CashFlowRE
Sign in Sign up
117 Uniontown St
B Composite 73.43
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 +5.0/10.0
  • Schools +3.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$55,000

117 Uniontown St · Greensboro, PA 15460
3 bd · 1.5 ba · 1,464 sqft · SingleFamily public records · 4 Days on market
Built 1912 7,405 sqft lot $38/sqft · 57% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Spacious 3-bedroom, 1.5-bath home offering great potential and classic charm. The main level features a large living area and an eat-in kitchen with wooden cabinetry and plenty of storage. Upstairs, you’ll find three comfortable bedrooms and a full bath. Enjoy relaxing on the covered front porch, plus the convenience of an attached one-car garage and additional storage space in the basement. Situated on a nice lot with room to enjoy the outdoors. A solid home with plenty of opportunity to make it your own!

Key facts

  • Covered front porch
  • Large living area
  • Attached garage

Tags

LARGE LIVING AREAEAT-IN KITCHENWOODEN CABINETRYCOVERED FRONT PORCHATTACHED GARAGEADDITIONAL STORAGE SPACE

Property features AI

Exterior

  • Parking: Attached garage; Off-street parking
  • Utilities: Public water; Septic tank
  • Home design: Resale property
  • Construction: Vinyl siding; Asphalt roof
  • Exterior features: Public transportation nearby

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (oil); Central air conditioning
  • Interior features: Basement with walk-out access

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/1.5-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $586 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).

Location & tenants

  • Location reads 59/100 on livability (#1,529 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: schools D+, crime D+, amenities F.
  • Albert Gallatin Area SD (rural): math 26% / reading 46% proficiency, ranked #419 of 539 in PA (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 1 active listings in the ZIP; 201 units permitted in Fayette County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($380 loan paydown + $2k appreciation (3.0% local appreciation)).
  • 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 $15k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $35k; list at $55k implies a 57% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1912 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $55,000

Questions for the listing agent

  1. Built in 1912 — 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. 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?
  4. 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?
  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
2.22%
Cap rate
19.07%
Cash-on-cash
45.62%
DSCR
3.03
GRM
3.7

CMA / ARV

ARV (median comp)
$128,492
List price
$55,000
Delta
-57.20%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
50.9%
Equity multiple
3.85×
Total profit
$43,936
Equity at exit
$24,730
10-year hold
IRR
50.6%
Equity multiple
7.76×
Total profit
$104,179
Equity at exit
$38,112

Cash invested: $15,400 (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 15460

Active inventory
1
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,223 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$69 /mo · $827/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$586

Break-even live

Break-even rent $481
Max offer price $55,000
Occupancy floor 47%

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
$13,750
Closing costs
$1,650
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.

Listing history 18 events

  1. 2026-06-19
    days on market $55,000 Active 4 DOM
  2. 2026-06-18
    days on market $55,000 Active 3 DOM
  3. 2026-06-17
    days on market $55,000 Active 2 DOM
  4. 2026-06-15
    days on marketlisting id $55,000 Active 1 DOM
  5. 2026-06-15
    days on market $55,000 Active 61 DOM
  6. 2026-06-14
    days on market $55,000 Active 59 DOM
  7. 2026-06-13
    days on market $55,000 Active 58 DOM
  8. 2026-06-10
    days on market $55,000 Active 56 DOM
  9. 2026-06-09
    days on market $55,000 Active 55 DOM
  10. 2026-06-08
    days on market $55,000 Active 54 DOM
  11. 2026-06-07
    pricedays on market $55,000 Active 53 DOM
  12. 2026-06-02
    days on market $57,000 Active 48 DOM
  13. 2026-06-01
    days on market $57,000 Active 47 DOM
  14. 2026-05-31
    days on market $57,000 Active 46 DOM
  15. 2026-05-30
    days on market $57,000 Active 45 DOM
  16. 2026-05-13
    price $60,000 517-char remark
  17. 2026-04-14
    listed $65,000 Active 517-char remark
  18. 1997-06-30
    soldstatus $35,000

ⓘ 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
$827 · $69/mo
Projected year-2 tax
$848 · $71/mo
Expected delta
+$21/yr (+$2/mo · 2.5%)

ⓘ 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 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥99°F today · 18 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
$14,670
− Mortgage interest
−$3,081
− Property taxes
−$827
− Insurance
−$275
− Repairs & maintenance
−$1,174
− Management
−$1,174
− Depreciation
−$1,600
Taxable income
$6,540
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,570
After-tax cash flow
$5,457/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
Albert Gallatin Area SD
NCES district ID
4202100
Math proficiency
26% ▼ -15.00%
Reading proficiency
46% ▼ -7.00%
Median HH income
$36,456
Composite
29.8/100
National rank
#6422
State rank
#419 of 539 in PA

Livability — Greensboro

Score
59/100
State rank
#1529
US rank
#20006

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
94

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 (100%)
Race & ethnicity
White 100%
Common ancestry
Iranian 28% Romanian 2%
Foreign-born
3%
Languages at home
88% English-only · German/W. Germanic 12%

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
Current HPI
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

+57.1% since first listed
6 events — show timeline
  • 2026-06-15 Listed $55,000 West Penn MLS
  • 2026-06-03 Price Changed $55,000 West Penn MLS
  • 2026-05-27 Price Changed $57,000 West Penn MLS
  • 2026-05-13 Price Changed $60,000 West Penn MLS
  • 2026-04-14 Listed $65,000 West Penn MLS
  • 1997-06-30 Sold (Public Records) $35,000 Public Records

Property tax history

+3.1%/yr

Latest (2026): $827 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…