CashFlowRE
Sign in Sign up
1008 South Ave
C- Composite 54.93
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 +21.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +6.2/10.0
  • Schools +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

1008 South Ave · Bradford, PA 16701
4 bd · 1.5 ba · 2,324 sqft · Other public records · 14 Days on market
Built 1900 0.57 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover the charm and potential of this inviting 4-bedroom, 1.5-bath home featuring hardwood floors throughout and a walk-in kitchen pantry. Enjoy meals in the formal dining area, highlighted by an original oak built-in hutch and elegant oak pocket doors that open to both the family room/formal dining and foyer/formal living room. Walk up the elegant front staircase with original woodwork to four spacious bedrooms with abundant closet space and a full bath offering comfortable living, while a third-floor walk-up attic provides extra storage. Second staircase from kitchen to second level for ease. Covered wrap-around front porch and potential for balcony off rear of home, this space needs T

Key facts

  • Oak pocket doors
  • Formal dining area
  • Hardwood floors

Tags

HARDWOOD FLOORSWALK-IN KITCHEN PANTRYORIGINAL OAK BUILT-IN HUTCHOAK POCKET DOORSFORMAL DINING AREATHIRD-FLOOR WALK-UP ATTIC

Property features AI

Exterior

  • Parking: Detached garage; Two garage spaces
  • Utilities: Electricity connected (circuit breakers); Public water connected; Sewer connected
  • Home design: Two-story home; Existing construction; Shingle roof; Vinyl siding; Block foundation; Property faces a main thoroughfare; Rectangular lot (approx. 0.57 acres, dimensions 131 x 199)
  • Construction: Built as existing structure; Vinyl siding; Shingle roof; Block foundation
  • Exterior features: Blacktop driveway; Balcony; Covered porch

Interior

  • Kitchen: Gas cooktop; Country-style kitchen with pantry and walk-in pantry
  • Bedrooms: Primary and additional bedrooms located on the second floor; Bedroom sizes include: 15 x 14, 15 x 9, 13 x 12, 12 x 11
  • Flooring: Hardwood and varied flooring
  • Bathrooms: One full bathroom; One half bathroom; One main-level bathroom
  • Heating & cooling: Gas forced-air heating
  • Interior features: Ceiling fan(s); Entrance foyer; Separate/formal living room; Country kitchen; Pantry; Walk-in pantry; Natural woodwork
  • Laundry & utility: Main-level laundry; Gas water heater

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 4-bed/1.5-bath other listed at $100k.

Deal economics

  • At list price, monthly cash flow is $153 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Cap rate 8.1% vs local median 4.3% in Bradford — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 69/100 on livability (#814 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Bradford Area SD (town): math 41% / reading 60% proficiency, ranked #187 of 539 in PA (top 35%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 78 active listings in the ZIP; 29 units permitted in McKean County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • McKean County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $99,900

Questions for the listing agent

  1. Built in 1900 — 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.12%
Cap rate
8.13%
Cash-on-cash
6.56%
DSCR
1.29
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-6.2%
Equity multiple
0.77×
Total profit
$-6,402
Equity at exit
$14,895
10-year hold
IRR
3.5%
Equity multiple
1.26×
Total profit
$7,136
Equity at exit
$8,638

Cash invested: $27,972 (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 16701

Home prices YoY
-17.9%
Active inventory
78
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,114 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$162 /mo · $1,942/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$153

Break-even live

Break-even rent $921
Max offer price $99,900
Occupancy floor 81%

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
$24,975
Closing costs
$2,997
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 11 events

  1. 2026-06-18
    days on market $99,900 Active 14 DOM
  2. 2026-06-17
    days on market $99,900 Active 13 DOM
  3. 2026-06-16
    days on market $99,900 Active 12 DOM
  4. 2026-06-15
    days on market $99,900 Active 11 DOM
  5. 2026-06-13
    days on market $99,900 Active 9 DOM
  6. 2026-06-12
    days on market $99,900 Active 8 DOM
  7. 2026-06-09
    days on market $99,900 Active 5 DOM
  8. 2026-06-08
    days on market $99,900 Active 4 DOM
  9. 2026-06-08
    days on market $99,900 Active 3 DOM
  10. 2026-06-07
    remarks 699-char remark
  11. 2026-06-07
    listed $99,900 Active 2 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
$1,942 · $162/mo
Projected year-2 tax
$1,942 · $162/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 2/10 Low 8 d/yr ≥89°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$13,373
− Mortgage interest
−$5,596
− Property taxes
−$1,942
− Insurance
−$500
− Repairs & maintenance
−$1,070
− Management
−$1,070
− Depreciation
−$2,906
Taxable income
$289
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$69
After-tax cash flow
$1,767/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
Bradford Area SD
NCES district ID
4204020
Math proficiency
41% ▼ -5.00%
Reading proficiency
60% ▼ -4.00%
Median HH income
$41,477
Composite
42.31/100
National rank
#3261
State rank
#187 of 539 in PA

Livability — Bradford

Score
69/100
State rank
#814
US rank
#8325

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
16,584

Population outlook (McKean County) Hauer SSP2

Today (2025)
40,518 people
By 2030
39,290 · -3.0%
By 2040
36,438 · -10.1%
By 2050
33,556 · -17.2%
By 2075
27,682 · -31.7%
By 2100
21,726 · -46.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 4% Slovak 2% Iranian 2%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · McKean

2024 margin
Solid R (+47.2) · D 26.0% · R 73.2%
2008→2024 swing
-29.9pp toward R · 2008: -17.3pp · 2024: -47.2pp
All cycles
2024: R+47.2 2020: R+46.2 2016: R+47.2 2012: R+28.2 2008: R+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -32.54%
Current HPI
149.3686
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

1 event — show timeline
  • 2026-06-04 Listed $99,900 UNYREIS

Property tax history

+1.4%/yr

Latest (2025): $1,942 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…