CashFlowRE
Sign in Sign up
9710 Crane Rd
D Composite 42.17
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).

  • ARV discount +15.0/15.0
  • Appreciation +7.9/10.0
  • Cash flow +5.9/30.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.0/10.0
  • DSCR +0.3/10.0

$189,900

9710 Crane Rd · Cranesville, PA 16410
3 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 7 Days on market
Built 1950 1.50 ac lot $158/sqft · 25% below area Est $252k · 25% under

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

Listing remarks

Wait no longer!!! This solid brick 3-bedroom home is on 1.5 beautiful acres and has wonderful curb appeal. It features plaster walls, many hardwood floors, a nice size kitchen with quality cabinets, and a breakfast area. you'll love the enclosed breeze-way to the 2-car garage and the ever popular covered front porch and back patio. Also, there is a large storage shed in the backyard.

Key facts

  • Plaster walls
  • 1.5 beautiful acres
  • Quality cabinets

Tags

SOLID BRICK HOME1.5 BEAUTIFUL ACRESPLASTER WALLSHARDWOOD FLOORSQUALITY CABINETSBREAKFAST AREA

Property features AI

Exterior

  • Parking: Attached garage; 2-car garage space (6 total parking spaces)
  • Utilities: Well water; Septic tank
  • Home design: Single-family residence; One level / single-story
  • Construction: Brick construction
  • Exterior features: Corner lot; Paved road access; Composition roof

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bedrooms: 7 total rooms (includes bedroom count within rooms total not separately listed)
  • Flooring: Carpet; Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (propane); Central air conditioning
  • Interior features: Full 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 $190k.

Deal economics

  • At list price, monthly cash flow is $-368 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $125k (34.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $113k (40.2% below list).
  • Recommended offer: $113k (40.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#849 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: amenities F, commute F, health & safety D-.
  • Northwestern SD (town): math 35% / reading 48% proficiency, ranked #333 of 539 in PA (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Northwestern El Sch (math 42% / reading 47%, grade F, #815 of 1,518 statewide, top 56%, 348 students, 100% FRL); Northwestern Ms (math 19% / reading 47%, grade F, #346 of 512 statewide, top 69%, 279 students, 100% FRL); Northwestern Shs (math 77%, 410 students, 89% FRL) — zoned schools average 96% FRL vs 50% district-wide (47 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 7 active listings in the ZIP; 364 units permitted in Erie County in 2024 (188 in 5+ unit buildings).

Forward outlook

  • In year one you build about $12k of equity ($1k loan paydown + $11k appreciation (5.9% local appreciation)).
  • Erie County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,481 (40.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.60%
Cap rate
3.97%
Cash-on-cash
-8.29%
DSCR
0.63
GRM
13.9

CMA / ARV

ARV (median comp)
$252,078
List price
$189,900
Delta
-24.67%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

5.87% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.3%
Equity multiple
1.56×
Total profit
$29,951
Equity at exit
$117,828
10-year hold
IRR
10.0%
Equity multiple
3.01×
Total profit
$106,794
Equity at exit
$212,348

Cash invested: $53,172 (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 16410

Home prices YoY
2.3%
Active inventory
7
Price-to-rent
13.9×

Monthly cashflow live

Estimated rent
$1,135 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$189 /mo · $2,268/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$-368

Break-even live

Break-even rent $1,600
Max offer price $124,979
Occupancy floor

Sensitivity live

Price -10% $-260 -5% $-314 +0% $-368 +5% $-421 +10% $-475
Rent -10% $-457 -5% $-412 +0% $-368 +5% $-323 +10% $-278
Rate -1.0pp $-272 -0.5pp $-319 base $-368 +0.5pp $-417 +1.0pp $-467

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
$47,475
Closing costs
$5,697
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 1 events

  1. 2026-05-14
    listed $189,900 Active 386-char remark

ⓘ 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
$2,268 · $189/mo
Projected year-2 tax
$2,634 · $220/mo
Expected delta
+$366/yr (+$31/mo · 16.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥91°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$13,618
− Mortgage interest
−$10,637
− Property taxes
−$2,268
− Insurance
−$950
− Repairs & maintenance
−$1,089
− Management
−$1,089
− Depreciation
−$5,524
Taxable loss
−$7,941
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,906
After-tax cash flow
$-2,504/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
Northwestern SD
NCES district ID
4217880
Math proficiency
35% ▼ -24.00%
Reading proficiency
48% ▼ -22.00%
Median HH income
$48,180
Composite
35.51/100
National rank
#4912
State rank
#333 of 539 in PA

Livability — Cranesville

Score
69/100
State rank
#849
US rank
#8910

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,987

Population outlook (Erie County) Hauer SSP2

Today (2025)
272,159 people
By 2030
266,299 · -2.2%
By 2040
250,987 · -7.8%
By 2050
234,925 · -13.7%
By 2075
199,164 · -26.8%
By 2100
162,985 · -40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 2% Black 1% Pacific Islander 1%
Common ancestry
Romanian 11% Scotch-Irish 3% Portuguese 2%
Foreign-born
0%

Political lean MEDSL · Erie

2024 margin
Toss-up / Even · D 49.0% · R 50.0%
2008→2024 swing
-20.9pp toward R · 2008: 19.9pp · 2024: -1.0pp
All cycles
2024: R+1.0 2020: D+1.0 2016: R+2.0 2012: D+16.9 2008: D+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.87%
Current HPI
260.6066
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

2 events — show timeline
  • 2026-05-21 Pending GEBOR
  • 2026-05-14 Listed $189,900 GEBOR

Property tax history

+3.6%/yr

Latest (2026): $2,268 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…