CashFlowRE
Sign in Sign up
1216 Centennial Dr
B- Composite 69.83
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 +3.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

1216 Centennial Dr · Windber, PA 15963
4 bd · 2.5 ba · 2,102 sqft · SingleFamily · 6 Days on market
0.38 ac lot

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

Listing remarks

Welcome to 1216 Centennial Drive! Spacious 4-Bedroom Home in Forest Hills School District. Nestled on a spacious 0.38-acre corner lot , this lovely 2-story home offers an abundance of room, modern conveniences, and fantastic outdoor features. Boasting 4 bedrooms, 3 baths (2 full, 1 half), and a generous above-grade living space, this property is perfect for anyone looking for room to grow. Step inside to a sprawling, bright Living Room and an adjacent formal Dining Room, both featuring durable, modern laminate flooring. The heart of the home is the massive Eat-in Kitchen, complete with stylish ceramic tile, ample Formica counter space, and included appliances (stove and dishwasher). For ult

Key facts

  • Outdoor features
  • Eat-in kitchen
  • Ceramic tile

Tags

CORNER LOTOUTDOOR FEATURESEAT-IN KITCHENCERAMIC TILEDEDICATED LAUNDRY ROOMOVERSIZED WALK-IN CLOSET

Property features AI

Exterior

  • Parking: Detached 4-car garage
  • Utilities: Public water; Public sewer (sewer available)
  • Home design: Single-family residence; Two stories
  • Construction: Aluminum siding; Metal roof
  • Exterior features: Porch; Corner lot; Public maintained road frontage on a city street

Interior

  • Kitchen: Dishwasher; Range/Oven
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central air conditioning; Baseboard heating; Forced air heating; Electric and natural gas heating
  • Interior features: Eat-in kitchen; High-speed internet
  • Laundry & utility: Washer; Dryer; Laundry on main level; Full unfinished 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 4-bed/2.5-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $569 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).

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.
  • Forest Hills SD (rural): math 40% / reading 47% proficiency, ranked #293 of 539 in PA (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 45 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Cambria County population projected at -28% 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 $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 27y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $11k; list at $90k implies a 702% gain — meaningful room to come down on a strong offer.
Recommended offer $89,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
1.62%
Cap rate
13.89%
Cash-on-cash
27.15%
DSCR
2.21
GRM
5.2

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
21.1%
Equity multiple
1.86×
Total profit
$21,695
Equity at exit
$13,404
10-year hold
IRR
29.2%
Equity multiple
3.60×
Total profit
$65,572
Equity at exit
$7,773

Cash invested: $25,172 (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 15963

Home prices YoY
-24.4%
Active inventory
45
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,452 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$69 /mo · $828/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$569

Break-even live

Break-even rent $731
Max offer price $89,900
Occupancy floor 56%

Sensitivity live

Price -10% $620 -5% $595 +0% $569 +5% $544 +10% $519
Rent -10% $455 -5% $512 +0% $569 +5% $627 +10% $684
Rate -1.0pp $615 -0.5pp $592 base $569 +0.5pp $546 +1.0pp $522

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
$22,475
Closing costs
$2,697
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 8 events

  1. 2026-06-01
    status $89,900 Pending 6 DOM
  2. 2026-06-01
    days on market $89,900 Active 6 DOM
  3. 2026-05-31
    days on market $89,900 Active 5 DOM
  4. 2026-05-26
    listed $89,900 Active
  5. 2011-10-11
    soldstatus $11,210
  6. 1999-12-11
    soldstatus $60,000
  7. 1999-01-26
    listed $64,900
  8. 1986-06-01
    soldstatus $25,000

ⓘ 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
$828 · $69/mo
Projected year-2 tax
$1,124 · $94/mo
Expected delta
+$296/yr (+$25/mo · 35.8%)

ⓘ 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 2/10 Low 7 d/yr ≥89°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
$17,427
− Mortgage interest
−$5,036
− Property taxes
−$828
− Insurance
−$450
− Repairs & maintenance
−$1,394
− Management
−$1,394
− Depreciation
−$2,615
Taxable income
$5,711
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,371
After-tax cash flow
$5,463/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
Forest Hills SD
NCES district ID
4209940
Math proficiency
40% ▼ -8.00%
Reading proficiency
47% ▼ -20.00%
Median HH income
$48,950
Composite
37.27/100
National rank
#4452
State rank
#293 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

Population (ZIP)
10,383

Population outlook (Cambria County) Hauer SSP2

Today (2025)
122,754 people
By 2030
115,827 · -5.6%
By 2040
101,309 · -17.5%
By 2050
88,379 · -28.0%
By 2075
65,237 · -46.9%
By 2100
46,909 · -61.8%

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 · Cambria

2024 margin
Solid R (+39.7) · D 29.8% · R 69.5%
2008→2024 swing
-40.4pp toward R · 2008: 0.7pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+37.3 2016: R+37.8 2012: R+17.8 2008: D+0.7

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

+259.6% since first listed
5 events — show timeline
  • 2026-05-26 Listed $89,900 CSMLS
  • 2011-10-11 Sold (Public Records) $11,210 Public Records
  • 1999-12-11 Sold (Public Records) $60,000 Public Records
  • 1999-01-26 Listed $64,900 CSMLS
  • 1986-06-01 Sold (Public Records) $25,000 Public Records

Property tax history

+2.5%/yr

Latest (2026): $828 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…