CashFlowRE
Sign in Sign up
305 W 9th Ave
A- Composite 81.7
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • Appreciation +5.2/10.0
  • Livability +4.0/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$80,000

305 W 9th Ave · Tarentum, PA 15084
3 bd · 1.5 ba · 1,985 sqft · SingleFamily public records · 164 Days on market
Built 1900 2,395 sqft lot $40/sqft · 21% below area Est $101k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTOR SPECIAL! Complete the renovations and customize this large home to your desired style. Home has great bones, a unique layout, a full basement, and a fenced-in back yard with a view! Great location on a friendly street with sidewalks. Close to Rt. 28, Pittsburgh Mills, and 20 minutes to the City of Pittsburgh.

Key facts

  • Fenced-in back yard
  • Great location
  • Unique layout

Tags

FULL BASEMENTFENCED-IN BACK YARDUNIQUE LAYOUTSIDEWALKSGREAT LOCATION

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 single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $303 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 79/100 on livability (#240 in PA, #2,066 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-, amenities F, employment F.
  • Highlands SD (suburban): math 29% / reading 48% proficiency, ranked #376 of 539 in PA (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 39 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • In year one you build about $916 of equity ($553 loan paydown + $363 appreciation (0.5% local appreciation)).
  • At projected returns (0.5% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 164 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y 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 $37k; list at $80k implies a 116% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 164 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.43%
Cap rate
10.84%
Cash-on-cash
16.25%
DSCR
1.72
GRM
5.8

CMA / ARV

ARV (median comp)
$100,864
List price
$80,000
Delta
-20.68%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
126 W 8th Ave 0.17mi 3/2.0 1,953 (-2%) 21mo $167,000 $86 70
417 W 8th Ave 0.18mi 3/2.0 1,760 (-11%) 5mo $43,000 $24 67
410 W 8th Ave 0.16mi 3/2.0 1,691 (-15%) 2mo $62,500 $37 64
422 W 8th Ave 0.19mi 3/1.5 1,690 (-15%) 3mo $151,000 $89 64
313 E 9th Ave 0.55mi 3/2.0 1,851 (-7%) 3mo $75,000 $41 59
326 E 9th Ave 0.59mi 4/1.5 (+1) 1,934 (-3%) 6mo $50,000 $26 58
911 Corbet St 0.61mi 3/2.0 1,950 (-2%) 15mo $205,000 $105 54
200 Lock St 0.58mi 3/1.5 2,102 (+6%) 18mo $125,000 $59 48
500 E 11th Ave 0.68mi 3/2.5 1,919 (-3%) 13mo $215,000 $112 48
512 E 8th Ave 0.70mi 4/1.5 (+1) 1,974 (-1%) 17mo $160,000 $81 47
408 East 8th Ave 0.65mi 3/2.0 1,875 (-6%) 19mo $119,500 $64 42
419 E 6th Ave 0.71mi 4/2.5 (+1) 2,090 (+5%) 12mo $42,500 $20 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.9%
Equity multiple
1.84×
Total profit
$18,741
Equity at exit
$25,061
10-year hold
IRR
20.9%
Equity multiple
3.40×
Total profit
$53,853
Equity at exit
$31,628

Cash invested: $22,400 (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 15084

Home prices YoY
0.2%
Active inventory
39
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,141 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$145 /mo · $1,745/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$303

Break-even live

Break-even rent $757
Max offer price $80,000
Occupancy floor 68%

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
$20,000
Closing costs
$2,400
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
424 W 7th Ave Unit 1 Tarentum, PA 2.0 1.0 1632 $1,000 $0.61 43d 1 0.18mi
424 W 7th Ave Unit 2 Tarentum, PA 3.0 1.0 1632 $1,250 $0.77 43d 1 0.18mi
875 1st Ave Brackenridge, PA 3.0 2.0 1440 $1,399 $0.97 14d 1 1.24mi
300 Craigdell Rd New Kensington, PA 3.0 2.0 1300 $1,130 $0.87 1d 1 1.32mi

