CashFlowRE
Sign in Sign up
201 S Julian St
D- Composite 36.45
Why this score? — see what drove the D- 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 +13.4/30.0
  • Livability +4.4/5.0
  • Schools +4.1/10.0
  • DSCR +4.0/10.0
  • 1% rule +3.1/10.0
  • ARV discount +2.5/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

201 S Julian St · Ebensburg, PA 15931
3 bd · 2.5 ba · 1,704 sqft · SingleFamily · 4 Days on market
Built 1970 3,049 sqft lot Est $189k · 11% over

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

Listing remarks MLS

Ebensburg in the borough close to nearly everything. One block from the courthouse. Central air and 2 car garage. Gas hot water baseboard heat. Move in condition.

Key facts

  • Generous living area
  • Newer roof
  • New appliances

Tags

UPDATED MULTI-LEVEL HOMESPACIOUS EAT-IN KITCHENNEW APPLIANCESFIRST-FLOOR LAUNDRYNEWER ROOFGENEROUS LIVING AREA

Property features AI

Exterior

  • Parking: Attached 2-car garage with automatic door opener
  • Utilities: Public water
  • Home design: Single-family residence; Multi/split levels
  • Construction: Brick construction; Metal roof
  • Exterior features: Patio; Porch; Shed(s); Sloped lot; Frontage 35x94

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: Total rooms: 10
  • Flooring: Vinyl; Carpet
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Natural gas heating with hot water system; Ceiling fans; Cooling present
  • Interior features: Eat-in kitchen; Pantry; Basement
  • Laundry & utility: Washer; Dryer

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/2.5-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $3 ($36/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $170k (19.1% below list).
  • Recommended offer: $170k (19.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 87/100 on livability (#53 in PA, #310 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing 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.
  • Zoned schools: Cambria El Sch (math 45% / reading 61%, grade C, #571 of 1,518 statewide, top 38%, 450 students, 42% FRL); Central Cambria Ms (math 27% / reading 47%, grade F, #298 of 512 statewide, top 60%, 379 students, 39% FRL); Central Cambria Hs (math 67%, 559 students, 26% FRL).
  • Market conditions: 39 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 $6k 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 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 21y 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 $145k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $169,916 (19.1% below list)

Questions for the listing agent

  1. Built in 1970 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.81%
Cap rate
6.31%
Cash-on-cash
0.06%
DSCR
1.00
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$189,144
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
116 S Julian St 0.04mi 3/2.0 1,654 (-3%) 7mo $119,900 $72 86
411 W Lloyd St 0.08mi 3/1.5 1,696 (-0%) 10mo $206,000 $121 83
313 E Highland Ave 0.49mi 3/2.0 1,695 (-0%) 2mo $92,500 $55 73
306 W Horner St 0.24mi 3/1.5 1,870 (+10%) 4mo $168,000 $90 65
101 Tanner St 0.57mi 3/2.0 1,732 (+2%) 14mo $260,000 $150 57
415 W Crawford St 0.22mi 3/1.0 1,480 (-13%) 7mo $164,900 $111 56
609 E Ogle St 0.43mi 4/2.0 (+1) 1,916 (+12%) 3mo $199,900 $104 50
308 E Highland Ave 0.46mi 3/1.0 1,926 (+13%) 3mo $150,000 $78 49
418 E Horner St 0.41mi 4/2.5 (+1) 1,832 (+8%) 18mo $240,000 $131 48
400 Randolph St 0.53mi 3/2.0 1,512 (-11%) 10mo $216,000 $143 46

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
-16.2%
Equity multiple
0.42×
Total profit
$-33,879
Equity at exit
$31,312
10-year hold
IRR
-8.0%
Equity multiple
0.50×
Total profit
$-29,427
Equity at exit
$18,157

Cash invested: $58,800 (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
39
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,699 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$151 /mo · $1,806/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$3

Break-even live

Break-even rent $1,695
Max offer price $210,000
Occupancy floor 95%

Sensitivity live

Price -10% $122 -5% $62 +0% $3 +5% $-56 +10% $-116
Rent -10% $-131 -5% $-64 +0% $3 +5% $70 +10% $137
Rate -1.0pp $109 -0.5pp $56 base $3 +0.5pp $-51 +1.0pp $-107

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
$52,500
Closing costs
$6,300
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 4 events

  1. 2026-06-21
    days on market $210,000 Active 4 DOM
  2. 2026-06-21
    days on market $210,000 Active 3 DOM
  3. 2026-06-17
    remarks 699-char remark
  4. 2026-06-17
    listed $210,000 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
$1,806 · $151/mo
Projected year-2 tax
$2,562 · $214/mo
Expected delta
+$756/yr (+$63/mo · 41.8%)

ⓘ 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
$20,390
− Mortgage interest
−$11,763
− Property taxes
−$1,806
− Insurance
−$1,050
− Repairs & maintenance
−$1,631
− Management
−$1,631
− Depreciation
−$6,109
Taxable loss
−$3,601
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$864
After-tax cash flow
$901/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

+1300.0% since first listed
12 events — show timeline
  • 2026-06-17 Listed $210,000 AHARMLS
  • 2018-09-24 Sold (Public Records) $145,000 Public Records
  • 2018-09-24 Sold (MLS) $145,000 AHARMLS
  • 2018-07-23 Listed $145,000 AHARMLS
  • 2012-09-05 Sold (MLS) $130,000 AHARMLS
  • 2012-09-04 Sold (Public Records) $130,000 Public Records
  • 2012-05-23 Listed $137,500 AHARMLS
  • 2005-11-28 Listed $139,900 AHARMLS
  • 2000-11-03 Sold (Public Records) $75,000 Public Records
  • 1989-02-01 Sold (Public Records) $53,000 Public Records
  • 1985-06-01 Sold (Public Records) $14,500 Public Records
  • 1983-04-01 Sold (Public Records) $15,000 Public Records

Property tax history

+2.1%/yr

Latest (2026): $1,806 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…