CashFlowRE
Sign in Sign up
519 Jackson Ave
D Composite 41.93
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 +7.9/30.0
  • ARV discount +7.5/15.0
  • Schools +4.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • DSCR +2.0/10.0

$150,000

519 Jackson Ave · Vandergrift, PA 15690
3 bd · 1.5 ba · 1,481 sqft · Other · 10 Days on market
3,728 sqft lot

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

Listing remarks MLS

All but 1 window has been replaced. Hard wood flooring in the Kitchen. First floor laundry room. First floor powder room. Circuit Breakers. Large walk up attic, could be 2 more bedrooms. Nice large entry. Home warranty.

Key facts

  • Covered front porch
  • Grand entryway
  • Beautiful staircase

Tags

COVERED FRONT PORCHGRAND ENTRYWAYBEAUTIFUL STAIRCASETIMELESS ARCHITECTURAL DETAILSLARGE LIVING ROOMHIGH CEILINGS

Property features AI

Exterior

  • Parking: Off-street parking; 2 parking spaces
  • Utilities: Public water; Public sewer
  • Home design: 3-story home; Resale property; Asphalt roof; Aluminum siding
  • Construction: Aluminum siding construction; Asphalt roof; Has home warranty
  • Exterior features: Small lot (approx. 0.0856 acres)

Interior

  • Kitchen: Refrigerator; Stove; Microwave; Dishwasher
  • Bedrooms: Upper-level bedrooms (including two bedrooms listed with dimensions 12x12 and 9x8); Upper-level bonus room (27x13)
  • Flooring: Hardwood floors; Ceramic tile
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating (gas); Central electric air conditioning
  • Interior features: Window treatments; Finished full basement with interior entry
  • Laundry & utility: Washer; Dryer; Main-level laundry room (11x10)

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/1.5-bath other listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-161 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $122k (18.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $108k (28.3% below list).
  • Recommended offer: $108k (28.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#837 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, health & safety A-; Watch: amenities F, commute F, employment F.
  • Kiski Area SD (suburban): math 33% / reading 60% proficiency, ranked #247 of 539 in PA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Kiski Area East Primary Sch (math 32% / reading 52%, grade F, #883 of 1,518 statewide, top 61%, 423 students, 100% FRL); Kiski Area Ihs (math 20% / reading 56%, grade F, #283 of 512 statewide, top 57%, 543 students, 56% FRL); Kiski Area Hs (math 58%, 1,126 students, 31% FRL) — zoned schools average 62% FRL vs 35% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 44 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 415 units permitted in Westmoreland County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
  • Westmoreland County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 25y 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 $62k; list at $150k implies a 142% gain — meaningful room to come down on a strong offer.
Recommended offer $107,525 (28.3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.72%
Cap rate
5.01%
Cash-on-cash
-4.60%
DSCR
0.80
GRM
11.6

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
21.0%
Equity multiple
2.70×
Total profit
$71,448
Equity at exit
$135,132
10-year hold
IRR
19.0%
Equity multiple
6.20×
Total profit
$218,460
Equity at exit
$291,417

Cash invested: $42,000 (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 15690

Home prices YoY
10.8%
Active inventory
44
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$1,075 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$161 /mo · $1,934/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$-161

Break-even live

Break-even rent $1,279
Max offer price $121,582
Occupancy floor

Sensitivity live

Price -10% $-76 -5% $-118 +0% $-161 +5% $-203 +10% $-246
Rent -10% $-246 -5% $-203 +0% $-161 +5% $-118 +10% $-76
Rate -1.0pp $-85 -0.5pp $-123 base $-161 +0.5pp $-200 +1.0pp $-239

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
$37,500
Closing costs
$4,500
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.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1005 Hancock Ave Vandergrift, PA 3.0 2.0 1400 $1,395 $1.00 19d 1 0.37mi
121 McKinley Ave Vandergrift, PA 2.0 1.0 1064 $795 $0.75 9d 1 0.43mi
121 McKinley Ave Unit 121-B Vandergrift, PA 2.0 1.0 1064 $850 $0.80 45d 1 0.43mi
434 Mckinley Ave Vandergrift - WML, PA 1.0–2.0 1.0 933 $1,098 $1.18 0d 3 0.50mi

Listing history 7 events

  1. 2026-06-21
    days on market $150,000 Active 10 DOM
  2. 2026-06-18
    days on market $150,000 Active 7 DOM
  3. 2026-06-17
    days on market $150,000 Active 6 DOM
  4. 2026-06-16
    days on market $150,000 Active 5 DOM
  5. 2026-06-15
    days on market $150,000 Active 4 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $150,000 Active 2 DOM

ⓘ 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
$1,934 · $161/mo
Projected year-2 tax
$2,152 · $179/mo
Expected delta
+$218/yr (+$18/mo · 11.3%)

ⓘ 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 4/10 Moderate 7 d/yr ≥97°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$12,903
− Mortgage interest
−$8,402
− Property taxes
−$1,934
− Insurance
−$750
− Repairs & maintenance
−$1,032
− Management
−$1,032
− Depreciation
−$4,364
Taxable loss
−$4,612
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,107
After-tax cash flow
$-824/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
Kiski Area SD
NCES district ID
4212840
Math proficiency
33% ▼ -16.00%
Reading proficiency
60% ▼ -10.00%
Median HH income
$49,407
Composite
39.72/100
National rank
#3900
State rank
#247 of 539 in PA

Livability — Vandergrift

Score
69/100
State rank
#837
US rank
#8777

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Vandergrift, PA
Population (ZIP)
9,359

Population outlook (Westmoreland County) Hauer SSP2

Today (2025)
342,555 people
By 2030
331,717 · -3.2%
By 2040
304,976 · -11.0%
By 2050
277,444 · -19.0%
By 2075
224,607 · -34.4%
By 2100
171,084 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 7% Black 2% Hispanic / Latino 1%
Common ancestry
Romanian 8% Subsaharan African 3% Serbian 2%
Foreign-born
2% · Canada
Languages at home
98% English-only · Other Indo-European 1%

Political lean MEDSL · Westmoreland

2024 margin
Strong R (+28.4) · D 35.4% · R 63.9%
2008→2024 swing
-11.7pp toward R · 2008: -16.7pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+28.3 2016: R+31.3 2012: R+23.7 2008: R+16.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 24.69%
Current HPI
253.8806
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

+180.4% since first listed
8 events — show timeline
  • 2026-06-08 Listed $150,000 West Penn MLS
  • 2009-11-10 Sold (Public Records) $62,000 Public Records
  • 2009-11-10 Price Changed $58,900 West Penn MLS
  • 2009-11-06 Sold (MLS) $62,000 West Penn MLS
  • 2009-09-17 Listed $62,000 West Penn MLS
  • 2001-05-01 Sold (Public Records) $50,000 Public Records
  • 2001-04-30 Sold (MLS) $50,000 West Penn MLS
  • 2001-01-29 Listed $53,500 West Penn MLS

Property tax history

+2.3%/yr

Latest (2026): $1,934 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…