Listing history 25 events

  1. 2026-06-18
    days on market $80,000 Active 164 DOM
  2. 2026-06-17
    days on market $80,000 Active 163 DOM
  3. 2026-06-16
    days on market $80,000 Active 162 DOM
  4. 2026-06-15
    days on market $80,000 Active 161 DOM
  5. 2026-06-13
    days on market $80,000 Active 159 DOM
  6. 2026-06-13
    days on market $80,000 Active 158 DOM
  7. 2026-06-09
    days on market $80,000 Active 155 DOM
  8. 2026-06-08
    days on market $80,000 Active 154 DOM
  9. 2026-06-07
    days on market $80,000 Active 153 DOM
  10. 2026-06-05
    days on market $80,000 Active 150 DOM
  11. 2026-06-03
    days on market $80,000 Active 149 DOM
  12. 2026-06-02
    days on market $80,000 Active 148 DOM
  13. 2026-06-01
    days on market $80,000 Active 147 DOM
  14. 2026-05-31
    days on market $80,000 Active 146 DOM
  15. 2026-01-05
    listed $80,000 Active 319-char remark
    Show marketing remark (319 chars)

    INVESTOR SPECIAL! Complete the renovations and customize this large home to your desired style. Home has great bones, a unique layout, a full basement, and a fenced-in back yard with a view! Great location on a friendly street with sidewalks. Close to Rt. 28, Pittsburgh Mills, and 20 minutes to the City of Pittsburgh.

  16. 2023-11-28
    price $74,999 163-char remark
    Show marketing remark (163 chars)

    Lots of potential at this 2 story colonial home. Ready to renovate, this home is situated not far from Route 28, it features large rooms and a desirable floor plan

  17. 2023-10-02
    listed $64,999 Active 163-char remark
    Show marketing remark (163 chars)

    Lots of potential at this 2 story colonial home. Ready to renovate, this home is situated not far from Route 28, it features large rooms and a desirable floor plan

  18. 2022-07-21
    status Pending
  19. 2022-07-08
    soldstatus $37,000 Closed
  20. 2022-05-11
    historical Contingent
  21. 2022-04-27
    price $32,500
  22. 2022-04-11
    status Active
  23. 2022-01-05
    status Pending
  24. 2021-11-29
    listed $45,000 Active
  25. 1986-05-29
    soldstatus $29,900

ⓘ 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
$1,745 · $145/mo
Projected year-2 tax
$1,745 · $145/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 8 d/yr ≥97°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$13,694
− Mortgage interest
−$4,481
− Property taxes
−$1,745
− Insurance
−$400
− Repairs & maintenance
−$1,096
− Management
−$1,096
− Depreciation
−$2,327
Taxable income
$2,550
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$612
After-tax cash flow
$3,027/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
Highlands SD
NCES district ID
4211880
Math proficiency
29% ▼ -9.00%
Reading proficiency
48% ▼ -9.00%
Median HH income
$43,730
Composite
32.58/100
National rank
#5679
State rank
#376 of 539 in PA

Livability — Tarentum

Score
79/100
State rank
#240
US rank
#2066

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tarentum, PA
Population (ZIP)
9,884

Population outlook (Allegheny County) Hauer SSP2

Today (2025)
1,250,282 people
By 2030
1,256,482 · +0.5%
By 2040
1,256,318 · +0.5%
By 2050
1,244,169 · -0.5%
By 2075
1,197,693 · -4.2%
By 2100
1,093,187 · -12.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Black 3% Hispanic / Latino 1%
Common ancestry
Romanian 14% Lithuanian 2% Serbian 2%
Foreign-born
1%
Languages at home
98% English-only · French/Haitian/Cajun 1%

Political lean MEDSL · Allegheny

2024 margin
Strong D (+20.3) · D 59.7% · R 39.4%
2008→2024 swing
+4.8pp toward D · 2008: 15.5pp · 2024: 20.3pp
All cycles
2024: D+20.3 2020: D+20.4 2016: D+16.4 2012: D+14.4 2008: D+15.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.45%
Current HPI
230.7532
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

+167.6% since first listed
11 events — show timeline
  • 2026-01-05 Listed $80,000 West Penn MLS
  • 2023-11-28 Price Changed $74,999 West Penn MLS
  • 2023-10-02 Listed $64,999 West Penn MLS
  • 2022-07-21 Pending West Penn MLS
  • 2022-07-08 Sold (MLS) $37,000 West Penn MLS
  • 2022-05-11 Contingent West Penn MLS
  • 2022-04-27 Price Changed $32,500 West Penn MLS
  • 2022-04-11 Relisted West Penn MLS
  • 2022-01-05 Pending West Penn MLS
  • 2021-11-29 Listed $45,000 West Penn MLS
  • 1986-05-29 Sold (Public Records) $29,900 Public Records

Property tax history

+4.4%/yr

Latest (2026): $1,745 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…