CashFlowRE
Sign in Sign up
670 Park St 6-Plex
B Composite 73.74
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 +4.7/10.0
  • Schools +3.7/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$175,000

670 Park St · California, PA 15419
None bd · None ba · 1,780 sqft · MultiFamily public records · 58 Days on market
Built 1967 5,998 sqft lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 6 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Fully Leased 6-Plex Rental House High Cap Rate Seven (7) Bedrooms Six (6) Full Baths Six (6) Kitchens Five (5) Private Entrances Four (4) Off-Street parking Spots Carport Included All 6 Units Rented with Notarized Leases Student Housing License Great Income! Landlord pays "reasonable use" of all utilities Development Potential, R-2 Zoning One Block from Campus

Key facts

  • Strong rental demand
  • Solid cash flow
  • Prime rental market

Tags

INVESTMENT OPPORTUNITYMULTIFAMILY PROPERTYSTRONG RENTAL DEMANDPRIME RENTAL MARKETMULTIPLE INCOME STREAMSSOLID CASH FLOW

Property features AI

Finance

  • Financial info: Tax assessed value $118,200; Annual property tax $2,746

Exterior

  • Parking: Off-street parking; On-street parking
  • Exterior features: R2 zoning

Interior

  • Interior features: Part of a 6-unit community

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 6 × 1-bed/1-bath units multifamily listed at $175k.

Deal economics

  • At list price, monthly cash flow is $2k ($28k/yr) — positive. Per door: $389/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $175k).
  • Recommended offer: $170k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#1,648 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: crime C-, amenities F, commute F.
  • California Area SD (rural): math 31% / reading 58% proficiency, ranked #295 of 539 in PA (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: California Area El Sch (math 32% / reading 62%, grade D-, #737 of 1,518 statewide, top 52%, 490 students, 60% FRL); California Area Ms (math 27% / reading 67%, grade D+, #163 of 512 statewide, top 33%, 138 students, 62% FRL); California Area Shs (math 74%, 286 students, 36% FRL).
  • Market conditions: 18 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 489 units permitted in Washington County in 2024 (30 in 5+ unit buildings).

Forward outlook

  • In year one you build about $236 of equity ($1k loan paydown + $-974 appreciation (-0.6% local appreciation)).
  • Washington County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-0.6% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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 $125k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $169,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.57%
Cap rate
22.31%
Cash-on-cash
57.20%
DSCR
3.54
GRM
3.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.56% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
58.3%
Equity multiple
3.84×
Total profit
$139,180
Equity at exit
$46,001
10-year hold
IRR
61.0%
Equity multiple
7.76×
Total profit
$331,008
Equity at exit
$51,586

Cash invested: $49,000 (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 15419

Home prices YoY
-0.3%
Active inventory
18
Price-to-rent
19.4×

Monthly cashflow live

Estimated rent
$4,500 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$229 /mo · $2,746/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$945
Net cashflow
$2,336

Break-even live

Break-even rent $1,544
Max offer price $175,000
Occupancy floor 43%

Sensitivity live

Price -10% $2,435 -5% $2,385 +0% $2,336 +5% $2,286 +10% $2,236
Rent -10% $1,980 -5% $2,158 +0% $2,336 +5% $2,513 +10% $2,691
Rate -1.0pp $2,424 -0.5pp $2,380 base $2,336 +0.5pp $2,290 +1.0pp $2,244

6-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (6 units) $4,500

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
$43,750
Closing costs
$5,250
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
54 Temperance Way Unit 7 California, PA 3.0 2.0 1300 $1,095 $0.84 16d 1 0.56mi

Listing history 30 events

  1. 2026-06-21
    days on market $175,000 Active 58 DOM
  2. 2026-06-21
    days on market $175,000 Active 57 DOM
  3. 2026-06-18
    days on market $175,000 Active 55 DOM
  4. 2026-06-17
    days on market $175,000 Active 54 DOM
  5. 2026-06-16
    days on market $175,000 Active 53 DOM
  6. 2026-06-15
    days on market $175,000 Active 52 DOM
  7. 2026-06-13
    days on market $175,000 Active 50 DOM
  8. 2026-06-12
    days on market $175,000 Active 49 DOM
  9. 2026-06-09
    days on market $175,000 Active 46 DOM
  10. 2026-06-08
    days on market $175,000 Active 45 DOM
  11. 2026-06-08
    days on market $175,000 Active 44 DOM
  12. 2026-06-04
    days on market $175,000 Active 40 DOM
  13. 2026-06-02
    days on market $175,000 Active 39 DOM
  14. 2026-06-01
    days on market $175,000 Active 38 DOM
  15. 2026-05-31
    days on market $175,000 Active 37 DOM
  16. 2026-04-24
    listed $175,000 Active 979-char remark
  17. 2025-04-06
    historical $495
  18. 2025-01-31
    price $495
  19. 2025-01-29
    listed $545
  20. 2025-01-09
    historical $545
  21. 2024-12-10
    price $545
  22. 2024-12-04
    listed $600
  23. 2024-08-12
    soldstatus $125,000
  24. 2018-01-31
    soldstatus $85,000
  25. 2018-01-26
    soldstatus $85,000 Sold 384-char remark
    Show marketing remark (384 chars)

