CashFlowRE
Sign in Sign up
300 8th St
B Composite 70.45
Why this score? — see what drove the B 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$34,950

300 8th St · Windber, PA 15963
3 bd · 1.0 ba · 1,326 sqft · SingleFamily public records · 41 Days on market
Built 1910 5,227 sqft lot $26/sqft · 69% below area ↓ 13% since listing

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

Listing remarks MLS

This 5 bedroom/1 bathroom in the Windber Borough has loads of potential and would make a great summer project house. Located on a corner lot. Extras include an enclosed front porch and rear deck.

Key facts

  • Rear deck
  • Corner lot
  • Enclosed front porch

Tags

CORNER LOTENCLOSED FRONT PORCHREAR DECK

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story frame house; Asphalt roof; Resale property
  • Construction: Frame construction; Asphalt roof
  • Exterior features: Public transportation access nearby

Interior

  • Bedrooms: Upper-level bedroom (at least 1 listed)
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating; Oil fuel
  • Interior features: Carpet flooring; Full, walk-up 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 $35k.

Deal economics

  • At list price, monthly cash flow is $791 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Recommended offer: $34k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#606 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: employment D, crime F, amenities F.
  • Windber Area SD (suburban): math 45% / reading 60% proficiency, ranked #166 of 539 in PA (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Windber El Sch (math 45% / reading 60%, grade C-, #578 of 1,518 statewide, top 38%, 620 students, 56% FRL); Windber Area Ms (math 32% / reading 63%, grade C-, #156 of 512 statewide, top 32%, 255 students, 60% FRL); Windber Area Hs (math 87% / reading 50%, grade B, #58 of 437 statewide, top 13%, 332 students, 32% FRL).
  • Market conditions: 46 active listings in the ZIP; 78 units permitted in Somerset County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $242 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Somerset County population projected at -21% 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 $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($34k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $5k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.1% of price; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $33,901 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  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
4.02%
Cap rate
33.44%
Cash-on-cash
96.95%
DSCR
5.31
GRM
2.1

CMA / ARV

ARV (median comp)
$113,436
List price
$34,950
Delta
-69.19%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
301 8th St 0.02mi 3/2.0 1,356 (+2%) 2mo $160,000 $118 90
306 12th St 0.27mi 3/2.0 1,400 (+6%) 6mo $92,000 $66 69
711 Graham Ave 0.16mi 3/1.0 1,232 (-7%) 15mo $20,000 $16 68
310 11th St 0.20mi 2/2.0 (-1) 1,233 (-7%) 3mo $120,000 $97 67
218 Jefferson Ave 0.44mi 3/1.5 1,352 (+2%) 15mo $90,000 $67 62
404 Hugh St 0.37mi 3/2.5 1,266 (-4%) 12mo $205,000 $162 59
211 Railroad St 0.71mi 3/2.0 1,305 (-2%) 3mo $95,000 $73 58
1210 Somerset Ave 0.34mi 3/2.0 1,500 (+13%) 2mo $128,000 $85 57
707 12th St 0.43mi 3/2.0 1,274 (-4%) 19mo $192,500 $151 54
808 12th St 0.53mi 3/2.5 1,412 (+6%) 12mo $187,500 $133 48
1805 Somerset Ave 0.70mi 2/1.5 (-1) 1,246 (-6%) 12mo $95,000 $76 40
507 Luther St 0.46mi 3/3.0 1,164 (-12%) 15mo $125,000 $107 38

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
98.0%
Equity multiple
5.57×
Total profit
$44,758
Equity at exit
$5,211
10-year hold
IRR
Equity multiple
11.64×
Total profit
$104,091
Equity at exit
$3,022

Cash invested: $9,786 (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 15963

Home prices YoY
-24.4%
Active inventory
46
Price-to-rent
2.1×

Monthly cashflow live

Estimated rent
$1,404 medium interval (Pro) →
Mortgage (P&I)
$183
Tax from tax record
$121 /mo · $1,448/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$791

