CashFlowRE
Sign in Sign up
719 Suter St
C+ Composite 61.08
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 +8.5/10.0
  • ARV discount +5.2/15.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$56,900

719 Suter St · Ferndale, PA 15905
2 bd · 2.0 ba · 940 sqft · SingleFamily · 44 Days on market
0.25 ac lot $61/sqft · 5% above area Est $54k · 5% over

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

Listing remarks MLS

This updated 2-bedroom, 2-bathroom home is located on a quiet dead-end street within Ferndale School District, featuring a private wooded backyard and a covered porch. The main level includes an eat-in kitchen with stainless steel gas range, a living room with newly refinished hardwoods, a full bath, and a versatile bonus room perfect for an office or pantry. Upstairs, you will find two bedrooms, a newly added 3/4 bathroom, and a walk-up attic for extra storage. The basement provides laundry hookups and additional storage rooms, while the exterior features an oversized shed. Recent improvements include fresh paint, new flooring, updated light and plumbing fixtures, new doors, and sewer work. Schedule your tour today.

Key facts

  • Covered porch
  • Eat-in kitchen
  • Versatile bonus room

Tags

PRIVATE WOODED BACKYARDCOVERED PORCHEAT-IN KITCHENSTAINLESS STEEL GAS RANGEVERSATILE BONUS ROOMNEWLY ADDED 3/4 BATHROOM

Property features AI

Exterior

  • Parking: Detached garage; Off-street parking; On-street parking; Total 2 parking spaces
  • Utilities: Public water; Public sewer
  • Home design: 2-story residence; Resale property; Asphalt roof
  • Construction: Asphalt roof
  • Exterior features: Public water; Public sewer; 0.25-acre lot

Interior

  • Kitchen: Stove; Some gas appliances
  • Flooring: Hardwood flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air gas heating
  • Interior features: Multi-pane windows; Unfinished walk-out 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 2-bed/2.0-bath single-family listed at $57k.

Deal economics

  • At list price, monthly cash flow is $146 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($770 rent vs $57k).
  • Recommended offer: $55k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#649 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Ferndale Area SD (suburban): math 31% / reading 56% proficiency, ranked #316 of 539 in PA (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 93 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% of comp listings sitting > 30 days — soft ceiling on asking rent; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).
  • This rent is only 13% of the median local income ($69k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $393 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $16k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 12y 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 $35k; list at $57k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price.
Recommended offer $55,193 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.35%
Cap rate
9.38%
Cash-on-cash
11.01%
DSCR
1.49
GRM
6.2

CMA / ARV

ARV (median comp)
$54,102
List price
$56,900
Delta
5.17%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
817 Park Ave R Ave 0.38mi 2/1.0 960 (+2%) 2mo $20,000 $21 73
304 Midway Dr 0.10mi 3/2.0 (+1) 1,026 (+9%) 6mo $29,900 $29 70
752 Linden Ave 0.62mi 2/1.0 934 (-1%) 9mo $80,900 $87 58
106 Krider St 0.41mi 2/1.0 1,001 (+6%) 14mo $94,900 $95 55
1355 Franklin St 0.55mi 2/1.0 868 (-8%) 4mo $68,000 $78 54
609 Highland Ave 0.73mi 2/1.0 900 (-4%) 6mo $45,000 $50 50
721 Glenwood Ave 0.41mi 3/1.0 (+1) 1,040 (+11%) 8mo $101,000 $97 47
721 Glenwood Ave 0.41mi 3/1.0 (+1) 1,040 (+11%) 8mo $101,000 $97 47
717 Glenwood Ave 0.40mi 3/1.0 (+1) 1,064 (+13%) 8mo $35,000 $33 44
225 Columbia St 0.70mi 2/1.0 826 (-12%) 1mo $67,500 $82 43
419 Liberty Ave 0.53mi 2/1.0 815 (-13%) 11mo $65,000 $80 40
120 Northwood Ave 0.57mi 3/1.0 (+1) 1,073 (+14%) 8mo $67,500 $63 34

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
$142
Equity at exit
$8,484
10-year hold
IRR
10.0%
Equity multiple
1.77×
Total profit
$12,329
Equity at exit
$4,920

Cash invested: $15,932 (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 15905

Home prices YoY
-31.1%
Active inventory
93
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$770 high interval (Pro) →
Mortgage (P&I)
$298
Tax from tax record
$140 /mo · $1,684/yr
Insurance
$24
HOA
$0
Vacancy / Maint / Mgmt
$162
Net cashflow
$146

Break-even live

Break-even rent $585
Max offer price $56,900
Occupancy floor 76%

Sensitivity live

Price -10% $178 -5% $162 +0% $146 +5% $130 +10% $114
Rent -10% $85 -5% $116 +0% $146 +5% $177 +10% $207
Rate -1.0pp $175 -0.5pp $161 base $146 +0.5pp $131 +1.0pp $116

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
$14,225
Closing costs
$1,707
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.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
520 Vickroy Ave Johnstown, PA 1.0 1.0 1125 $500 $0.44 45d 1 0.21mi
522 Vickroy Ave Johnstown, PA 3.0 1.0 1125 $850 $0.76 45d 1 0.21mi
619 Grove Ave Johnstown, PA 2.0 2.0 1100 $1,050 $0.95 45d 1 0.69mi
1201 Heeney Ave Johnstown, PA 1.0–3.0 1.0 750 $950 $1.27 5d 1 0.99mi
343 Linden Ave Unit 2 Johnstown, PA 1.0 1.0 850 $675 $0.79 45d 1 1.03mi

