CashFlowRE
Sign in Sign up
825 Morton St
B+ Composite 77.71
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +5.0/5.0
  • Livability +4.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$45,900

825 Morton St · New Castle, PA 16101
3 bd · 1.0 ba · 1,260 sqft · SingleFamily public records · 66 Days on market
Built 1925 3,092 sqft lot $36/sqft · 24% below area Est $60k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This super spacious, three-story fixer-upper is bursting with opportunity! Located on New Castle’s East Side, this character-filled home is ready for your personal touch. Whether you're dreaming of a cozy starter home or looking to expand your rental portfolio, this property is the perfect canvas to make it happen. Inside, you'll find generously sized rooms, beautiful original woodwork, and classic architectural details throughout. Enjoy both front and back patios for relaxing or entertaining, plus a yard with alley access—ideal for off-street parking or future improvements. With its solid bones and timeless charm, this home is just waiting to be brought back to life. Don’t miss your chance to turn vision into value!

Key facts

  • 3,092 sq ft lot
  • Built 1925
  • Listed 65 days

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 $46k.

Deal economics

  • At list price, monthly cash flow is $721 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $46k).
  • Recommended offer: $43k (6.0% below list) — sets the bar for market timing.
  • Cap rate 25.1% vs local median 8.7% in New Castle — 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 82/100 on livability (#137 in PA, #1,120 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, cost of living A+; Watch: amenities F, employment F.
  • New Castle Area SD (town): math 9% / reading 19% proficiency, ranked #519 of 539 in PA (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+20.1%/yr); 118 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 51 units permitted in Lawrence County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($51k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $317 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Lawrence County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($43k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 24y 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.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $43,146 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 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 1925 — 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
2.94%
Cap rate
25.15%
Cash-on-cash
67.34%
DSCR
4.00
GRM
2.8

CMA / ARV

ARV (median comp)
$60,300
List price
$45,900
Delta
-23.88%
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
827 Morton St 0.01mi 3/1.0 1,123 (-11%) 0mo $40,000 $36 81
705 E Lutton St 0.16mi 4/1.5 (+1) 1,218 (-3%) 2mo $48,500 $40 78
1308 Cunningham Ave 0.39mi 3/1.0 1,288 (+2%) 1mo $25,000 $19 77
1307 Huron Ave 0.32mi 3/1.0 1,320 (+5%) 2mo $86,000 $65 76
506 E Long Ave 0.48mi 3/1.0 1,280 (+2%) 2mo $9,500 $7 74
1042 Maryland Ave 0.48mi 3/1.0 1,204 (-4%) 2mo $54,000 $45 69
916 Marshall Ave 0.20mi 3/1.5 1,440 (+14%) 3mo $60,001 $42 62
221 Friendship St 0.60mi 2/1.0 (-1) 1,184 (-6%) 0mo $23,000 $19 56
418 E Division St 0.50mi 3/1.5 1,120 (-11%) 0mo $18,000 $16 56
517 Electric St 0.53mi 3/1.0 1,404 (+11%) 1mo $44,000 $31 55
939 Warren Ave 0.57mi 3/1.0 1,123 (-11%) 0mo $135,000 $120 55
311 E Reynolds St 0.55mi 2/1.0 (-1) 1,136 (-10%) 0mo $10,000 $9 52

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
72.5%
Equity multiple
4.55×
Total profit
$45,674
Equity at exit
$6,844
10-year hold
IRR
77.8%
Equity multiple
11.24×
Total profit
$131,563
Equity at exit
$3,969

Cash invested: $12,852 (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 16101

Home prices YoY
-26.3%
Rents YoY
20.1%
Active inventory
118
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$1,351 high interval (Pro) →
Mortgage (P&I)
$241
Tax from tax record
$86 /mo · $1,031/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$721

Break-even live

Break-even rent $438
Max offer price $45,900
Occupancy floor 42%

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
$11,475
Closing costs
$1,377
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1112 Williams St New Castle, PA 2.0 1.0 1026 $1,400 $1.36 43d 1 0.15mi
932 Morton St New Castle, PA 3.0 1.0 1440 $1,375 $0.95 43d 1 0.21mi
712 E Reynolds St New Castle, PA 3.0 1.0 1182 $975 $0.82 43d 1 0.22mi
1510 Huron Ave New Castle, PA 3.0 1.0 1560 $1,475 $0.95 43d 1 0.47mi
1056 Adams St New Castle, PA 3.0 1.0 1116 $1,500 $1.34 43d 1 0.57mi
503 Galbreath St New Castle, PA 2.0 1.0 1228 $1,295 $1.05 43d 1 0.61mi
1605 S Jefferson St New Castle, PA 3.0 1.0 1500 $1,500 $1.00 43d 1 0.94mi
1708 Moravia St New Castle, PA 3.0 2.0 1500 $1,500 $1.00 43d 1 1.19mi

Listing history 28 events

  1. 2026-06-19
    days on market $45,900 Active 66 DOM
  2. 2026-06-18
    days on market $45,900 Active 65 DOM
  3. 2026-06-17
    days on market $45,900 Active 64 DOM
  4. 2026-06-16
    days on market $45,900 Active 63 DOM
  5. 2026-06-15
    days on market $45,900 Active 62 DOM
  6. 2026-06-14
    days on market $45,900 Active 60 DOM
  7. 2026-06-12
    days on market $45,900 Active 59 DOM
  8. 2026-06-09
    days on market $45,900 Active 56 DOM
  9. 2026-06-08
    days on market $45,900 Active 55 DOM
  10. 2026-06-07
    days on market $45,900 Active 54 DOM
  11. 2026-06-03
    days on market $45,900 Active 50 DOM
  12. 2026-06-02
    days on market $45,900 Active 49 DOM
  13. 2026-06-01
    days on market $45,900 Active 48 DOM
  14. 2026-05-31
    days on market $45,900 Active 47 DOM
  15. 2026-05-30
    days on market $45,900 Active 46 DOM
  16. 2026-04-14
    listed $45,900 Active 744-char remark
    Show marketing remark (744 chars)