    Fully Leased 6-Plex Rental House High Cap Rate Seven (7) Bedrooms Six (6) Full Baths Six (6) Kitchens Five (5) Private Entrances Four (4) Off-Street parking Spots Carport Included All 6 Units Rented with Notarized Leases Student Housing License Great Income! Landlord pays "reasonable use" of all utilities Development Potential, R-2 Zoning One Block from Campus

  26. 2018-01-04
    status Under Contract 384-char remark
    Show marketing remark (384 chars)

    Fully Leased 6-Plex Rental House High Cap Rate Seven (7) Bedrooms Six (6) Full Baths Six (6) Kitchens Five (5) Private Entrances Four (4) Off-Street parking Spots Carport Included All 6 Units Rented with Notarized Leases Student Housing License Great Income! Landlord pays "reasonable use" of all utilities Development Potential, R-2 Zoning One Block from Campus

  27. 2017-11-15
    historical Expired 384-char remark
    Show marketing remark (384 chars)

    Fully Leased 6-Plex Rental House High Cap Rate Seven (7) Bedrooms Six (6) Full Baths Six (6) Kitchens Five (5) Private Entrances Four (4) Off-Street parking Spots Carport Included All 6 Units Rented with Notarized Leases Student Housing License Great Income! Landlord pays "reasonable use" of all utilities Development Potential, R-2 Zoning One Block from Campus

  28. 2017-06-06
    price $87,000 384-char remark
    Show marketing remark (384 chars)

    Fully Leased 6-Plex Rental House High Cap Rate Seven (7) Bedrooms Six (6) Full Baths Six (6) Kitchens Five (5) Private Entrances Four (4) Off-Street parking Spots Carport Included All 6 Units Rented with Notarized Leases Student Housing License Great Income! Landlord pays "reasonable use" of all utilities Development Potential, R-2 Zoning One Block from Campus

  29. 2016-11-16
    listed $94,000 Active 384-char remark
    Show marketing remark (384 chars)

    Fully Leased 6-Plex Rental House High Cap Rate Seven (7) Bedrooms Six (6) Full Baths Six (6) Kitchens Five (5) Private Entrances Four (4) Off-Street parking Spots Carport Included All 6 Units Rented with Notarized Leases Student Housing License Great Income! Landlord pays "reasonable use" of all utilities Development Potential, R-2 Zoning One Block from Campus

  30. 1972-09-15
    soldstatus $12,000

ⓘ 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
$2,746 · $229/mo
Projected year-2 tax
$2,756 · $230/mo
Expected delta
+$9/yr (+$1/mo · 0.3%)

ⓘ 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 ≥98°F today · 19 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
$54,000
− Mortgage interest
−$9,803
− Property taxes
−$2,746
− Insurance
−$875
− Repairs & maintenance
−$4,320
− Management
−$4,320
− Depreciation
−$5,091
Taxable income
$26,845
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,443
After-tax cash flow
$21,583/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
California Area SD
NCES district ID
4204710
Math proficiency
31% ▼ -19.00%
Reading proficiency
58% ▼ -9.00%
Median HH income
$40,621
Composite
37.22/100
National rank
#4466
State rank
#295 of 539 in PA

Livability — California

Score
56/100
State rank
#1648
US rank
#22817

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
California, PA
City population
5,469
Population (ZIP)
3,527

Population outlook (Washington County) Hauer SSP2

Today (2025)
208,060 people
By 2030
207,168 · -0.4%
By 2040
202,738 · -2.6%
By 2050
195,269 · -6.1%
By 2075
175,588 · -15.6%
By 2100
145,827 · -29.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 12% Two or more races 10% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 6% Slovak 3% Scotch-Irish 2%
Foreign-born
3% · Canada, China
Languages at home
97% English-only · Spanish 1% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Washington

2024 margin
Strong R (+25.5) · D 36.9% · R 62.4%
2008→2024 swing
-20.8pp toward R · 2008: -4.7pp · 2024: -25.5pp
All cycles
2024: R+25.5 2020: R+22.8 2016: R+25.3 2012: R+13.3 2008: R+4.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.56%
Current HPI
160.7366
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

+1358.3% since first listed
15 events — show timeline
  • 2026-04-24 Listed $175,000 West Penn MLS
  • 2025-04-06 Rental Removed $495 RENT.
  • 2025-01-31 Price Changed $495 RENT.
  • 2025-01-29 Listed for Rent $545 RENT.
  • 2025-01-09 Rental Removed $545 RENT.
  • 2024-12-10 Price Changed $545 RENT.
  • 2024-12-04 Listed for Rent $600 RENT.
  • 2024-08-12 Sold (Public Records) $125,000 Public Records
  • 2018-01-31 Sold (Public Records) $85,000 Public Records
  • 2018-01-26 Sold (MLS) $85,000 West Penn MLS
  • 2018-01-04 Pending West Penn MLS
  • 2017-11-15 Delisted West Penn MLS
  • 2017-06-06 Price Changed $87,000 West Penn MLS
  • 2016-11-16 Listed $94,000 West Penn MLS
  • 1972-09-15 Sold (Public Records) $12,000 Public Records

Property tax history

+9.5%/yr

Latest (2026): $2,746 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…