CashFlowRE
Sign in Sign up
410 W 8th Ave
B Composite 74.93
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
  • ARV discount +7.5/15.0
  • 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

$69,995

410 W 8th Ave · Tarentum, PA 15084
2 bd · 2.0 ba · 1,691 sqft · SingleFamily public records · 20 Days on market
Built 1915 3,001 sqft lot

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

Listing remarks MLS

WHAT A GREAT SET UP, MOVE IN CONDITION, RENT WOULD BE HIGHTER THAN THE PAYMENT ON THIS PROPERTY. THIS HOME WAS USED AS A TWO FAMILY HOME IN ONE FAMILY IT HAS A KITCHEN AND FULL BATH ON THE FIRST AND SECOND FLOOR. GREAT FOR A OWNER OCCUPANT OR INVESTOR

Key facts

  • Practical floor plan
  • Functional layout
  • 3,001 sq ft lot

Tags

FUNCTIONAL LAYOUTPRACTICAL FLOOR PLANEASY ACCESS TO SHOPPINGEASY ACCESS TO DININGWELL-ESTABLISHED NEIGHBORHOOD

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/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $389 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.0% vs local median 9.6% in Tarentum — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

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; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 $802 of equity ($484 loan paydown + $318 appreciation (0.5% local appreciation)).
  • At projected returns (0.5% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $28k; list at $70k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $68,945 (1.5% below list)

Questions for the listing agent

  1. Built in 1915 — 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. 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.
  4. 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.
  5. 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
1.61%
Cap rate
12.97%
Cash-on-cash
23.84%
DSCR
2.06
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$150,499
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
410 W 8th Ave 0.00mi 3/2.0 (+1) 1,691 (0%) 2mo $62,500 $37 94
422 W 8th Ave 0.03mi 3/1.5 (+1) 1,690 (-0%) 3mo $151,000 $89 89
417 W 8th Ave 0.03mi 3/2.0 (+1) 1,760 (+4%) 5mo $43,000 $24 83
503 W 10th Ave 0.13mi 3/2.5 (+1) 1,591 (-6%) 8mo $175,000 $110 71
218 W 10th Ave 0.27mi 3/1.0 (+1) 1,598 (-6%) 4mo $162,500 $102 66
200 W 8th Ave 0.27mi 3/2.0 (+1) 1,660 (-2%) 22mo $26,500 $16 60
545 W 8th 0.29mi 3/2.5 (+1) 1,510 (-11%) 14mo $169,900 $113 50
1317 Pitcairn St 0.57mi 3/3.0 (+1) 1,554 (-8%) 4mo $160,000 $103 47
313 E 9th Ave 0.70mi 3/2.0 (+1) 1,851 (+10%) 3mo $75,000 $41 44

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
24.9%
Equity multiple
2.24×
Total profit
$24,287
Equity at exit
$21,927
10-year hold
IRR
28.3%
Equity multiple
4.27×
Total profit
$64,114
Equity at exit
$27,672

Cash invested: $19,599 (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
5.2×

Monthly cashflow live

Estimated rent
$1,127 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$105 /mo · $1,259/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$389

Break-even live

Break-even rent $634
Max offer price $69,995
Occupancy floor 60%

Sensitivity live

Price -10% $429 -5% $409 +0% $389 +5% $370 +10% $350
Rent -10% $300 -5% $345 +0% $389 +5% $434 +10% $478
Rate -1.0pp $425 -0.5pp $407 base $389 +0.5pp $371 +1.0pp $353

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
$17,499
Closing costs
$2,100
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
424 W 7th Ave Unit 1 Tarentum, PA 2.0 1.0 1632 $1,000 $0.61 44d 1 0.09mi
424 W 7th Ave Unit 2 Tarentum, PA 3.0 1.0 1632 $1,250 $0.77 44d 1 0.09mi
728 9th Ave Brackenridge, PA 1.0 1.0 1050 $900 $0.86 22d 1 1.10mi
300 Craigdell Rd New Kensington, PA 3.0 2.0 1300 $1,130 $0.87 2d 1 1.35mi
875 1st Ave Brackenridge, PA 3.0 2.0 1440 $1,399 $0.97 15d 1 1.36mi