    This super spacious, three-story fixer-upper is bursting with opportunity! Located on New Castle’s East Side, this character-filled home is ready for your personal touch. Whether you're dreaming of a cozy starter home or looking to expand your rental portfolio, this property is the perfect canvas to make it happen. Inside, you'll find generously sized rooms, beautiful original woodwork, and classic architectural details throughout. Enjoy both front and back patios for relaxing or entertaining, plus a yard with alley access—ideal for off-street parking or future improvements. With its solid bones and timeless charm, this home is just waiting to be brought back to life. Don’t miss your chance to turn vision into value!

  17. 2026-04-12
    historical Expired 744-char remark
    Show marketing remark (744 chars)

    This super spacious, three-story fixer-upper is bursting with opportunity! Located on New Castle’s East Side, this character-filled home is ready for your personal touch. Whether you're dreaming of a cozy starter home or looking to expand your rental portfolio, this property is the perfect canvas to make it happen. Inside, you'll find generously sized rooms, beautiful original woodwork, and classic architectural details throughout. Enjoy both front and back patios for relaxing or entertaining, plus a yard with alley access—ideal for off-street parking or future improvements. With its solid bones and timeless charm, this home is just waiting to be brought back to life. Don’t miss your chance to turn vision into value!

  18. 2025-04-12
    listed $45,900 Active 744-char remark
    Show marketing remark (744 chars)

    This super spacious, three-story fixer-upper is bursting with opportunity! Located on New Castle’s East Side, this character-filled home is ready for your personal touch. Whether you're dreaming of a cozy starter home or looking to expand your rental portfolio, this property is the perfect canvas to make it happen. Inside, you'll find generously sized rooms, beautiful original woodwork, and classic architectural details throughout. Enjoy both front and back patios for relaxing or entertaining, plus a yard with alley access—ideal for off-street parking or future improvements. With its solid bones and timeless charm, this home is just waiting to be brought back to life. Don’t miss your chance to turn vision into value!

  19. 2025-03-04
    historical Expired
  20. 2024-10-28
    status Active
  21. 2024-03-13
    historical Contingent
  22. 2024-03-05
    listed $49,900 Active
  23. 2022-08-05
    soldstatus $41,134
  24. 2011-07-06
    listed $19,900
  25. 2003-03-31
    soldstatus $25,000
  26. 2003-03-28
    soldstatus $25,000
  27. 2002-09-27
    listed $29,900
  28. 1994-09-14
    soldstatus $20,900

ⓘ 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
$1,031 · $86/mo
Projected year-2 tax
$1,031 · $86/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 3/10 Moderate 7 d/yr ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$16,207
− Mortgage interest
−$2,571
− Property taxes
−$1,031
− Insurance
−$230
− Repairs & maintenance
−$1,297
− Management
−$1,297
− Depreciation
−$1,335
Taxable income
$8,447
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,027
After-tax cash flow
$6,628/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
New Castle Area SD
NCES district ID
4216620
Math proficiency
9% ▼ -13.00%
Reading proficiency
19% ▼ -23.00%
Median HH income
$30,967
Composite
11.08/100
National rank
#9736
State rank
#519 of 539 in PA

Livability — New Castle

Score
82/100
State rank
#137
US rank
#1120

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Castle, PA
County
Lawrence County · 30,767 people
City population
30,767
Metro
New Castle, PA
Population (ZIP)
30,767
Household income
$51,128
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
1047.0

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
81,781 people
By 2030
77,978 · -4.7%
By 2040
69,522 · -15.0%
By 2050
61,344 · -25.0%
By 2075
45,027 · -44.9%
By 2100
31,305 · -61.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 8% Black 7% Hispanic / Latino 3%
Common ancestry
Romanian 7% Serbian 3% Iranian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+33.8) · D 32.8% · R 66.5%
2008→2024 swing
-28.7pp toward R · 2008: -5.1pp · 2024: -33.8pp
All cycles
2024: R+33.8 2020: R+29.6 2016: R+28.1 2012: R+9.0 2008: R+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.77%
Current HPI
159.3091
Rent YoY
▲ 20.05%
Metro
New Castle, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+119.6% since first listed
13 events — show timeline
  • 2026-04-14 Listed $45,900 West Penn MLS
  • 2026-04-12 Delisted West Penn MLS
  • 2025-04-12 Listed $45,900 West Penn MLS
  • 2025-03-04 Delisted West Penn MLS
  • 2024-10-28 Relisted West Penn MLS
  • 2024-03-13 Contingent West Penn MLS
  • 2024-03-05 Listed $49,900 West Penn MLS
  • 2022-08-05 Sold (Public Records) $41,134 Public Records
  • 2011-07-06 Listed $19,900 West Penn MLS
  • 2003-03-31 Sold (Public Records) $25,000 Public Records
  • 2003-03-28 Sold (MLS) $25,000 West Penn MLS
  • 2002-09-27 Listed $29,900 West Penn MLS
  • 1994-09-14 Sold (Public Records) $20,900 Public Records

Property tax history

+1.2%/yr

Latest (2025): $1,031 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…