CashFlowRE
Sign in Sign up
2106 Northway Rd Multi-family
B Composite 71.71
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 +7.5/15.0
  • Schools +4.4/10.0
  • Livability +3.7/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$395,000

2106 Northway Rd · Kenmar, PA 17701
6 bd · 3.0 ba · 5,561 sqft · MultiFamily public records · 23 Days on market
Built 1900 0.40 ac 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

Step into a truly one-of-a-kind property rich with history, character, and endless possibilities. Originally part of the historic Nittinger Farm and dating back nearly 200 years, this remarkable home blends timeless charm with thoughtful modern updates. Original barn features remain throughout, while every inch has been creatively restored with custom woodwork and unique details that make this property unlike anything else on the market. Since previously listed, the owners have completed even more of the space, adding a potential fourth separate living area complete with its own bathroom and private access. This addition creates even more opportunity for short-term rental income, multi-generational living, guest accommodations, or flexible use to fit your needs. In addition to the beautifully updated home, the property features a spacious 2,500-square-foot workshop offering incredible flexibility. Whether you're searching for a primary residence, multi-generational living opportunity, Airbnb or rental investment, potential bed & breakfast, event venue, or a property with space to operate a business, this exceptional property can accommodate it all. Three of the four living areas come completely stocked, furnished, and ready to operate as short-term rentals, creating an incredible turnkey income-producing opportunity. Outside, enjoy your own private backyard oasis complete with a heated saltwater pool -- the perfect place to relax, entertain, and enjoy the setting.

Key facts

  • Spacious workshop
  • Private access
  • Unique details

Tags

HISTORIC NITTINGER FARMORIGINAL BARN FEATURESCUSTOM WOODWORKUNIQUE DETAILSPRIVATE ACCESSSPACIOUS WORKSHOP

Property features AI

Finance

  • Other: Pets allowed with no pet restrictions
  • Financial info:
  • HOA & community:

Exterior

  • Parking: Attached front-entry garage with five spaces; Off-street parking available
  • Security:
  • Utilities: Public water; Public sewer; Natural gas service
  • Home design: Fee simple ownership; Above-grade finished living area (estimated)
  • Construction: Mixed construction including cedar, stone, wood siding and combination materials; Copper and mixed plumbing; Metal roof; Other above-grade structures present
  • Exterior features: Personal pool; Not in a federal flood zone

Interior

  • Kitchen:
  • Bedrooms: Five bedrooms on the main level; One bedroom on the lower level
  • Flooring: Carpet; Engineered wood; Hardwood; Luxury vinyl tile
  • Bathrooms: Three full bathrooms on the main level; Two full bathrooms on the lower level (total of five full bathrooms)
  • Heating & cooling: Forced air heating; Natural gas heating and hot water
  • Interior features: Level entry to main floor; Basement with walkout level
  • Laundry & utility:

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 6-bed/3.0-bath multifamily listed at $395k.

Deal economics

  • At list price, monthly cash flow is $3k ($40k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $395k).
  • Recommended offer: $389k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#575 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, amenities F, commute F.
  • Loyalsock Township SD (suburban): math 47% / reading 58% proficiency, ranked #152 of 539 in PA (top 28%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+4.4%/yr); 188 active listings in the ZIP; 73 units permitted in Lycoming County in 2024 (15 in 5+ unit buildings).
  • At $7,490/mo this rent would consume 169% of the median local household income ($53k/yr) (locally 2178% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Lycoming County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 4.4% rent growth), your $111k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($389k) is reasonable based on typical stale-listing flexibility.
  • 10 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.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $389,075 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.90%
Cap rate
16.50%
Cash-on-cash
36.44%
DSCR
2.62
GRM
4.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.43% rent growth · sell at horizon

5-year hold
IRR
33.8%
Equity multiple
2.45×
Total profit
$160,855
Equity at exit
$58,896
10-year hold
IRR
41.4%
Equity multiple
5.17×
Total profit
$461,741
Equity at exit
$34,152

Cash invested: $110,600 (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 17701

