CashFlowRE
Sign in Sign up
1915 Maratta Rd 🏷️ Likely Rental
D+ Composite 49.45
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +14.0/30.0
  • DSCR +4.2/10.0
  • Schools +4.2/10.0
  • 1% rule +3.9/10.0
  • Rent growth +3.0/5.0
  • Livability +2.9/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$143,000

1915 Maratta Rd · Hopewell, PA 15001
2 bd · 1.0 ba · 1,056 sqft · SingleFamily · 49 Days on market
Built 1963 Fair condition 3,049 sqft lot $135/sqft · 22% below area Est $182k · 22% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Unique opportunity at 1915 Maratta Rd in Aliquippa! This 2-bedroom, 1 full bath home offers strong potential for both investors and owner-occupants alike. Inside, the home is well-kept and clean, with a long-term tenant in place for over 8 years, providing immediate rental income. Major mechanical updates include a furnace (approx. 4 years old), sewer lines (approx. 10 years old), roof (approx. 10–11 years old), and central A/C unit (approx. 11 years old). The property also features a rear awning that was replaced approximately 2 years ago. Additional features include a partial basement with a crawl space under the remainder of the home, offering utility access and storage options. Th

Key facts

  • Roof
  • Central a c unit
  • Sewer lines

Tags

IMMEDIATE RENTAL INCOMEMAJOR MECHANICAL UPDATESFURNACESEWER LINESROOFCENTRAL A C UNIT

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Resale property
  • Construction: Asphalt roof
  • Exterior features: 0.07 acre lot

Interior

  • Kitchen: Refrigerator; Stove; Some gas appliances
  • Flooring: Tile flooring; Carpet flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas heating; Central air conditioning
  • Interior features: Multi-pane windows; Has basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $143,000 price doesn't fit this home's estimated sale value (~$182,193) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $143k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $18 ($216/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $127k (10.9% below list).
  • Recommended offer: $127k (10.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 57/100 on livability (#1,615 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: crime D+, employment D, schools F.
  • Hopewell Area SD (suburban): math 36% / reading 60% proficiency, ranked #191 of 539 in PA (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.0%/yr); 130 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 272 units permitted in Beaver County in 2024 (80 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $989 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Beaver County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($139k) is reasonable based on typical stale-listing flexibility.
Recommended offer $127,373 (10.9% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is D 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.89%
Cap rate
6.44%
Cash-on-cash
0.54%
DSCR
1.02
GRM
9.4

CMA / ARV

ARV (median comp)
$182,193
List price
$143,000
Delta
-21.51%
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
2039 Circle Drive+3 Car Garage 0.19mi 2/2.0 1,010 (-4%) 2mo $210,000 $208 78
1206 Augusta Dr 0.13mi 3/1.0 (+1) 984 (-7%) 1mo $188,000 $191 77
1701 Truman Dr 0.18mi 3/2.0 (+1) 1,100 (+4%) 1mo $229,900 $209 75
1311 Agnew Ave 0.14mi 3/1.0 (+1) 1,080 (+2%) 12mo $220,000 $204 74
1009 Maine Ave 0.41mi 2/1.5 1,100 (+4%) 7mo $196,500 $179 66
1320 Mcgee Ave 0.17mi 3/1.0 (+1) 912 (-14%) 1mo $227,500 $249 63
1216 Maine Ave 0.18mi 3/1.5 (+1) 960 (-9%) 7mo $180,000 $188 63
1913 Glen Rd 0.22mi 3/1.0 (+1) 960 (-9%) 10mo $173,000 $180 61
128 Sawyer Dr 0.70mi 2/1.0 1,092 (+3%) 1mo $130,000 $119 61
1212 Covert St 0.27mi 2/2.0 924 (-12%) 5mo $152,000 $165 58
1024 Maine Ave 0.35mi 2/1.5 1,184 (+12%) 11mo $185,000 $156 53
1307 Wade St 0.75mi 3/2.0 (+1) 1,170 (+11%) 7mo $110,000 $94 32

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 · 2.05% rent growth · sell at horizon

5-year hold
IRR
-16.5%
Equity multiple
0.42×
Total profit
$-23,212
Equity at exit
$21,322
10-year hold
IRR
-10.0%
Equity multiple
0.41×
Total profit
$-23,514
Equity at exit
$12,364

Cash invested: $40,040 (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 15001

Home prices YoY
-20.8%
Rents YoY
2.0%
Active inventory
130
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,274 medium interval (Pro) →
Mortgage (P&I)
$750
Tax est. 1.5%
$179 /mo · $2,145/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$18

Break-even live

Break-even rent $1,251
Max offer price $143,000
Occupancy floor 94%

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
$35,750
Closing costs
$4,290
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
1108 Main St Aliquippa, PA 3.0 1.0 1352 $1,299 $0.96 2d 1 0.92mi
141 Carroll St Aliquippa, PA 2.0 1.0 704 $995 $1.41 2d 1 0.97mi
1620 Polk St Aliquippa, PA 3.0 1.0 1124 $1,045 $0.93 2d 1 1.31mi
2971 Kane Rd Aliquippa, PA 1.0–3.0 1.0–2.0 1173 $1,600 $1.36 2d 18 1.42mi
629 Highland Ave Aliquippa, PA 3.0 1.0 1468 $700 $0.48 44d 1 1.43mi

