CashFlowRE
Sign in Sign up
151 Plum Way 7-Plex
B- Composite 66.06
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 +25.6/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Appreciation +4.7/10.0
  • Condition / age +4.0/5.0
  • Schools +3.7/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0

$639,800

151 Plum Way · California, PA 15419
21 bd · 17.5 ba · — sqft · MultiFamily · 121 Days on market
Built 2010 Good condition

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 7 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

Seven-unit building. Walking distance to Cal U(Penn West) Each unit is identical. Three Bedroom, 2.5 Baths. kitchen, family room & laundry. Large kitchens. Spacious living rooms. Half bath on main floor. Primary bedroom on second floor with private bathroom. 2 additional bedrooms, full bathroom & laundry. Large parking area. Each unit has one assigned spot in front of their door. There is an additional parking lot that goes with the property across the street.

Key facts

  • Large kitchens
  • Private bathroom
  • Large parking area

Tags

LARGE KITCHENSSPACIOUS LIVING ROOMSPRIVATE BATHROOMLARGE PARKING AREAASSIGNED SPOT IN FRONT

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 7 × 3-bed/2.5-bath units multifamily listed at $640k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $150/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $640k).
  • Recommended offer: $563k (12.0% 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-, schools D, amenities 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.
  • Market conditions: 18 active listings in the ZIP; 489 units permitted in Washington County in 2024 (30 in 5+ unit buildings).

Forward outlook

  • In year one you build about $864 of equity ($4k loan paydown + $-4k 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 $179k cash investment doubles in ~9 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 121 days — a 12% lower offer ($563k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $460/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); extreme-heat days projected 8→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $563,024 (12.0% below list)

Questions for the listing agent

  1. It's been on market 121 days. Have you received any prior offers? Is the seller open to a 12% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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 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
1.17%
Cap rate
9.12%
Cash-on-cash
10.11%
DSCR
1.45
GRM
7.1

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
3.9%
Equity multiple
1.18×
Total profit
$31,973
Equity at exit
$168,179
10-year hold
IRR
9.9%
Equity multiple
2.01×
Total profit
$181,223
Equity at exit
$188,600

Cash invested: $179,144 (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
49.7×

Monthly cashflow live

Estimated rent
$7,508 high interval (Pro) →
Mortgage (P&I)
$3,355
Tax est. 1.5%
$800 /mo · $9,597/yr
Insurance
$267
Flood insurance flood zone
−$460 /mo · $5,525/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,577
Net cashflow
$1,049

Break-even live

Break-even rent $6,180
Max offer price $639,800
Occupancy floor 81%

Sensitivity live

Price -10% $1,492 -5% $1,270 +0% $1,049 +5% $828 +10% $607
Rent -10% $456 -5% $753 +0% $1,049 +5% $1,346 +10% $1,643
Rate -1.0pp $1,372 -0.5pp $1,212 base $1,049 +0.5pp $884 +1.0pp $715

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

UnitsBedsBathsEst. rent
Total (7 units) $7,508

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
$159,950
Closing costs
$19,194
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 16 events

  1. 2026-06-21
    days on market $639,800 Active 121 DOM
  2. 2026-06-18
    days on market $639,800 Active 119 DOM
  3. 2026-06-17
    days on market $639,800 Active 118 DOM
  4. 2026-06-16
    days on market $639,800 Active 117 DOM
  5. 2026-06-15
    days on market $639,800 Active 116 DOM
  6. 2026-06-13
    days on market $639,800 Active 114 DOM
  7. 2026-06-12
    days on market $639,800 Active 113 DOM
  8. 2026-06-09
    days on market $639,800 Active 110 DOM
  9. 2026-06-08
    days on market $639,800 Active 109 DOM
  10. 2026-06-08
    days on market $639,800 Active 108 DOM
  11. 2026-06-04
    days on market $639,800 Active 104 DOM
  12. 2026-06-02
    days on market $639,800 Active 103 DOM
  13. 2026-06-01
    days on market $639,800 Active 102 DOM
  14. 2026-05-31
    days on market $639,800 Active 101 DOM
  15. 2026-04-06
    price $639,800 476-char remark
    Show marketing remark (476 chars)

    Seven-unit building. Walking distance to Cal U(Penn West) Each unit is identical. Three Bedroom, 2.5 Baths. kitchen, family room & laundry. Large kitchens. Spacious living rooms. Half bath on main floor. Primary bedroom on second floor with private bathroom. 2 additional bedrooms, full bathroom & laundry. Large parking area. Each unit has one assigned spot in front of their door. There is an additional parking lot that goes with the property across the street.

  16. 2026-02-19
    listed $639,900 Active 476-char remark
    Show marketing remark (476 chars)

    Seven-unit building. Walking distance to Cal U(Penn West) Each unit is identical. Three Bedroom, 2.5 Baths. kitchen, family room & laundry. Large kitchens. Spacious living rooms. Half bath on main floor. Primary bedroom on second floor with private bathroom. 2 additional bedrooms, full bathroom & laundry. Large parking area. Each unit has one assigned spot in front of their door. There is an additional parking lot that goes with the property across the street.

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

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 8 d/yr ≥99°F today · 20 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
$90,096
− Mortgage interest
−$35,839
− Property taxes
−$9,597
− Insurance
−$8,724
− Repairs & maintenance
−$7,208
− Management
−$7,208
− Depreciation
−$18,612
Taxable income
$2,909
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$698
After-tax cash flow
$11,895/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 · 13 photos

Good 80/100 Cosmetic rehab

This seven-unit multi-family property is in good condition with minimal repairs needed. Painting and updating the flooring can significantly enhance its resale and rental value.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and interior aesthetics, making the property more attractive to potential buyers and renters.
  • Both Updating the flooring in the living areas — Replacing worn-out flooring with modern, durable options can improve the overall look and feel of the home, increasing its value.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and interior aesthetics, making the property more attractive to potential buyers and renters.
  • Both Updating the flooring in the living areas — Replacing worn-out flooring with modern, durable options can improve the overall look and feel of the home, increasing its value.

ⓘ 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
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

-0.0% since first listed
2 events — show timeline
  • 2026-04-06 Price Changed $639,800 West Penn MLS
  • 2026-02-19 Listed $639,900 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…