Rents YoY
4.4%
Active inventory
188
Price-to-rent
17.6×

Monthly cashflow live

Estimated rent
$7,490 medium interval (Pro) →
Mortgage (P&I)
$2,071
Tax from tax record
$322 /mo · $3,867/yr
Insurance
$165
HOA
$0
Vacancy / Maint / Mgmt
$1,573
Net cashflow
$3,359

Break-even live

Break-even rent $3,238
Max offer price $395,000
Occupancy floor 50%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $7,490

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
$98,750
Closing costs
$11,850
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 28 events

  1. 2026-06-19
    days on market $395,000 Active 23 DOM
  2. 2026-06-18
    days on market $395,000 Active 22 DOM
  3. 2026-06-17
    days on market $395,000 Active 21 DOM
  4. 2026-06-16
    days on market $395,000 Active 20 DOM
  5. 2026-06-15
    days on market $395,000 Active 19 DOM
  6. 2026-06-14
    days on market $395,000 Active 17 DOM
  7. 2026-06-12
    days on market $395,000 Active 16 DOM
  8. 2026-06-09
    days on market $395,000 Active 13 DOM
  9. 2026-06-08
    days on market $395,000 Active 12 DOM
  10. 2026-06-07
    days on market $395,000 Active 11 DOM
  11. 2026-06-05
    days on market $395,000 Active 8 DOM
  12. 2026-06-02
    days on market $395,000 Active 6 DOM
  13. 2026-06-01
    days on market $395,000 Active 5 DOM
  14. 2026-05-31
    days on market $395,000 Active 4 DOM
  15. 2026-05-30
    days on market $395,000 Active 3 DOM
  16. 2026-05-27
    listed $395,000 Active 1494-char remark
    Show marketing remark (1494 chars)

    Step into a truly one-of-a-kind property rich with history, character, and endless possibilities. Originally part of the historic Nittinger Farm and dating back nearly 200 years, this remarkable home blends timeless charm with thoughtful modern updates. Original barn features remain throughout, while every inch has been creatively restored with custom woodwork and unique details that make this property unlike anything else on the market. Since previously listed, the owners have completed even more of the space, adding a potential fourth separate living area complete with its own bathroom and private access. This addition creates even more opportunity for short-term rental income, multi-generational living, guest accommodations, or flexible use to fit your needs. In addition to the beautifully updated home, the property features a spacious 2,500-square-foot workshop offering incredible flexibility. Whether you're searching for a primary residence, multi-generational living opportunity, Airbnb or rental investment, potential bed & breakfast, event venue, or a property with space to operate a business, this exceptional property can accommodate it all. Three of the four living areas come completely stocked, furnished, and ready to operate as short-term rentals, creating an incredible turnkey income-producing opportunity. Outside, enjoy your own private backyard oasis complete with a heated saltwater pool -- the perfect place to relax, entertain, and enjoy the setting.

  17. 2026-05-27
    listed $395,000 Active 1494-char remark
    Show marketing remark (1494 chars)

    Step into a truly one-of-a-kind property rich with history, character, and endless possibilities. Originally part of the historic Nittinger Farm and dating back nearly 200 years, this remarkable home blends timeless charm with thoughtful modern updates. Original barn features remain throughout, while every inch has been creatively restored with custom woodwork and unique details that make this property unlike anything else on the market. Since previously listed, the owners have completed even more of the space, adding a potential fourth separate living area complete with its own bathroom and private access. This addition creates even more opportunity for short-term rental income, multi-generational living, guest accommodations, or flexible use to fit your needs. In addition to the beautifully updated home, the property features a spacious 2,500-square-foot workshop offering incredible flexibility. Whether you're searching for a primary residence, multi-generational living opportunity, Airbnb or rental investment, potential bed & breakfast, event venue, or a property with space to operate a business, this exceptional property can accommodate it all. Three of the four living areas come completely stocked, furnished, and ready to operate as short-term rentals, creating an incredible turnkey income-producing opportunity. Outside, enjoy your own private backyard oasis complete with a heated saltwater pool -- the perfect place to relax, entertain, and enjoy the setting.

