CashFlowRE
Sign in Sign up
658 Route 536
D Composite 41.87
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.0/30.0
  • Schools +4.0/10.0
  • Appreciation +3.9/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • 1% rule +1.4/10.0

$129,900

658 Route 536 · Ringgold, PA 16040
2 bd · 1.5 ba · 600 sqft · Other public records · 157 Days on market
Built 1895 0.25 ac lot $216/sqft · 65% above area Est $157k · 17% under

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

Listing remarks MLS

Make this one your own! This 2 bed 1.5 bath home with a detached 1 car garage is ready for you to call home! Some cosmetic work and this one will shine! Contains a shed out back for your favorite hobby, toys or extra storage. A new furnace was installed last May. Newer metal roof. This one has good bones and needs a bit of TLC. Purchase the home next door for yourself and this one for your bestie or favorite people. . Come take a look and bring your offer. Great for a starter home or rental. and only 16 miles to Punxsutawney, 8 miles to New Bethlehem, 13 miles to Brookville close to everything but out of town for country living. Come see for yourself!

Key facts

  • Backyard shed
  • 0.25 acre lot
  • 3 garage spots

Tags

BACKYARD SHED

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 2-bed/1.5-bath other listed at $130k.

Deal economics

  • At list price, monthly cash flow is $-133 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $106k (18.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $83k (36.1% below list).
  • Recommended offer: $83k (36.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Punxsutawney Area SD (town): math 43% / reading 53% proficiency, ranked #239 of 539 in PA (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 4 active listings in the ZIP; 41 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.2%/yr); year-one equity from $898 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Jefferson County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 157 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $13k; list at $130k implies a 899% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1895 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $83,005 (36.1% 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 157 days. Have you received any prior offers? Is the seller open to a 36% concession, seller financing, or rate buy-down credit?
  3. Built in 1895 — 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. 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
0.64%
Cap rate
5.07%
Cash-on-cash
-4.38%
DSCR
0.81
GRM
13.0

CMA / ARV

ARV (median comp)
$157,217
List price
$129,900
Delta
-17.38%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

-2.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-18.1%
Equity multiple
0.31×
Total profit
$-25,007
Equity at exit
$24,214
10-year hold
IRR
-11.2%
Equity multiple
0.21×
Total profit
$-28,862
Equity at exit
$19,734

Cash invested: $36,372 (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 16040

Home prices YoY
-2.3%
Active inventory
4
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$830 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$53 /mo · $638/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$174
Net cashflow
$-133

Break-even live

Break-even rent $998
Max offer price $106,442
Occupancy floor

Sensitivity live

Price -10% $-59 -5% $-96 +0% $-133 +5% $-170 +10% $-206
Rent -10% $-198 -5% $-166 +0% $-133 +5% $-100 +10% $-67
Rate -1.0pp $-67 -0.5pp $-100 base $-133 +0.5pp $-166 +1.0pp $-201

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
$32,475
Closing costs
$3,897
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 23 events

  1. 2026-06-21
    days on market $129,900 Active 157 DOM
  2. 2026-06-18
    days on market $129,900 Active 155 DOM
  3. 2026-06-17
    days on market $129,900 Active 154 DOM
  4. 2026-06-16
    days on market $129,900 Active 153 DOM
  5. 2026-06-15
    days on market $129,900 Active 152 DOM
  6. 2026-06-13
    days on market $129,900 Active 150 DOM
  7. 2026-06-12
    days on market $129,900 Active 149 DOM
  8. 2026-06-09
    days on market $129,900 Active 146 DOM
  9. 2026-06-08
    days on market $129,900 Active 145 DOM
  10. 2026-06-08
    days on market $129,900 Active 144 DOM
  11. 2026-06-07
    days on market $129,900 Active 143 DOM
  12. 2026-06-04
    days on market $129,900 Active 140 DOM
  13. 2026-06-02
    days on market $129,900 Active 139 DOM
  14. 2026-06-01
    days on market $129,900 Active 138 DOM
  15. 2026-05-31
    days on market $129,900 Active 137 DOM
  16. 2026-05-19
    price $129,900 659-char remark
    Show marketing remark (659 chars)

    Make this one your own! This 2 bed 1.5 bath home with a detached 1 car garage is ready for you to call home! Some cosmetic work and this one will shine! Contains a shed out back for your favorite hobby, toys or extra storage. A new furnace was installed last May. Newer metal roof. This one has good bones and needs a bit of TLC. Purchase the home next door for yourself and this one for your bestie or favorite people. . Come take a look and bring your offer. Great for a starter home or rental. and only 16 miles to Punxsutawney, 8 miles to New Bethlehem, 13 miles to Brookville close to everything but out of town for country living. Come see for yourself!

