CashFlowRE
Sign in Sign up
98 Easy St
B- Composite 66.92
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 +25.0/30.0
  • ARV discount +14.1/15.0
  • DSCR +8.1/10.0
  • 1% rule +7.2/10.0
  • Livability +3.5/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.9/10.0

$59,900

98 Easy St · Uniontown, PA 15401
1 bd · 1.0 ba · 754 sqft · SingleFamily public records · 5 Days on market
Built 1924 5,227 sqft lot Est $70k · 15% under

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

Listing remarks MLS

1 Bedroom ranch with large deck & over sized detached garage. Home has endless opportunities! Investors, first time home buyers, why rent when you can purchase for less than rent!

Key facts

  • Large deck
  • Convenient location
  • 5,227 sq ft lot

Tags

CONVENIENT LOCATIONLARGE DECKOVERSIZED DETACHED GARAGEVIEWS OF THE LAUREL HIGHLANDS

Property features AI

Finance

  • Financial info: Annual taxes reported

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Resale property; Asphalt roof; Vinyl siding
  • Construction: Built with vinyl siding
  • Exterior features: Public transportation nearby; Lot dimensions approximately 41 x 142 x 43 x 143

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: 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 1-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $130 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($733 rent vs $60k).

Location & tenants

  • Location reads 70/100 on livability (#750 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: schools C-, amenities D+, crime F.
  • Uniontown Area SD (suburban): math 27% / reading 49% proficiency, ranked #392 of 539 in PA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 147 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 201 units permitted in Fayette County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Fayette County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 13y 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 $24k; list at $60k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $59,900

Questions for the listing agent

  1. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.22%
Cap rate
8.90%
Cash-on-cash
9.30%
DSCR
1.41
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$70,122
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
32 Mullen St 0.51mi 2/2.0 (+1) 750 (-0%) 14mo $70,000 $93 55
96 2nd St 0.10mi 2/1.0 (+1) 840 (+11%) 22mo $25,000 $30 53

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

Projected returns pro-forma

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

5-year hold
IRR
-2.2%
Equity multiple
0.92×
Total profit
$-1,392
Equity at exit
$8,931
10-year hold
IRR
7.5%
Equity multiple
1.57×
Total profit
$9,585
Equity at exit
$5,179

Cash invested: $16,772 (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 15401

Home prices YoY
-3.8%
Active inventory
147
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$733 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$110 /mo · $1,324/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$154
Net cashflow
$130

Break-even live

Break-even rent $569
Max offer price $59,900
Occupancy floor 77%

Sensitivity live

Price -10% $164 -5% $147 +0% $130 +5% $113 +10% $96
Rent -10% $72 -5% $101 +0% $130 +5% $159 +10% $188
Rate -1.0pp $160 -0.5pp $145 base $130 +0.5pp $115 +1.0pp $99

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
$14,975
Closing costs
$1,797
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
33 W Fayette St Unit 6 Uniontown, PA 1.0 1.0 600 $750 $1.25 44d 1 0.69mi
48 W Main St Unit 809 Uniontown, PA 1.0 1.0 780 $750 $0.96 44d 1 0.73mi
25 W Peter St Uniontown, PA 1.0 1.0 600 $1,592 $2.65 44d 1 0.76mi
203 Pittsburgh St Uniontown, PA 2.0 1.0 840 $700 $0.83 44d 1 0.95mi
125 E Main St Uniontown, PA 1.0 1.0 525 $1,371 $2.61 44d 1 1.01mi
22 Locust St Uniontown, PA 2.0 1.0 1080 $720 $0.67 44d 1 1.01mi

Listing history 5 events

  1. 2026-06-21
    days on market $59,900 Active 5 DOM
  2. 2026-06-18
    days on market $59,900 Active 3 DOM
  3. 2026-06-17
    days on market $59,900 Active 2 DOM
  4. 2026-06-16
    remarks 543-char remark
  5. 2026-06-16
    listed $59,900 Active 1 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
$1,324 · $110/mo
Projected year-2 tax
$1,324 · $110/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 7 d/yr ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$8,802
− Mortgage interest
−$3,355
− Property taxes
−$1,324
− Insurance
−$300
− Repairs & maintenance
−$704
− Management
−$704
− Depreciation
−$1,743
Taxable income
$672
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$161
After-tax cash flow
$1,399/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
Uniontown Area SD
NCES district ID
4224150
Math proficiency
27% ▼ -8.00%
Reading proficiency
49% ▼ -6.00%
Median HH income
$36,744
Composite
31.48/100
National rank
#5977
State rank
#392 of 539 in PA

Livability — Uniontown

Score
70/100
State rank
#750
US rank
#7482

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Uniontown, PA
Population (ZIP)
30,230

Population outlook (Fayette County) Hauer SSP2

Today (2025)
127,561 people
By 2030
123,206 · -3.4%
By 2040
113,232 · -11.2%
By 2050
103,468 · -18.9%
By 2075
83,185 · -34.8%
By 2100
62,384 · -51.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Black 7% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 8% Scotch-Irish 2% Iranian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Arabic 1%

Political lean MEDSL · Fayette

2024 margin
Solid R (+37.9) · D 30.8% · R 68.7%
2008→2024 swing
-37.5pp toward R · 2008: -0.4pp · 2024: -37.9pp
All cycles
2024: R+37.9 2020: R+33.5 2016: R+31.0 2012: R+8.3 2008: R+0.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -8.29%
Current HPI
210.1257
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

+100.3% since first listed
3 events — show timeline
  • 2026-06-15 Listed $59,900 West Penn MLS
  • 2014-04-28 Sold (MLS) $24,000 West Penn MLS
  • 2013-12-13 Listed $29,900 West Penn MLS

Property tax history

+2.3%/yr

Latest (2026): $1,324 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…