CashFlowRE
Sign in Sign up
12 Connor St
B- Composite 69.13
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
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.9/10.0

$89,000

12 Connor St · South Union, PA 15401
3 bd · 1.0 ba · 1,276 sqft · SingleFamily public records · 61 Days on market
Built 1920 4,356 sqft lot $70/sqft · 52% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Unlock the potential at 12 Connor Street! This AS IS fixer upper is a solid opportunity for investors or contractors looking for their next project. With the right updates, this property offers excellent potential for resale or long term rental income. Situated in an established neighborhood, the location is a major advantage and is just minutes from major highways, providing easy access for commuters, and close to schools, parks, shopping, and dining. Bring your vision and transform this property into a profitable investment. Opportunities like this at an accessible price point don’t last long. Schedule your showing and explore the possibilities today!

Key facts

  • Close to parks
  • Close to schools
  • Close to dining

Tags

ESTABLISHED NEIGHBORHOODEASY ACCESS FOR COMMUTERSCLOSE TO SCHOOLSCLOSE TO PARKSCLOSE TO SHOPPINGCLOSE TO DINING

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/1.0-bath single-family listed at $89k.

Deal economics

  • At list price, monthly cash flow is $712 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $89k).
  • Recommended offer: $84k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Laurel Highlands SD (suburban): math 29% / reading 49% proficiency, ranked #372 of 539 in PA (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 145 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $615 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($84k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $83,660 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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
1.93%
Cap rate
15.90%
Cash-on-cash
34.30%
DSCR
2.53
GRM
4.3

CMA / ARV

ARV (median comp)
$186,072
List price
$89,000
Delta
-52.17%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
74 Mullan St 0.17mi 3/1.0 1,248 (-2%) 6mo $116,000 $93 84
50 Vernon St 0.32mi 2/1.0 (-1) 1,300 (+2%) 3mo $155,000 $119 75
94 Dixon Blvd 0.18mi 3/2.5 1,346 (+6%) 11mo $183,000 $136 68
183 Carnation St 0.22mi 3/2.0 1,257 (-2%) 22mo $165,000 $131 65
26 Wilmac St 0.15mi 2/1.5 (-1) 1,126 (-12%) 4mo $125,000 $111 64
165 Dixon Blvd 0.04mi 3/2.0 1,100 (-14%) 14mo $169,000 $154 59
62 Mullen St 0.13mi 3/1.0 1,462 (+15%) 17mo $113,500 $78 56
35 Jeffries 0.43mi 4/1.5 (+1) 1,245 (-2%) 16mo $205,000 $165 56
30 Wiggins Ln 0.55mi 3/2.0 1,384 (+8%) 7mo $290,000 $210 50
17 Margaret St 0.43mi 2/2.0 (-1) 1,120 (-12%) 19mo $239,000 $213 35

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
29.7%
Equity multiple
2.24×
Total profit
$30,985
Equity at exit
$13,270
10-year hold
IRR
37.1%
Equity multiple
4.43×
Total profit
$85,572
Equity at exit
$7,695

Cash invested: $24,920 (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
145
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,718 medium interval (Pro) →
Mortgage (P&I)
$467
Tax from tax record
$141 /mo · $1,690/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$361
Net cashflow
$712

Break-even live

Break-even rent $816
Max offer price $89,000
Occupancy floor 54%

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
$22,250
Closing costs
$2,670
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
189 Wiggins Ln Uniontown, PA 3.0 2.0 1663 $2,300 $1.38 43d 1 0.79mi
22 Locust St Uniontown, PA 2.0 1.0 1080 $720 $0.67 43d 1 1.48mi

Listing history 15 events

  1. 2026-06-18
    days on market $89,000 Active 61 DOM
  2. 2026-06-17
    days on market $89,000 Active 60 DOM
  3. 2026-06-16
    days on market $89,000 Active 59 DOM
  4. 2026-06-15
    days on market $89,000 Active 58 DOM
  5. 2026-06-13
    days on market $89,000 Active 56 DOM
  6. 2026-06-12
    days on market $89,000 Active 55 DOM
  7. 2026-06-09
    pricedays on market $89,000 Active 52 DOM
  8. 2026-06-08
    days on market $99,000 Active 51 DOM
  9. 2026-06-08
    days on market $99,000 Active 50 DOM
  10. 2026-06-07
    days on market $99,000 Active 49 DOM
  11. 2026-06-04
    days on market $99,000 Active 46 DOM
  12. 2026-06-02
    days on market $99,000 Active 45 DOM
  13. 2026-06-01
    days on market $99,000 Active 44 DOM
  14. 2026-05-31
    days on market $99,000 Active 43 DOM
  15. 2026-04-18
    listed $99,000 Active 669-char remark
    Show marketing remark (669 chars)

    Unlock the potential at 12 Connor Street! This AS IS fixer upper is a solid opportunity for investors or contractors looking for their next project. With the right updates, this property offers excellent potential for resale or long term rental income. Situated in an established neighborhood, the location is a major advantage and is just minutes from major highways, providing easy access for commuters, and close to schools, parks, shopping, and dining. Bring your vision and transform this property into a profitable investment. Opportunities like this at an accessible price point don’t last long. Schedule your showing and explore the possibilities today!

ⓘ 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
$1,690 · $141/mo
Projected year-2 tax
$1,690 · $141/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 · 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
$20,610
− Mortgage interest
−$4,985
− Property taxes
−$1,690
− Insurance
−$445
− Repairs & maintenance
−$1,649
− Management
−$1,649
− Depreciation
−$2,589
Taxable income
$7,604
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,825
After-tax cash flow
$6,722/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
Laurel Highlands SD
NCES district ID
4213320
Math proficiency
29% ▼ -8.00%
Reading proficiency
49% ▼ -3.00%
Median HH income
$41,099
Composite
32.74/100
National rank
#5637
State rank
#372 of 539 in PA

Livability — South Union

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
South 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

1 event — show timeline
  • 2026-04-18 Listed $99,000 West Penn MLS

Property tax history

+3.5%/yr

Latest (2026): $1,690 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…