  17. 2026-05-19
    price $129,900
    Show marketing remark (659 chars)

    Make this one your own! This 2 bed 1.5 bath home with a detached 1 car garage is ready for you to call home! Some cosmetic work and this one will shine! Contains a shed out back for your favorite hobby, toys or extra storage. A new furnace was installed last May. Newer metal roof. This one has good bones and needs a bit of TLC. Purchase the home next door for yourself and this one for your bestie or favorite people. . Come take a look and bring your offer. Great for a starter home or rental. and only 16 miles to Punxsutawney, 8 miles to New Bethlehem, 13 miles to Brookville close to everything but out of town for country living. Come see for yourself!

  18. 2026-03-14
    price $143,000
    Show marketing remark (659 chars)

    Make this one your own! This 2 bed 1.5 bath home with a detached 1 car garage is ready for you to call home! Some cosmetic work and this one will shine! Contains a shed out back for your favorite hobby, toys or extra storage. A new furnace was installed last May. Newer metal roof. This one has good bones and needs a bit of TLC. Purchase the home next door for yourself and this one for your bestie or favorite people. . Come take a look and bring your offer. Great for a starter home or rental. and only 16 miles to Punxsutawney, 8 miles to New Bethlehem, 13 miles to Brookville close to everything but out of town for country living. Come see for yourself!

  19. 2026-03-14
    price $143,000 659-char remark
    Show marketing remark (659 chars)

    Make this one your own! This 2 bed 1.5 bath home with a detached 1 car garage is ready for you to call home! Some cosmetic work and this one will shine! Contains a shed out back for your favorite hobby, toys or extra storage. A new furnace was installed last May. Newer metal roof. This one has good bones and needs a bit of TLC. Purchase the home next door for yourself and this one for your bestie or favorite people. . Come take a look and bring your offer. Great for a starter home or rental. and only 16 miles to Punxsutawney, 8 miles to New Bethlehem, 13 miles to Brookville close to everything but out of town for country living. Come see for yourself!

  20. 2026-01-15
    listed $145,000 Active 659-char remark
    Show marketing remark (659 chars)

    Make this one your own! This 2 bed 1.5 bath home with a detached 1 car garage is ready for you to call home! Some cosmetic work and this one will shine! Contains a shed out back for your favorite hobby, toys or extra storage. A new furnace was installed last May. Newer metal roof. This one has good bones and needs a bit of TLC. Purchase the home next door for yourself and this one for your bestie or favorite people. . Come take a look and bring your offer. Great for a starter home or rental. and only 16 miles to Punxsutawney, 8 miles to New Bethlehem, 13 miles to Brookville close to everything but out of town for country living. Come see for yourself!

  21. 2026-01-14
    listed $145,000 Active
  22. 2015-03-23
    soldstatus $13,000
  23. 2001-05-02
    soldstatus $45,000

ⓘ 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
$638 · $53/mo
Projected year-2 tax
$1,345 · $112/mo
Expected delta
+$707/yr (+$59/mo · 110.8%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$9,961
− Mortgage interest
−$7,276
− Property taxes
−$638
− Insurance
−$650
− Repairs & maintenance
−$797
− Management
−$797
− Depreciation
−$3,779
Taxable loss
−$3,976
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$954
After-tax cash flow
$-639/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
Punxsutawney Area SD
NCES district ID
4219800
Math proficiency
43% ▲ 1.00%
Reading proficiency
53% ▼ -8.00%
Median HH income
$40,610
Composite
40.19/100
National rank
#3787
State rank
#239 of 539 in PA

Livability — Ringgold

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
1,013

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
42,134 people
By 2030
40,512 · -3.8%
By 2040
36,747 · -12.8%
By 2050
32,755 · -22.3%
By 2075
24,402 · -42.1%
By 2100
16,398 · -61.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Black 3% Two or more races 2% Hispanic / Latino 1%
Common ancestry
Romanian 6% Iranian 5% Lithuanian 4%

Political lean MEDSL · Jefferson

2024 margin
Solid R (+58.5) · D 20.4% · R 78.8%
2008→2024 swing
-28.7pp toward R · 2008: -29.8pp · 2024: -58.5pp
All cycles
2024: R+58.5 2020: R+58.9 2016: R+59.8 2012: R+45.4 2008: R+29.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.17%
Current HPI
93.9004
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

+188.7% since first listed
8 events — show timeline
  • 2026-05-19 Price Changed $129,900 AVBREALTORS
  • 2026-05-19 Price Changed $129,900 West Penn MLS
  • 2026-03-14 Price Changed $143,000 West Penn MLS
  • 2026-03-14 Price Changed $143,000 AVBREALTORS
  • 2026-01-15 Listed $145,000 AVBREALTORS
  • 2026-01-14 Listed $145,000 West Penn MLS
  • 2015-03-23 Sold (Public Records) $13,000 Public Records
  • 2001-05-02 Sold (Public Records) $45,000 Public Records

Property tax history

+0.5%/yr

Latest (2026): $638 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…