CashFlowRE
Sign in Sign up
141 Church St
A- Composite 83.12
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • Appreciation +6.4/10.0
  • Schools +3.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$74,900

141 Church St · Westfield, PA 16950
2 bd · 1.0 ba · 1,648 sqft · SingleFamily public records · 287 Days on market
Built 1922 6,970 sqft lot $45/sqft · 47% below area Est $140k · 47% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * * New Price! This 3-bedroom, 2-bath home sits just one block from Main Street, making it convenient to shops, restaurants, the post office, and more. Nestled on a quaint corner lot, it offers two covered porches for outdoor enjoyment. Inside, you'll find beautiful hardwood floors, original woodwork, and distinctive window details. With a few updates and repairs, this home can easily be restored to its former charm—perfect for buyers looking to add their own personal touch!

Key facts

  • Original woodwork
  • Corner lot
  • Two covered porches

Tags

CORNER LOTTWO COVERED PORCHESHARDWOOD FLOORSORIGINAL WOODWORKDISTINCTIVE WINDOW DETAILS

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 2-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $292 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#1,184 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: schools D, health & safety D, amenities F.
  • Northern Tioga SD (rural): math 34% / reading 54% proficiency, ranked #301 of 539 in PA (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 14 active listings in the ZIP; 32 units permitted in Tioga County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($518 loan paydown + $2k appreciation (2.9% local appreciation)).
  • Tioga County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.9% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 287 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $15k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $47k; list at $75k implies a 59% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price; built in 1922 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $65,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 287 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1922 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.48%
Cap rate
10.97%
Cash-on-cash
16.71%
DSCR
1.74
GRM
5.6

CMA / ARV

ARV (median comp)
$140,064
List price
$74,900
Delta
-46.52%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
116 Franklin St 0.26mi 3/2.0 (+1) 1,720 (+4%) 5mo $140,000 $81 67
118 Strang St 0.16mi 3/1.0 (+1) 1,822 (+11%) 9mo $22,500 $12 62
287 North St 0.63mi 3/2.5 (+1) 1,568 (-5%) 7mo $76,700 $49 46

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

Projected returns pro-forma

2.89% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.0%
Equity multiple
2.30×
Total profit
$27,258
Equity at exit
$33,229
10-year hold
IRR
24.0%
Equity multiple
4.41×
Total profit
$71,583
Equity at exit
$50,864

Cash invested: $20,972 (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 16950

Home prices YoY
1.0%
Active inventory
14
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,107 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$159 /mo · $1,903/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$292

Break-even live

Break-even rent $737
Max offer price $74,900
Occupancy floor 69%

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
$18,725
Closing costs
$2,247
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 22 events

  1. 2026-06-18
    days on market $74,900 Active 287 DOM
  2. 2026-06-17
    days on market $74,900 Active 286 DOM
  3. 2026-06-16
    days on market $74,900 Active 285 DOM
  4. 2026-06-15
    days on market $74,900 Active 284 DOM
  5. 2026-06-13
    days on market $74,900 Active 282 DOM
  6. 2026-06-12
    days on market $74,900 Active 281 DOM
  7. 2026-06-09
    days on market $74,900 Active 278 DOM
  8. 2026-06-08
    days on market $74,900 Active 277 DOM
  9. 2026-06-08
    days on market $74,900 Active 276 DOM
  10. 2026-06-07
    days on market $74,900 Active 275 DOM
  11. 2026-06-04
    days on market $74,900 Active 272 DOM
  12. 2026-06-02
    days on market $74,900 Active 271 DOM
  13. 2026-06-01
    days on market $74,900 Active 270 DOM
  14. 2026-05-31
    days on market $74,900 Active 269 DOM
  15. 2026-02-10
    price $74,900 489-char remark
    Show marketing remark (489 chars)

    * * * New Price! This 3-bedroom, 2-bath home sits just one block from Main Street, making it convenient to shops, restaurants, the post office, and more. Nestled on a quaint corner lot, it offers two covered porches for outdoor enjoyment. Inside, you'll find beautiful hardwood floors, original woodwork, and distinctive window details. With a few updates and repairs, this home can easily be restored to its former charm—perfect for buyers looking to add their own personal touch!