Listing history 10 events

  1. 2026-03-26
    status Pending
  2. 2026-03-11
    historical Contingent
  3. 2026-03-06
    listed $69,995 Active
  4. 2016-03-12
    historical Withdrawn 251-char remark
    Show marketing remark (251 chars)

    WHAT A GREAT SET UP, MOVE IN CONDITION, RENT WOULD BE HIGHTER THAN THE PAYMENT ON THIS PROPERTY. THIS HOME WAS USED AS A TWO FAMILY HOME IN ONE FAMILY IT HAS A KITCHEN AND FULL BATH ON THE FIRST AND SECOND FLOOR. GREAT FOR A OWNER OCCUPANT OR INVESTOR

  5. 2015-10-19
    listed $39,900 Active 251-char remark
    Show marketing remark (251 chars)

    WHAT A GREAT SET UP, MOVE IN CONDITION, RENT WOULD BE HIGHTER THAN THE PAYMENT ON THIS PROPERTY. THIS HOME WAS USED AS A TWO FAMILY HOME IN ONE FAMILY IT HAS A KITCHEN AND FULL BATH ON THE FIRST AND SECOND FLOOR. GREAT FOR A OWNER OCCUPANT OR INVESTOR

  6. 2013-11-20
    soldstatus $28,000
  7. 2013-11-15
    price $28,000 222-char remark
    Show marketing remark (222 chars)

    Move-In-Ready, Well Maintained Home, Currently Used As Two Separate Apartments By One Family, Could Easily Be Used As A Single Family Home, 2 Kitchens, 2 Extra Bedrooms In Walk-Up Attic, Great For 2 Families Under One Roof

  8. 2013-11-14
    price $29,900 222-char remark
    Show marketing remark (222 chars)

    Move-In-Ready, Well Maintained Home, Currently Used As Two Separate Apartments By One Family, Could Easily Be Used As A Single Family Home, 2 Kitchens, 2 Extra Bedrooms In Walk-Up Attic, Great For 2 Families Under One Roof

  9. 2013-11-14
    soldstatus $28,000 222-char remark
    Show marketing remark (222 chars)

    Move-In-Ready, Well Maintained Home, Currently Used As Two Separate Apartments By One Family, Could Easily Be Used As A Single Family Home, 2 Kitchens, 2 Extra Bedrooms In Walk-Up Attic, Great For 2 Families Under One Roof

  10. 2013-08-26
    listed $29,900 222-char remark
    Show marketing remark (222 chars)

    Move-In-Ready, Well Maintained Home, Currently Used As Two Separate Apartments By One Family, Could Easily Be Used As A Single Family Home, 2 Kitchens, 2 Extra Bedrooms In Walk-Up Attic, Great For 2 Families Under One Roof

ⓘ 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
$1,259 · $105/mo
Projected year-2 tax
$1,259 · $105/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
$13,528
− Mortgage interest
−$3,921
− Property taxes
−$1,259
− Insurance
−$350
− Repairs & maintenance
−$1,082
− Management
−$1,082
− Depreciation
−$2,036
Taxable income
$3,797
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$911
After-tax cash flow
$3,761/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

+134.1% since first listed
10 events — show timeline
  • 2026-03-26 Pending West Penn MLS
  • 2026-03-11 Contingent West Penn MLS
  • 2026-03-06 Listed $69,995 West Penn MLS
  • 2016-03-12 Delisted West Penn MLS
  • 2015-10-19 Listed $39,900 West Penn MLS
  • 2013-11-20 Sold (Public Records) $28,000 Public Records
  • 2013-11-15 Price Changed $28,000 West Penn MLS
  • 2013-11-14 Sold (MLS) $28,000 West Penn MLS
  • 2013-11-14 Price Changed $29,900 West Penn MLS
  • 2013-08-26 Listed $29,900 West Penn MLS

Property tax history

-2.3%/yr

Latest (2026): $1,259 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…