None bd · 3.0 ba ·
3,000 sqft ·
Built 1900
· Townhouse
· Active
· 330 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$0/mo
Mortgage (P&I)
−$918
Tax + insurance
−$161
HOA
−$0
Vac / Maint / Mgmt
−$0
Net cashflow
$-1,078/mo
Annual
$-12,941/yr
Cap rate
-1.10%
Cash-on-cash
-26.41%
DSCR
-0.18
1% rule
0.00%
Cash to close
$49,000
Investor read
This is a ?-bed/3.0-bath townhouse listed at $175k.
At list price, monthly cash flow is $-1k ($-13k/yr) — negative.
Rent doesn't cover operating costs at any purchase price — skip.
It's been on market 330 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $154k (12.0% below list) — sets the bar for market timing.
In year one you build about $6k of equity ($1k loan paydown + $5k appreciation (3.0% local appreciation)).
Location reads 63/100 on livability (#1,309 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D, employment D, amenities F.
Glendale SD (rural): math 39% / reading 62% proficiency, ranked #195 of 539 in PA (top 36%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 6 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).
Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
2 sale attempts since 10y ago; this cycle's ask is 9% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Current owner paid $14k; list at $175k implies a 1150% gain — meaningful room to come down on a strong offer.
By year 6, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Questions for listing agent
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?
It's been on market 330 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
CashFlowRE · CFR-X2H81T6W60QD9F
· Data 2 days agocashflowre.app · 2026-05-29