CashFlowRE
Sign in Sign up
148 Susquehanna Ave
B Composite 70.38
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 +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +1.4/10.0

$34,995

148 Susquehanna Ave · South Renovo, PA 17764
3 bd · 1.0 ba · 1,734 sqft · SingleFamily public records · 35 Days on market
Built 1926 3,093 sqft lot $20/sqft · 60% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

3 bed, 1.5 bath 2-story home with a basement. This home offers a great opportunity for the next owner to bring their vision and make it their own. Functional layout with comfortable living spaces and a practical floor plan that provides a solid starting point. The home has good bones and plenty of potential for thoughtful updates throughout. Ideal for an owner-occupant looking to personalize over time or an investor seeking a value-add opportunity.

Key facts

  • 3,093 sq ft lot
  • Built 1926
  • Listed 35 days

Property features AI

Finance

  • Other: Fee simple ownership; Accessibility features indicated
  • Financial info: $911 annual tax (2025)

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Sewer and water available; Electric cooling fuel and hot water
  • Home design: Detached structure; Frame construction with vinyl siding; Shingle roof; Block foundation; Year built estimated
  • Exterior features: Not in a federal flood zone; Above-grade and below-grade structures noted; Pets allowed with no restrictions

Interior

  • Bedrooms: Three bedrooms on the main upper level
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Central heating (oil); Central air conditioning; Electric hot water
  • Interior features: Estimated living area; No 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 3-bed/1.0-bath single-family listed at $35k.

Deal economics

  • At list price, monthly cash flow is $689 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Recommended offer: $34k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#1,116 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime 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.
  • Zoned schools: Bucktail Hs (math 44%, 114 students, 49% FRL).
  • 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 $242 of loan paydown is wiped out by about $1k 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 $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($34k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $15k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $33,945 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
3.48%
Cap rate
29.93%
Cash-on-cash
84.42%
DSCR
4.76
GRM
2.4

CMA / ARV

ARV (median comp)
$86,664
List price
$34,995
Delta
-59.62%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
365 Pennsylvania Ave 0.21mi 3/1.0 1,632 (-6%) 18mo $85,000 $52 66

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
84.8%
Equity multiple
4.91×
Total profit
$38,272
Equity at exit
$5,218
10-year hold
IRR
88.1%
Equity multiple
10.19×
Total profit
$90,015
Equity at exit
$3,026

Cash invested: $9,799 (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
2.4×

Monthly cashflow live

Estimated rent
$1,219 medium interval (Pro) →
Mortgage (P&I)
$184
Tax from tax record
$76 /mo · $911/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$689

Break-even live

Break-even rent $347
Max offer price $34,995
Occupancy floor 38%

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
$8,749
Closing costs
$1,050
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 25 events

  1. 2026-06-19
    days on market $34,995 Active 35 DOM
  2. 2026-06-18
    days on market $34,995 Active 34 DOM
  3. 2026-06-17
    days on market $34,995 Active 33 DOM
  4. 2026-06-17
    price $34,995 Active 32 DOM
  5. 2026-06-16
    days on market $39,995 Active 32 DOM
  6. 2026-06-15
    days on market $39,995 Active 31 DOM
  7. 2026-06-14
    days on market $39,995 Active 29 DOM
  8. 2026-06-12
    days on market $39,995 Active 28 DOM
  9. 2026-06-09
    days on market $39,995 Active 25 DOM
  10. 2026-06-08
    days on market $39,995 Active 24 DOM
  11. 2026-06-07
    days on market $39,995 Active 23 DOM
  12. 2026-06-04
    pricedays on market $39,995 Active 19 DOM
  13. 2026-06-02
    days on market $44,995 Active 18 DOM
  14. 2026-06-01
    days on market $44,995 Active 17 DOM
  15. 2026-05-31
    days on market $44,995 Active 16 DOM
  16. 2026-05-31
    days on market $44,995 Active 15 DOM
  17. 2026-05-15
    listed $49,995 Active 453-char remark
  18. 2026-03-26
    historical
  19. 2026-02-24
    price $37,500
  20. 2026-02-15
    price $45,000
  21. 2026-02-09
    price $50,000
  22. 2026-02-03
    status Active
  23. 2026-01-29
    historical
  24. 2026-01-28
    listed $59,998 Active
  25. 2011-08-02
    soldstatus $30,000

ⓘ 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
$911 · $76/mo
Projected year-2 tax
$911 · $76/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 8 d/yr ≥92°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$14,633
− Mortgage interest
−$1,960
− Property taxes
−$911
− Insurance
−$175
− Repairs & maintenance
−$1,171
− Management
−$1,171
− Depreciation
−$1,018
Taxable income
$8,228
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,975
After-tax cash flow
$6,297/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 — South Renovo

Score
65/100
State rank
#1116
US rank
#12721

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Renovo, 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

+16.7% since first listed
12 events — show timeline
  • 2026-06-16 Price Changed $34,995 BRIGHT MLS
  • 2026-06-03 Price Changed $39,995 BRIGHT MLS
  • 2026-05-26 Price Changed $44,995 BRIGHT MLS
  • 2026-05-15 Listed $49,995 BRIGHT MLS
  • 2026-03-26 Listing Removed BRIGHT MLS
  • 2026-02-24 Price Changed $37,500 BRIGHT MLS
  • 2026-02-15 Price Changed $45,000 BRIGHT MLS
  • 2026-02-09 Price Changed $50,000 BRIGHT MLS
  • 2026-02-03 Relisted BRIGHT MLS
  • 2026-01-29 Listing Removed BRIGHT MLS
  • 2026-01-28 Listed $59,998 BRIGHT MLS
  • 2011-08-02 Sold (Public Records) $30,000 Public Records

Property tax history

-4.6%/yr

Latest (2026): $911 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…