -13.00%
Median HH income
$50,276
Composite
40.68/100
National rank
#3674
State rank
#225 of 539 in PA

Livability — Ebensburg

Score
87/100
State rank
#53
US rank
#310

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ebensburg, PA
Population (ZIP)
8,852

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% Black 2% Two or more races 2%
Common ancestry
Romanian 12% Lithuanian 2% Scotch-Irish 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 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
▼ -54.99%
Current HPI
131.3961
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

+356.8% since first listed
16 events — show timeline
  • 2026-06-14 Listed $169,000 AHARMLS
  • 2025-10-22 Price Changed $169,000 AHARMLS
  • 2025-10-07 Price Changed $172,000 AHARMLS
  • 2025-08-28 Price Changed $179,900 AHARMLS
  • 2023-04-19 Sold (Public Records) $145,800 Public Records
  • 2023-04-17 Sold (MLS) $145,800 CSMLS
  • 2023-04-17 Sold (MLS) $145,800 AHARMLS
  • 2023-03-03 Pending AHARMLS
  • 2023-03-03 Pending CSMLS
  • 2023-02-13 Listed $144,000 CSMLS
  • 2023-02-12 Listed $144,000 AHARMLS
  • 2022-09-22 Price Changed $144,900 AHARMLS
  • 2022-05-07 Listed $149,900 AHARMLS
  • 2008-12-08 Sold (Public Records) $108,000 Public Records
  • 1997-02-01 Sold (Public Records) $45,000 Public Records
  • 1992-01-01 Sold (Public Records) $37,000 Public Records

Property tax history

+2.3%/yr

Latest (2026): $1,234 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…