CashFlowRE
Sign in Sign up
75 Germania St Multi-family
B+ Composite 77.56
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
  • Appreciation +8.2/10.0
  • ARV discount +7.5/15.0
  • Schools +3.8/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0

$344,900

75 Germania St · Galeton, PA 16922
3 bd · 5.0 ba · 6,650 sqft · MultiFamily · 125 Days on market
Built 1940 Fair condition 0.33 ac lot ↓ 1% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

GALETON, PA – Discover a versatile commercial investment offering 4 potential income streams in the heart of Pennsylvania's Northern Mountains. Located in Galeton, PA, home of the area's famous Fourth of July fireworks - enjoyed right from your front door - this high-visibility property sits directly across from Berger Lake Park & recreation area and along an ATV-approved Northeast Trail access road connecting 600 miles of riding. The property currently produces $1,100/mo. in immediate income from the community building space & includes 2 residential rental units on the second floor. The expansive main-level space was formerly a restaurant & offers excellent flexibility for retail, professional offices, daycare, or other business uses. In addition, the building presents strong potential to renovate for additional residential rental units, allowing investors to expand income and maximize long-term returns. Seller may consider Owner Financing to qualified Buyers.

Key facts

  • 0.33 acre lot
  • Built 1940
  • Listed 125 days

Tags

HIGH VISIBILITY PROPERTYACROSS FROM BERGER LAKE PARKCOMMUNITY BUILDING SPACERESIDENTIAL RENTAL UNITSEXPANSIVE MAIN LEVEL SPACESTRONG POTENTIAL TO RENOVATE

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/5.0-bath multifamily listed at $345k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $6k ($68k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $345k).
  • Recommended offer: $304k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#1,038 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing B+; Watch: schools D+, health & safety D, amenities F.
  • Galeton Area SD (rural): math 35% / reading 50% proficiency, ranked #484 of 658 in PA (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 20 active listings in the ZIP; 24 units permitted in Potter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $25k of equity ($2k loan paydown + $22k appreciation (6.5% local appreciation)).
  • Potter County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (6.5% appreciation + 3.0% rent growth), your $97k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 125 days — a 12% lower offer ($304k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $303,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 125 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.94%
Cap rate
25.87%
Cash-on-cash
69.90%
DSCR
4.11
GRM
2.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

6.48% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
77.7%
Equity multiple
5.85×
Total profit
$468,005
Equity at exit
$227,436
10-year hold
IRR
74.5%
Equity multiple
12.33×
Total profit
$1,094,026
Equity at exit
$421,936

Cash invested: $96,572 (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 16922

Home prices YoY
4.9%
Active inventory
20
Price-to-rent
34.0×

Monthly cashflow live

Estimated rent
$10,138 medium interval (Pro) →
Mortgage (P&I)
$1,809
Tax est. 1.5%
$431 /mo · $5,174/yr
Insurance
$144
HOA
$0
Vacancy / Maint / Mgmt
$2,129
Net cashflow
$5,625

Break-even live

Break-even rent $3,017
Max offer price $344,900
Occupancy floor 40%

12-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (12 units) $10,138

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
$86,225
Closing costs
$10,347
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 16 events

  1. 2026-06-18
    days on market $344,900 Active 125 DOM
  2. 2026-06-17
    days on market $344,900 Active 124 DOM
  3. 2026-06-16
    days on market $344,900 Active 123 DOM
  4. 2026-06-15
    days on market $344,900 Active 122 DOM
  5. 2026-06-13
    days on market $344,900 Active 120 DOM
  6. 2026-06-12
    days on market $344,900 Active 119 DOM
  7. 2026-06-09
    days on market $344,900 Active 116 DOM
  8. 2026-06-08
    days on market $344,900 Active 115 DOM
  9. 2026-06-08
    days on market $344,900 Active 114 DOM
  10. 2026-06-07
    days on market $344,900 Active 113 DOM
  11. 2026-06-04
    days on market $344,900 Active 110 DOM
  12. 2026-06-02
    days on market $344,900 Active 109 DOM
  13. 2026-06-01
    days on market $344,900 Active 108 DOM
  14. 2026-05-31
    days on market $344,900 Active 107 DOM
  15. 2026-05-09
    price $344,900 999-char remark
    Show marketing remark (999 chars)

    GALETON, PA – Discover a versatile commercial investment offering 4 potential income streams in the heart of Pennsylvania's Northern Mountains. Located in Galeton, PA, home of the area's famous Fourth of July fireworks - enjoyed right from your front door - this high-visibility property sits directly across from Berger Lake Park & recreation area and along an ATV-approved Northeast Trail access road connecting 600 miles of riding. The property currently produces $1,100/mo. in immediate income from the community building space & includes 2 residential rental units on the second floor. The expansive main-level space was formerly a restaurant & offers excellent flexibility for retail, professional offices, daycare, or other business uses. In addition, the building presents strong potential to renovate for additional residential rental units, allowing investors to expand income and maximize long-term returns. Seller may consider Owner Financing to qualified Buyers.

