CashFlowRE
Sign in Sign up
1109 Central Ave
C Composite 56.87
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 +26.3/30.0
  • DSCR +8.9/10.0
  • 1% rule +6.8/10.0
  • Livability +3.3/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.0/15.0
  • Appreciation +1.4/10.0

$99,995

1109 Central Ave · Chapman, PA 17764
3 bd · 1.0 ba · 1,371 sqft · SingleFamily public records · 25 Days on market
Built 1937 9,017 sqft lot Est $89k · 12% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming and efficient 1.5-story living awaits at 1109 Central Ave in Renovo, PA! This delightful 3-bedroom, 1-bath detached ranch style home spans 1,371 square feet and sits on a manageable . 21-acre lot. Enjoy complete peace of mind with central A/C, natural gas heat, and public water/sewer connections. The exterior features a 1-car garage and framed views of the stunning local mountains. Situated close to the Susquehanna River for outdoor enthusiasts and within easy reach of Lock Haven University, this property is perfect as a primary residence, student rental, or weekend getaway. Schedule your tour today!

Key facts

  • Natural gas heat
  • Framed views
  • Central a/c

Tags

CENTRAL A/CNATURAL GAS HEATPUBLIC WATER1-CAR GARAGEFRAMED VIEWSCLOSE TO SUSQUEHANNA RIVER

Property features AI

Exterior

  • Parking: Attached front-entry garage with additional storage (1 garage space); Driveway with space for 4 cars; Total of 5 parking spaces
  • Utilities: Public water; Private sewer; Electric cooling fuel; Natural gas heating fuel
  • Home design: Detached property; Vinyl siding construction; Fee simple ownership
  • Construction: Vinyl siding exterior; Permanent foundation; Above-grade structures
  • Exterior features: Located in FEMA zone X500 (minimal flood risk); No tidal water

Interior

  • Bedrooms: Two bedrooms on the main level; One bedroom on the upper level
  • Bathrooms: One full bathroom on the main level; One full bathroom total
  • Heating & cooling: Wall unit heating; Central air conditioning; Electric hot water
  • Interior features: Estimated living area; Full basement; Two or more access exits
  • Laundry & utility: Washer/dryer hookup

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 3-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $257 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 1.7% in Chapman — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 66/100 on livability (#1,053 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: employment C-, schools D-, amenities F.
  • Keystone Central SD (town): math 32% / reading 44% proficiency, ranked #384 of 539 in PA (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 18 active listings in the ZIP; 44 units permitted in Clinton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Clinton County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $70k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1937 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $98,495 (1.5% below list)

Questions for the listing agent

  1. Built in 1937 — 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 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
1.18%
Cap rate
9.38%
Cash-on-cash
11.02%
DSCR
1.49
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$89,115
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1130 Market St 0.12mi 3/1.0 1,314 (-4%) 15mo $20,000 $15 75
1011 Central Ave 0.13mi 3/1.0 1,216 (-11%) 18mo $79,000 $65 60

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$182
Equity at exit
$14,910
10-year hold
IRR
9.8%
Equity multiple
1.76×
Total profit
$21,274
Equity at exit
$8,646

Cash invested: $27,999 (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 17764

Home prices YoY
-6.0%
Active inventory
18
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,176 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$106 /mo · $1,272/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$257

Break-even live

Break-even rent $851
Max offer price $99,995
Occupancy floor 73%

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
$24,999
Closing costs
$3,000
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. 2026-06-18
    days on market $99,995 Active 25 DOM
  2. 2026-06-17
    days on market $99,995 Active 24 DOM
  3. 2026-06-16
    days on market $99,995 Active 23 DOM
  4. 2026-06-15
    days on market $99,995 Active 22 DOM
  5. 2026-06-14
    days on market $99,995 Active 20 DOM
  6. 2026-06-13
    price $99,995 Active 19 DOM
  7. 2026-06-12
    days on market $109,995 Active 19 DOM
  8. 2026-06-09
    days on market $109,995 Active 16 DOM
  9. 2026-06-08
    days on market $109,995 Active 15 DOM
  10. 2026-06-07
    days on market $109,995 Active 14 DOM
  11. 2026-06-04
    days on market $109,995 Active 10 DOM
  12. 2026-06-03
    price $109,995 Active 9 DOM
  13. 2026-06-02
    days on market $119,995 Active 9 DOM
  14. 2026-06-01
    days on market $119,995 Active 8 DOM
  15. 2026-05-31
    days on market $119,995 Active 7 DOM
  16. 2026-05-31
    days on market $119,995 Active 6 DOM
  17. 2026-05-24
    listed $119,995 Active
  18. 2020-08-14
    soldstatus $70,000

ⓘ 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
$1,272 · $106/mo
Projected year-2 tax
$1,426 · $119/mo
Expected delta
+$154/yr (+$13/mo · 12.1%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,115
− Mortgage interest
−$5,601
− Property taxes
−$1,272
− Insurance
−$500
− Repairs & maintenance
−$1,129
− Management
−$1,129
− Depreciation
−$2,909
Taxable income
$1,574
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$378
After-tax cash flow
$2,708/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
Keystone Central SD
NCES district ID
4212725
Math proficiency
32% ▼ -6.00%
Reading proficiency
44% ▼ -10.00%
Median HH income
$42,713
Composite
32.09/100
National rank
#5810
State rank
#384 of 539 in PA

Livability — Chapman

Score
66/100
State rank
#1053
US rank
#11836

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Farwell, PA
Population (ZIP)
2,460

Population outlook (Clinton County) Hauer SSP2

Today (2025)
39,048 people
By 2030
38,812 · -0.6%
By 2040
38,011 · -2.7%
By 2050
36,931 · -5.4%
By 2075
34,077 · -12.7%
By 2100
29,683 · -24.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 7% Hispanic / Latino 2%
Common ancestry
Romanian 3% Italian 2% Russian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Clinton

2024 margin
Solid R (+40.9) · D 29.1% · R 70.0%
2008→2024 swing
-38.1pp toward R · 2008: -2.8pp · 2024: -40.9pp
All cycles
2024: R+40.9 2020: R+36.3 2016: R+34.8 2012: R+11.3 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -7.16%
Current HPI
111.66
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

+71.4% since first listed
2 events — show timeline
  • 2026-05-24 Listed $119,995 BRIGHT MLS
  • 2020-08-14 Sold (Public Records) $70,000 Public Records

Property tax history

+11.1%/yr

Latest (2026): $1,272 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…