  18. 2026-05-27
    listed $395,000 Active
    Show marketing remark (1494 chars)

    Step into a truly one-of-a-kind property rich with history, character, and endless possibilities. Originally part of the historic Nittinger Farm and dating back nearly 200 years, this remarkable home blends timeless charm with thoughtful modern updates. Original barn features remain throughout, while every inch has been creatively restored with custom woodwork and unique details that make this property unlike anything else on the market. Since previously listed, the owners have completed even more of the space, adding a potential fourth separate living area complete with its own bathroom and private access. This addition creates even more opportunity for short-term rental income, multi-generational living, guest accommodations, or flexible use to fit your needs. In addition to the beautifully updated home, the property features a spacious 2,500-square-foot workshop offering incredible flexibility. Whether you're searching for a primary residence, multi-generational living opportunity, Airbnb or rental investment, potential bed & breakfast, event venue, or a property with space to operate a business, this exceptional property can accommodate it all. Three of the four living areas come completely stocked, furnished, and ready to operate as short-term rentals, creating an incredible turnkey income-producing opportunity. Outside, enjoy your own private backyard oasis complete with a heated saltwater pool -- the perfect place to relax, entertain, and enjoy the setting.

  19. 2023-04-06
    status Active
  20. 2023-04-06
    status Active
  21. 2023-04-03
    historical
  22. 2023-04-03
    status Active
  23. 2023-04-03
    status Active
  24. 2023-03-23
    status Pending
  25. 2023-03-23
    status Pending
  26. 2022-10-31
    listed $389,900 Active
  27. 2022-10-03
    listed $389,900 Active
  28. 2022-10-03
    listed $389,900 Active

ⓘ 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
$3,867 · $322/mo
Projected year-2 tax
$5,054 · $421/mo
Expected delta
+$1,187/yr (+$99/mo · 30.7%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$89,880
− Mortgage interest
−$22,126
− Property taxes
−$3,867
− Insurance
−$1,975
− Repairs & maintenance
−$7,190
− Management
−$7,190
− Depreciation
−$11,491
Taxable income
$36,040
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$8,650
After-tax cash flow
$31,656/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
Loyalsock Township SD
NCES district ID
4214310
Math proficiency
47% ▼ -10.00%
Reading proficiency
58% ▼ -13.00%
Median HH income
$46,423
Composite
44.48/100
National rank
#2800
State rank
#152 of 539 in PA

Livability — Kenmar

Score
73/100
State rank
#575
US rank
#5476

Category grades

Amenities F 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

County
Lycoming County · 43,104 people
Metro
Williamsport, PA
Population (ZIP)
43,104
Household income
$53,237
Rent vs Own
45.4% rent · 54.6% own
Severe rent burden
2178.0

Population outlook (Lycoming County) Hauer SSP2

Today (2025)
114,164 people
By 2030
112,221 · -1.7%
By 2040
107,613 · -5.7%
By 2050
102,950 · -9.8%
By 2075
92,987 · -18.5%
By 2100
80,924 · -29.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 10% Two or more races 7% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% French/Haitian/Cajun 1% German/W. Germanic 1%

Political lean MEDSL · Lycoming

2024 margin
Solid R (+41.5) · D 28.8% · R 70.3%
2008→2024 swing
-17.3pp toward R · 2008: -24.2pp · 2024: -41.5pp
All cycles
2024: R+41.5 2020: R+41.3 2016: R+44.8 2012: R+33.3 2008: R+24.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -142.61%
Current HPI
216.7203
Rent YoY
▲ 4.43%
Metro
Williamsport, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+1.3% since first listed
13 events — show timeline
  • 2026-05-27 Listed $395,000 WBVAR
  • 2026-05-27 Listed $395,000 WBVAR
  • 2026-05-27 Listed $395,000 BRIGHT MLS
  • 2023-04-06 Relisted WBVAR
  • 2023-04-06 Relisted WBVAR
  • 2023-04-03 Listing Removed BRIGHT MLS
  • 2023-04-03 Relisted WBVAR
  • 2023-04-03 Relisted WBVAR
  • 2023-03-23 Pending WBVAR
  • 2023-03-23 Pending WBVAR
  • 2022-10-31 Listed $389,900 BRIGHT MLS
  • 2022-10-03 Listed $389,900 WBVAR
  • 2022-10-03 Listed $389,900 WBVAR

Property tax history

+2.1%/yr

Latest (2026): $3,867 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…