Listing history 33 events

  1. 2026-06-19
    days on market $56,900 Active 44 DOM
  2. 2026-06-18
    days on market $56,900 Active 43 DOM
  3. 2026-06-17
    days on market $56,900 Active 42 DOM
  4. 2026-06-16
    days on market $56,900 Active 41 DOM
  5. 2026-06-15
    days on market $56,900 Active 40 DOM
  6. 2026-06-14
    days on market $56,900 Active 38 DOM
  7. 2026-06-12
    days on market $56,900 Active 37 DOM
  8. 2026-06-09
    days on market $56,900 Active 34 DOM
  9. 2026-06-08
    days on market $56,900 Active 33 DOM
  10. 2026-06-07
    days on market $56,900 Active 32 DOM
  11. 2026-06-05
    days on market $56,900 Active 29 DOM
  12. 2026-06-03
    days on market $56,900 Active 28 DOM
  13. 2026-06-02
    days on market $56,900 Active 27 DOM
  14. 2026-06-01
    days on market $56,900 Active 26 DOM
  15. 2026-05-31
    days on market $56,900 Active 25 DOM
  16. 2026-05-30
    days on market $56,900 Active 24 DOM
  17. 2026-05-05
    listed $56,900 Active 726-char remark
    Show marketing remark (726 chars)

    This updated 2-bedroom, 2-bathroom home is located on a quiet dead-end street within Ferndale School District, featuring a private wooded backyard and a covered porch. The main level includes an eat-in kitchen with stainless steel gas range, a living room with newly refinished hardwoods, a full bath, and a versatile bonus room perfect for an office or pantry. Upstairs, you will find two bedrooms, a newly added 3/4 bathroom, and a walk-up attic for extra storage. The basement provides laundry hookups and additional storage rooms, while the exterior features an oversized shed. Recent improvements include fresh paint, new flooring, updated light and plumbing fixtures, new doors, and sewer work. Schedule your tour today.

  18. 2025-12-06
    historical Active Under Contract
  19. 2025-12-06
    historical Contingent
  20. 2025-11-05
    price $56,900
  21. 2025-11-05
    price $56,900
  22. 2025-09-06
    price $59,900
  23. 2025-09-06
    price $59,900
  24. 2025-08-27
    listed $62,500 Active
  25. 2025-08-27
    listed $62,500 Active
  26. 2024-05-31
    soldstatus $35,000 Closed
  27. 2024-05-02
    status Pending
  28. 2024-04-29
    listed $24,900 Active
  29. 2023-08-29
    historical
  30. 2023-08-11
    listed $49,900 Active
  31. 2014-12-04
    soldstatus $17,000
  32. 2014-12-03
    soldstatus $17,000
  33. 2014-05-28
    listed $21,000

ⓘ 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
$1,684 · $140/mo
Projected year-2 tax
$1,684 · $140/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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥93°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$9,245
− Mortgage interest
−$3,187
− Property taxes
−$1,684
− Insurance
−$284
− Repairs & maintenance
−$740
− Management
−$740
− Depreciation
−$1,655
Taxable income
$954
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$229
After-tax cash flow
$1,525/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
Ferndale Area SD
NCES district ID
4209750
Math proficiency
31% ▼ -13.00%
Reading proficiency
56% ▼ -5.00%
Median HH income
$37,748
Composite
36.12/100
National rank
#4750
State rank
#316 of 539 in PA

Livability — Ferndale

Score
72/100
State rank
#649
US rank
#6305

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ferndale, PA
County
Cambria County · 30,791 people
Metro
Johnstown, PA
Population (ZIP)
19,329
Household income
$69,212
Rent vs Own
21.4% rent · 78.6% own
Severe rent burden
359.0

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 (92%)
Race & ethnicity
White 92% Two or more races 3% Hispanic / Latino 2% Black 2%
Common ancestry
Romanian 7% Scotch-Irish 1% Italian 1%
Foreign-born
2% · Canada
Languages at home
96% 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
▼ -64.18%
Current HPI
142.5218
Rent YoY
Metro
Johnstown, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+171.0% since first listed
18 events — show timeline
  • 2026-05-05 Listed $56,900 West Penn MLS
  • 2026-05-05 Listed $56,900 CSMLS
  • 2025-12-06 Contingent CSMLS
  • 2025-12-06 Contingent West Penn MLS
  • 2025-11-05 Price Changed $56,900 CSMLS
  • 2025-11-05 Price Changed $56,900 West Penn MLS
  • 2025-09-06 Price Changed $59,900 CSMLS
  • 2025-09-06 Price Changed $59,900 West Penn MLS
  • 2025-08-27 Listed $62,500 West Penn MLS
  • 2025-08-27 Listed $62,500 CSMLS
  • 2024-05-31 Sold (MLS) $35,000 CSMLS
  • 2024-05-02 Pending CSMLS
  • 2024-04-29 Listed $24,900 CSMLS
  • 2023-08-29 Listing Removed BRIGHT MLS
  • 2023-08-11 Listed $49,900 BRIGHT MLS
  • 2014-12-04 Sold (MLS) $17,000 CSMLS
  • 2014-12-03 Sold (Public Records) $17,000 Public Records
  • 2014-05-28 Listed $21,000 CSMLS

Property tax history

+2.2%/yr

Latest (2026): $1,684 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…