CashFlowRE
Sign in Sign up
109 E Dubois Ave
D Composite 44.18
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).

  • Appreciation +10.0/10.0
  • Cash flow +9.1/30.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Schools +3.9/10.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0

$168,000

109 E Dubois Ave · DuBois, PA 15801
7 bd · 2.5 ba · 2,864 sqft · Other · 54 Days on market
Built 1900 2,861 sqft lot

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

Listing remarks

Large 7-bedroom, 3-bath home offering approximately 2,800+ sq ft of living space. Property features a remodeled kitchen and updated flooring in the main living areas. Spacious layout with generously sized bedrooms provides flexibility for a variety of uses. Situated on a sizable lot with additional basement space for storage. Built in 1900 with solid structure and functional layout. Prior sale in 2022. Property presents a strong opportunity for investors or buyers looking for a value-add property. Please allow notice for showings. Contact listing agent to schedule all appointments.

Key facts

  • Remodeled kitchen
  • Updated flooring
  • Sizable lot

Tags

REMODELED KITCHENUPDATED FLOORINGSIZABLE LOTADDITIONAL BASEMENT SPACE

Property features AI

Exterior

  • Parking: Off-street parking for 3 vehicles
  • Utilities: Public water; Public sewer
  • Home design: Vinyl siding
  • Construction: Vinyl siding construction
  • Exterior features: Off-street parking (3 total spaces); Resale property

Interior

  • Kitchen: Kitchen included; Refrigerator; Stove
  • Bedrooms: Upper-level bedrooms including Bedroom 2, Bedroom 3, Bedroom 4, Bedroom 5; Main-level bedroom (Bedroom 2); Bonus rooms on main and upper levels
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Gas heating
  • Interior features: Interior entry basement; Total of 11 rooms
  • Laundry & utility: Washer; Dryer; Some gas appliances

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 7-bed/2.5-bath other listed at $168k.

Deal economics

  • At list price, monthly cash flow is $-128 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $145k (13.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $118k (29.7% below list).
  • Recommended offer: $118k (29.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 81/100 on livability (#165 in PA, #1,370 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: employment D+, commute F.
  • Dubois Area SD (town): math 38% / reading 55% proficiency, ranked #262 of 539 in PA (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Juniata El Sch (math 47% / reading 57%, grade C-, #586 of 1,518 statewide, top 42%, 273 students, 100% FRL); Dubois Area Ms (math 26% / reading 51%, grade F, #275 of 512 statewide, top 55%, 1,062 students, 100% FRL); Dubois Area Shs (math 72% / reading 24%, grade D, #153 of 437 statewide, top 37%, 924 students, 100% FRL) — zoned schools average 100% FRL vs 45% district-wide (55 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 42 active listings in the ZIP; 99 units permitted in Clearfield County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $18k of equity ($1k loan paydown + $17k appreciation (10.0% local appreciation)).
  • Clearfield County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$45k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($163k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,083 (29.7% 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. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-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. 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?
  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
0.70%
Cap rate
5.38%
Cash-on-cash
-3.26%
DSCR
0.85
GRM
11.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.9%
Equity multiple
2.77×
Total profit
$83,312
Equity at exit
$151,348
10-year hold
IRR
19.7%
Equity multiple
6.35×
Total profit
$251,654
Equity at exit
$326,387

Cash invested: $47,040 (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 15801

Home prices YoY
6.3%
Active inventory
42
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$1,181 medium interval (Pro) →
Mortgage (P&I)
$881
Tax from tax record
$110 /mo · $1,316/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$-128

Break-even live

Break-even rent $1,343
Max offer price $145,417
Occupancy floor

Sensitivity live

Price -10% $-33 -5% $-80 +0% $-128 +5% $-175 +10% $-223
Rent -10% $-221 -5% $-174 +0% $-128 +5% $-81 +10% $-35
Rate -1.0pp $-43 -0.5pp $-85 base $-128 +0.5pp $-171 +1.0pp $-216

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
$42,000
Closing costs
$5,040
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 19 events

  1. 2026-06-21
    days on market $168,000 Active 54 DOM
  2. 2026-06-21
    days on market $168,000 Active 53 DOM
  3. 2026-06-18
    days on market $168,000 Active 51 DOM
  4. 2026-06-17
    days on market $168,000 Active 50 DOM
  5. 2026-06-16
    days on market $168,000 Active 49 DOM
  6. 2026-06-15
    days on market $168,000 Active 48 DOM
  7. 2026-06-13
    days on market $168,000 Active 46 DOM
  8. 2026-06-12
    days on market $168,000 Active 45 DOM
  9. 2026-06-09
    days on market $168,000 Active 42 DOM
  10. 2026-06-08
    days on market $168,000 Active 41 DOM
  11. 2026-06-08
    days on market $168,000 Active 40 DOM
  12. 2026-06-07
    days on market $168,000 Active 39 DOM
  13. 2026-06-04
    days on market $168,000 Active 36 DOM
  14. 2026-06-02
    days on market $168,000 Active 35 DOM
  15. 2026-06-01
    days on market $168,000 Active 34 DOM
  16. 2026-05-31
    days on market $168,000 Active 33 DOM
  17. 2026-04-28
    listed $168,000 Active 588-char remark
  18. 2022-05-18
    soldstatus $183,000
  19. 2015-11-19
    soldstatus $90,500

ⓘ 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
$1,316 · $110/mo
Projected year-2 tax
$1,985 · $165/mo
Expected delta
+$669/yr (+$56/mo · 50.8%)

ⓘ 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 3/10 Moderate 7 d/yr ≥93°F today · 18 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
$14,170
− Mortgage interest
−$9,411
− Property taxes
−$1,316
− Insurance
−$840
− Repairs & maintenance
−$1,134
− Management
−$1,134
− Depreciation
−$4,887
Taxable loss
−$4,551
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,092
After-tax cash flow
$-442/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
Dubois Area SD
NCES district ID
4207830
Math proficiency
38% ▼ -7.00%
Reading proficiency
55% ▼ -10.00%
Median HH income
$42,951
Composite
39.15/100
National rank
#4031
State rank
#262 of 539 in PA

Livability — DuBois

Score
81/100
State rank
#165
US rank
#1370

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
DuBois, PA
Population (ZIP)
20,251

Population outlook (Clearfield County) Hauer SSP2

Today (2025)
79,658 people
By 2030
78,358 · -1.6%
By 2040
74,670 · -6.3%
By 2050
70,186 · -11.9%
By 2075
60,391 · -24.2%
By 2100
46,886 · -41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Romanian 8% Slovak 2% Italian 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Clearfield

2024 margin
Solid R (+51.5) · D 23.9% · R 75.4%
2008→2024 swing
-39.4pp toward R · 2008: -12.1pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+49.5 2016: R+49.6 2012: R+28.9 2008: R+12.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 16.17%
Current HPI
273.6078
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

+85.6% since first listed
3 events — show timeline
  • 2026-04-28 Listed $168,000 West Penn MLS
  • 2022-05-18 Sold (Public Records) $183,000 Public Records
  • 2015-11-19 Sold (Public Records) $90,500 Public Records

Property tax history

+3.2%/yr

Latest (2026): $1,316 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…