Listing history 15 events

  1. 2026-06-18
    days on market $143,000 Active 49 DOM
  2. 2026-06-17
    days on market $143,000 Active 48 DOM
  3. 2026-06-16
    days on market $143,000 Active 47 DOM
  4. 2026-06-15
    days on market $143,000 Active 46 DOM
  5. 2026-06-13
    days on market $143,000 Active 44 DOM
  6. 2026-06-09
    days on market $143,000 Active 40 DOM
  7. 2026-06-08
    days on market $143,000 Active 39 DOM
  8. 2026-06-07
    days on market $143,000 Active 38 DOM
  9. 2026-06-05
    days on market $143,000 Active 35 DOM
  10. 2026-06-03
    days on market $143,000 Active 34 DOM
  11. 2026-06-02
    days on market $143,000 Active 33 DOM
  12. 2026-06-01
    days on market $143,000 Active 32 DOM
  13. 2026-05-31
    days on market $143,000 Active 31 DOM
  14. 2026-05-19
    price $145,000 903-char remark
  15. 2026-04-30
    listed $148,000 Active 903-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,285
− Mortgage interest
−$8,010
− Property taxes
−$2,145
− Insurance
−$715
− Repairs & maintenance
−$1,223
− Management
−$1,223
− Depreciation
−$4,160
Taxable loss
−$2,191
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$526
After-tax cash flow
$742/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This 2-bedroom home presents as a moderate rehab opportunity with average condition. It offers immediate rental income and has major mechanical updates. The home could benefit from exterior painting, kitchen updates, and a new awning to increase its resale and rental value.

Repairs flagged

  • Minor Kitchen cabinets — Worn appearance
  • Minor Bathtub and shower curtain — Dated appearance
  • Moderate Exterior siding — Shows some wear
  • Minor Paint — Faded in some areas
  • Minor Windows — Could use cleaning
  • Minor Foundation — Discoloration

Value-add opportunities

  • Both Paint exterior wall — Fresh paint can improve curb appeal and home value
  • Both Replace awning — A new awning can improve curb appeal and provide shade
  • Both Update kitchen cabinets — Fresh cabinets can improve the kitchen's appearance and functionality
  • Both Replace bathtub and shower curtain — A new shower curtain can improve the bathroom's appearance and functionality
  • Both Update HVAC system — An energy-efficient HVAC system can improve comfort and reduce energy costs

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Worn appearance Minor $500–3,000
Bathtub and shower curtain · Dated appearance Minor $500–3,000
Exterior siding · Shows some wear Moderate $3,000–15,000
Paint · Faded in some areas Minor $500–3,000
Windows · Could use cleaning Minor $500–3,000
Foundation · Discoloration Minor $500–3,000
Total estimated repair cost · 6 items $5,500–30,000

Value-add ROI direction

  • Both Paint exterior wall — Fresh paint can improve curb appeal and home value
  • Both Replace awning — A new awning can improve curb appeal and provide shade
  • Both Update kitchen cabinets — Fresh cabinets can improve the kitchen's appearance and functionality
  • Both Replace bathtub and shower curtain — A new shower curtain can improve the bathroom's appearance and functionality
  • Both Update HVAC system — An energy-efficient HVAC system can improve comfort and reduce energy costs

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Hopewell Area SD
NCES district ID
4212030
Math proficiency
36% ▼ -12.00%
Reading proficiency
60% ▼ -7.00%
Median HH income
$59,944
Composite
41.98/100
National rank
#3340
State rank
#191 of 539 in PA

Livability — Hopewell

Score
57/100
State rank
#1615
US rank
#22072

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Beaver County · 116,001 people
Metro
Pittsburgh, PA
Population (ZIP)
31,976
Household income
$70,985
Rent vs Own
24.4% rent · 75.6% own
Severe rent burden
720.0

Population outlook (Beaver County) Hauer SSP2

Today (2025)
164,976 people
By 2030
161,449 · -2.1%
By 2040
151,752 · -8.0%
By 2050
141,155 · -14.4%
By 2075
118,142 · -28.4%
By 2100
91,740 · -44.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 13% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Romanian 6% Serbian 2% Subsaharan African 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Other Indo-European 2% Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Beaver

2024 margin
Strong R (+20.7) · D 39.2% · R 59.9%
2008→2024 swing
-17.9pp toward R · 2008: -2.8pp · 2024: -20.7pp
All cycles
2024: R+20.7 2020: R+17.7 2016: R+20.1 2012: R+6.6 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -65.21%
Current HPI
247.7251
Rent YoY
▲ 2.05%
Metro
Pittsburgh, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

-3.4% since first listed
3 events — show timeline
  • 2026-05-27 Price Changed $143,000 West Penn MLS
  • 2026-05-19 Price Changed $145,000 West Penn MLS
  • 2026-04-30 Listed $148,000 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…