CashFlowRE
Sign in Sign up
361-367 Link Rd Fourplex
C Composite 56.75
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 +17.6/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.3/10.0
  • Schools +3.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$389,000

361-367 Link Rd · Chest Springs, PA 15940
None bd · 16.0 ba · 3,312 sqft · MultiFamily · 280 Days on market
Built 1979 2.10 ac lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

This is a very unique investment property due to size of lot, quality of work and endless possibilities with location. This 4 unit apartment building sitting in the country side has been completely gutted and renovated. Newer roof, windows, doors, floors, walls, kitchens and bathrooms, lighting throughout. It doesn't stop there though as there are additional connections on site from an old trailer that was removed for another possible building. With over 2 acres you could possibly place storage units on the lot to maximize your investment. Top two units are completed. Bottom 2 units have materials for completion and will be done before closing. Also making this property unique is that it is well and septic. No water bills to think about. Run don't walk to this one of a kind property. Buyer to verify all measurements.

Key facts

  • Size of lot
  • Renovated
  • Newer roof

Tags

INVESTMENT PROPERTYSIZE OF LOTCOMPLETELY GUTTEDRENOVATEDNEWER ROOFNEWER WINDOWS

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 × 2-bed/1-bath units multifamily listed at $389k.

Deal economics

  • At list price, monthly cash flow is $307 ($4k/yr) — positive. Per door: $77/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $361k (7.1% below list).
  • Recommended offer: $342k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#1,226 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: schools D-, amenities F, commute F.
  • Penn Cambria SD (town): math 29% / reading 57% proficiency, ranked #304 of 539 in PA (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 6 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $42k of equity ($3k loan paydown + $39k appreciation (10.0% local appreciation)).
  • Cambria County population projected at -28% 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 $109k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$67k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 280 days — a 12% lower offer ($342k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $223k; list at $389k implies a 74% gain — meaningful room to come down on a strong offer.
Recommended offer $342,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 280 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.93%
Cap rate
7.24%
Cash-on-cash
3.38%
DSCR
1.15
GRM
9.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
26.7%
Equity multiple
3.12×
Total profit
$231,381
Equity at exit
$350,442
10-year hold
IRR
23.4%
Equity multiple
7.11×
Total profit
$665,938
Equity at exit
$755,741

Cash invested: $108,920 (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 15940

Home prices YoY
18.3%
Active inventory
6
Price-to-rent
35.9×

Monthly cashflow live

Estimated rent
$3,612 medium interval (Pro) →
Mortgage (P&I)
$2,040
Tax from tax record
$344 /mo · $4,133/yr
Insurance
$162
HOA
$0
Vacancy / Maint / Mgmt
$759
Net cashflow
$307

Break-even live

Break-even rent $3,223
Max offer price $389,000
Occupancy floor 86%

Sensitivity live

Price -10% $527 -5% $417 +0% $307 +5% $197 +10% $87
Rent -10% $22 -5% $164 +0% $307 +5% $450 +10% $592
Rate -1.0pp $503 -0.5pp $406 base $307 +0.5pp $206 +1.0pp $104

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

UnitsBedsBathsEst. rent
Total (4 units) $3,612

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
$97,250
Closing costs
$11,670
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 19 events

  1. 2026-06-19
    days on market $389,000 Active 280 DOM
  2. 2026-06-18
    days on market $389,000 Active 279 DOM
  3. 2026-06-17
    days on market $389,000 Active 278 DOM
  4. 2026-06-16
    days on market $389,000 Active 277 DOM
  5. 2026-06-15
    days on market $389,000 Active 276 DOM
  6. 2026-06-14
    days on market $389,000 Active 274 DOM
  7. 2026-06-13
    days on market $389,000 Active 273 DOM
  8. 2026-06-10
    days on market $389,000 Active 271 DOM
  9. 2026-06-09
    days on market $389,000 Active 270 DOM
  10. 2026-06-08
    days on market $389,000 Active 269 DOM
  11. 2026-06-07
    days on market $389,000 Active 268 DOM
  12. 2026-06-03
    days on market $389,000 Active 264 DOM
  13. 2026-06-02
    days on market $389,000 Active 263 DOM
  14. 2026-06-01
    days on market $389,000 Active 262 DOM
  15. 2026-05-31
    days on market $389,000 Active 261 DOM
  16. 2026-05-30
    days on market $389,000 Active 260 DOM
  17. 2026-05-09
    price $389,000 828-char remark
    Show marketing remark (828 chars)

    This is a very unique investment property due to size of lot, quality of work and endless possibilities with location. This 4 unit apartment building sitting in the country side has been completely gutted and renovated. Newer roof, windows, doors, floors, walls, kitchens and bathrooms, lighting throughout. It doesn't stop there though as there are additional connections on site from an old trailer that was removed for another possible building. With over 2 acres you could possibly place storage units on the lot to maximize your investment. Top two units are completed. Bottom 2 units have materials for completion and will be done before closing. Also making this property unique is that it is well and septic. No water bills to think about. Run don't walk to this one of a kind property. Buyer to verify all measurements.

  18. 2025-09-12
    listed $399,900 Active 828-char remark
    Show marketing remark (828 chars)

    This is a very unique investment property due to size of lot, quality of work and endless possibilities with location. This 4 unit apartment building sitting in the country side has been completely gutted and renovated. Newer roof, windows, doors, floors, walls, kitchens and bathrooms, lighting throughout. It doesn't stop there though as there are additional connections on site from an old trailer that was removed for another possible building. With over 2 acres you could possibly place storage units on the lot to maximize your investment. Top two units are completed. Bottom 2 units have materials for completion and will be done before closing. Also making this property unique is that it is well and septic. No water bills to think about. Run don't walk to this one of a kind property. Buyer to verify all measurements.

  19. 2022-11-21
    soldstatus $223,000

ⓘ 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
$4,133 · $344/mo
Projected year-2 tax
$5,140 · $428/mo
Expected delta
+$1,007/yr (+$84/mo · 24.4%)

ⓘ 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 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
$43,344
− Mortgage interest
−$21,790
− Property taxes
−$4,133
− Insurance
−$1,945
− Repairs & maintenance
−$3,468
− Management
−$3,468
− Depreciation
−$11,316
Taxable loss
−$2,775
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$666
After-tax cash flow
$4,350/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
Penn Cambria SD
NCES district ID
4213770
Math proficiency
29% ▼ -21.00%
Reading proficiency
57% ▼ -12.00%
Median HH income
$45,952
Composite
36.48/100
National rank
#4657
State rank
#304 of 539 in PA

Livability — Chest Springs

Score
64/100
State rank
#1226
US rank
#14590

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,823

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 (80%)
Race & ethnicity
White 80% Black 11% Hispanic / Latino 5% Two or more races 4%
Hispanic origin (detail)
Common ancestry
Romanian 6% Serbian 1% Iranian 1%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 4% French/Haitian/Cajun 1% Other Indo-European 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
▲ 22.07%
Current HPI
142.95
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

+74.4% since first listed
3 events — show timeline
  • 2026-05-09 Price Changed $389,000 AHARMLS
  • 2025-09-12 Listed $399,900 AHARMLS
  • 2022-11-21 Sold (Public Records) $223,000 Public Records

Property tax history

+0.9%/yr

Latest (2026): $4,133 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…