  16. 2026-02-05
    listed $349,900 Active 999-char remark
    Show marketing remark (999 chars)

    GALETON, PA – Discover a versatile commercial investment offering 4 potential income streams in the heart of Pennsylvania's Northern Mountains. Located in Galeton, PA, home of the area's famous Fourth of July fireworks - enjoyed right from your front door - this high-visibility property sits directly across from Berger Lake Park & recreation area and along an ATV-approved Northeast Trail access road connecting 600 miles of riding. The property currently produces $1,100/mo. in immediate income from the community building space & includes 2 residential rental units on the second floor. The expansive main-level space was formerly a restaurant & offers excellent flexibility for retail, professional offices, daycare, or other business uses. In addition, the building presents strong potential to renovate for additional residential rental units, allowing investors to expand income and maximize long-term returns. Seller may consider Owner Financing to qualified Buyers.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$121,656
− Mortgage interest
−$19,320
− Property taxes
−$5,174
− Insurance
−$1,724
− Repairs & maintenance
−$9,732
− Management
−$9,732
− Depreciation
−$10,033
Taxable income
$65,940
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$15,826
After-tax cash flow
$51,680/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This multi-family property requires moderate renovations to its kitchen, exterior, and bathrooms to improve its condition and value. The property is located in a desirable area with potential for increased income from the community building space and residential units.

Repairs flagged

  • Moderate kitchen cabinets — dated and worn
  • Moderate kitchen appliances — dated and worn
  • Moderate bathroom fixtures — dated and worn
  • Moderate exterior siding — weathered and faded
  • Moderate interior paint — faded and uneven

Value-add opportunities

  • Both Kitchen renovation — Modernizing the kitchen can significantly increase both resale and rental value.
  • Both Exterior painting and siding repair — Updating the exterior will enhance curb appeal and property value.
  • Both Bathroom updates — Renovating bathrooms can boost both resale and rental appeal.
  • Both HVAC system upgrade — A new HVAC system will improve comfort and energy efficiency, attracting more tenants and buyers.
  • Both Landscaping and curb appeal improvements — Enhancing the landscaping and curb appeal will make the property more attractive and increase its value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and worn Moderate $3,000–15,000
kitchen appliances · dated and worn Moderate $3,000–15,000
bathroom fixtures · dated and worn Moderate $3,000–15,000
exterior siding · weathered and faded Moderate $3,000–15,000
interior paint · faded and uneven Moderate $3,000–15,000
Total estimated repair cost · 5 items $15,000–75,000

Value-add ROI direction

  • Both Kitchen renovation — Modernizing the kitchen can significantly increase both resale and rental value.
  • Both Exterior painting and siding repair — Updating the exterior will enhance curb appeal and property value.
  • Both Bathroom updates — Renovating bathrooms can boost both resale and rental appeal.
  • Both HVAC system upgrade — A new HVAC system will improve comfort and energy efficiency, attracting more tenants and buyers.
  • Both Landscaping and curb appeal improvements — Enhancing the landscaping and curb appeal will make the property more attractive and increase its value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Galeton Area SD
NCES district ID
4210530
Math proficiency
35% ▼ -5.00%
Reading proficiency
50% ▼ -5.00%
Median HH income
$37,991
Composite
37.72/100
National rank
#8769
State rank
#484 of 658 in PA

Livability — Galeton

Score
66/100
State rank
#1038
US rank
#11568

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Galeton, PA
Population (ZIP)
1,610

Population outlook (Potter County) Hauer SSP2

Today (2025)
15,824 people
By 2030
15,023 · -5.1%
By 2040
13,290 · -16.0%
By 2050
11,572 · -26.9%
By 2075
8,144 · -48.5%
By 2100
5,102 · -67.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2%
Common ancestry
Slovak 3% Romanian 3% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Potter

2024 margin
Solid R (+62.3) · D 18.4% · R 80.7%
2008→2024 swing
-24.9pp toward R · 2008: -37.4pp · 2024: -62.3pp
All cycles
2024: R+62.3 2020: R+60.8 2016: R+63.6 2012: R+45.9 2008: R+37.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.48%
Current HPI
138.961
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

-1.4% since first listed
2 events — show timeline
  • 2026-05-09 Price Changed $344,900 NMPA
  • 2026-02-05 Listed $349,900 NMPA

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…