Break-even live

Break-even rent $403
Max offer price $34,950
Occupancy floor 39%

Sensitivity live

Price -10% $810 -5% $800 +0% $791 +5% $781 +10% $771
Rent -10% $680 -5% $735 +0% $791 +5% $846 +10% $902
Rate -1.0pp $808 -0.5pp $799 base $791 +0.5pp $782 +1.0pp $772

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
$8,738
Closing costs
$1,048
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 18 events

  1. 2026-06-21
    days on market $34,950 Active 41 DOM
  2. 2026-06-21
    days on market $34,950 Active 40 DOM
  3. 2026-06-18
    days on market $34,950 Active 38 DOM
  4. 2026-06-17
    days on market $34,950 Active 37 DOM
  5. 2026-06-16
    days on market $34,950 Active 36 DOM
  6. 2026-06-15
    days on market $34,950 Active 35 DOM
  7. 2026-06-13
    days on market $34,950 Active 33 DOM
  8. 2026-06-12
    pricedays on market $34,950 Active 32 DOM
    Show marketing remark (195 chars)

    This 5 bedroom/1 bathroom in the Windber Borough has loads of potential and would make a great summer project house. Located on a corner lot. Extras include an enclosed front porch and rear deck.

  9. 2026-06-09
    days on market $39,950 Active 29 DOM
  10. 2026-06-08
    days on market $39,950 Active 28 DOM
  11. 2026-06-08
    days on market $39,950 Active 27 DOM
  12. 2026-06-07
    days on market $39,950 Active 26 DOM
  13. 2026-06-04
    days on market $39,950 Active 23 DOM
  14. 2026-06-02
    days on market $39,950 Active 22 DOM
  15. 2026-06-01
    days on market $39,950 Active 21 DOM
  16. 2026-05-31
    days on market $39,950 Active 20 DOM
  17. 2026-05-11
    listed $39,950 Active 195-char remark
    Show marketing remark (195 chars)

    This 5 bedroom/1 bathroom in the Windber Borough has loads of potential and would make a great summer project house. Located on a corner lot. Extras include an enclosed front porch and rear deck.

  18. 2026-05-11
    listed $39,950 Active 195-char remark
    Show marketing remark (195 chars)

    This 5 bedroom/1 bathroom in the Windber Borough has loads of potential and would make a great summer project house. Located on a corner lot. Extras include an enclosed front porch and rear deck.

ⓘ 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
$1,448 · $121/mo
Projected year-2 tax
$1,448 · $121/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 8 d/yr ≥91°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$16,847
− Mortgage interest
−$1,958
− Property taxes
−$1,448
− Insurance
−$175
− Repairs & maintenance
−$1,348
− Management
−$1,348
− Depreciation
−$1,017
Taxable income
$9,554
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,293
After-tax cash flow
$7,194/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
Windber Area SD
NCES district ID
4226610
Math proficiency
45% ▼ -14.00%
Reading proficiency
60% ▼ -13.00%
Median HH income
$36,802
Composite
43.54/100
National rank
#2985
State rank
#166 of 539 in PA

Livability — Windber

Score
72/100
State rank
#606
US rank
#5843

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Windber, PA
Population (ZIP)
10,383

Population outlook (Somerset County) Hauer SSP2

Today (2025)
71,318 people
By 2030
68,555 · -3.9%
By 2040
62,447 · -12.4%
By 2050
56,437 · -20.9%
By 2075
44,453 · -37.7%
By 2100
32,408 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Romanian 17% Slovak 3% Iranian 3%
Foreign-born
0%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Somerset

2024 margin
Solid R (+57.2) · D 21.0% · R 78.3%
2008→2024 swing
-32.2pp toward R · 2008: -25.0pp · 2024: -57.2pp
All cycles
2024: R+57.2 2020: R+56.3 2016: R+55.9 2012: R+42.9 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.99%
Current HPI
142.2017
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

-12.5% since first listed
4 events — show timeline
  • 2026-06-12 Price Changed $34,950 CSMLS
  • 2026-06-12 Price Changed $34,950 West Penn MLS
  • 2026-05-11 Listed $39,950 CSMLS
  • 2026-05-11 Listed $39,950 West Penn MLS

Property tax history

+4.6%/yr

Latest (2026): $1,448 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…