  16. 2025-11-04
    price $79,900 489-char remark
    Show marketing remark (489 chars)

    * * * New Price! This 3-bedroom, 2-bath home sits just one block from Main Street, making it convenient to shops, restaurants, the post office, and more. Nestled on a quaint corner lot, it offers two covered porches for outdoor enjoyment. Inside, you'll find beautiful hardwood floors, original woodwork, and distinctive window details. With a few updates and repairs, this home can easily be restored to its former charm—perfect for buyers looking to add their own personal touch!

  17. 2025-10-04
    price $84,900 489-char remark
    Show marketing remark (489 chars)

    * * * New Price! This 3-bedroom, 2-bath home sits just one block from Main Street, making it convenient to shops, restaurants, the post office, and more. Nestled on a quaint corner lot, it offers two covered porches for outdoor enjoyment. Inside, you'll find beautiful hardwood floors, original woodwork, and distinctive window details. With a few updates and repairs, this home can easily be restored to its former charm—perfect for buyers looking to add their own personal touch!

  18. 2025-09-01
    listed $89,900 Active 489-char remark
    Show marketing remark (489 chars)

    * * * New Price! This 3-bedroom, 2-bath home sits just one block from Main Street, making it convenient to shops, restaurants, the post office, and more. Nestled on a quaint corner lot, it offers two covered porches for outdoor enjoyment. Inside, you'll find beautiful hardwood floors, original woodwork, and distinctive window details. With a few updates and repairs, this home can easily be restored to its former charm—perfect for buyers looking to add their own personal touch!

  19. 2024-11-11
    price $99,900
  20. 2024-09-09
    price $109,900
  21. 2024-07-24
    listed $114,900 Active
  22. 2011-08-26
    soldstatus $47,000

ⓘ 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
$1,903 · $159/mo
Projected year-2 tax
$1,903 · $159/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 3/10 Moderate 8 d/yr ≥90°F today · 19 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
$13,285
− Mortgage interest
−$4,196
− Property taxes
−$1,903
− Insurance
−$374
− Repairs & maintenance
−$1,063
− Management
−$1,063
− Depreciation
−$2,179
Taxable income
$2,508
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$602
After-tax cash flow
$2,903/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
Northern Tioga SD
NCES district ID
4217730
Math proficiency
34% ▼ -4.00%
Reading proficiency
54% ▼ -4.00%
Median HH income
$41,816
Composite
36.95/100
National rank
#4534
State rank
#301 of 539 in PA

Livability — Westfield

Score
64/100
State rank
#1184
US rank
#13871

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Westfield, PA
Population (ZIP)
3,256

Population outlook (Tioga County) Hauer SSP2

Today (2025)
40,253 people
By 2030
38,795 · -3.6%
By 2040
35,376 · -12.1%
By 2050
32,081 · -20.3%
By 2075
24,341 · -39.5%
By 2100
17,180 · -57.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Two or more races 2%
Common ancestry
Serbian 2% Romanian 2% Slovak 2%
Foreign-born
1%
Languages at home
99% English-only · Russian/Polish/Slavic 1%

Political lean MEDSL · Tioga

2024 margin
Solid R (+51.8) · D 23.6% · R 75.4% · Other 1.0%
2008→2024 swing
-24.3pp toward R · 2008: -27.4pp · 2024: -51.8pp
All cycles
2024: R+51.8 2020: R+51.2 2016: R+53.6 2012: R+34.8 2008: R+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.89%
Current HPI
286.2987
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

+59.4% since first listed
8 events — show timeline
  • 2026-02-10 Price Changed $74,900 NMPA
  • 2025-11-04 Price Changed $79,900 NMPA
  • 2025-10-04 Price Changed $84,900 NMPA
  • 2025-09-01 Listed $89,900 NMPA
  • 2024-11-11 Price Changed $99,900 NMPA
  • 2024-09-09 Price Changed $109,900 NMPA
  • 2024-07-24 Listed $114,900 NMPA
  • 2011-08-26 Sold (Public Records) $47,000 Public Records

Property tax history

+4.1%/yr

Latest (2026): $1,903 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…