CashFlowRE
Sign in Sign up
1108 Big Sewickley Creek Rd
B Composite 70.26
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
  • Condition / age +3.8/5.0
  • Livability +3.5/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

1108 Big Sewickley Creek Rd · Economy, PA 15143
1 bd · 1.0 ba · 1,064 sqft · SingleFamily · 6 Days on market
Built 1946 Good condition 1.16 ac lot

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

Listing remarks

This bungalow-style home offers a rare combination of natural beauty and opportunity. The standout feature is the stunning crystal-clear creek running along the rear of the generous lot — a truly peaceful backdrop you'll never tire of. Expansive green lawns, mature trees, and a covered front deck create inviting outdoor spaces. Inside, the home offers a practical layout with a welcoming entryway, a cozy living room, a separate den/media room, and a spacious eat-in kitchen with gas cooking and backyard views. The primary bedroom is a quiet retreat, and the bathroom has already been tastefully updated with a walk-in glass shower and modern finishes. The full basement adds laundry, mecha

Key facts

  • Covered front deck
  • Crystal-clear creek
  • Mature trees

Tags

CRYSTAL-CLEAR CREEKEXPANSIVE GREEN LAWNSMATURE TREESCOVERED FRONT DECKSEPARATE DEN/MEDIA ROOMSPACIOUS EAT-IN KITCHEN

Property features AI

Exterior

  • Utilities: Public sewer; Well water
  • Home design: Single-story frame home; Resale property
  • Construction: Frame construction
  • Exterior features: Waterfront property with water access; Lot dimensions approximately 242 x 159 x 250 x 121

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Full, walk-up basement

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 1-bed/1.0-bath single-family listed at $110k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $87 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Cap rate 12.3% vs local median 2.3% in Economy — 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 69/100 on livability (#855 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: schools D, amenities F, commute F.
  • Ambridge Area SD (suburban): math 23% / reading 48% proficiency, ranked #408 of 539 in PA (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 137 active listings in the ZIP; high-income renter base; 272 units permitted in Beaver County in 2024 (80 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($133k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: flood insurance adds $460/mo; built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $110,000

Questions for the listing agent

  1. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.50%
Cap rate
12.26%
Cash-on-cash
21.33%
DSCR
1.95
GRM
5.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-10.7%
Equity multiple
0.61×
Total profit
$-11,978
Equity at exit
$16,401
10-year hold
IRR
-1.0%
Equity multiple
0.93×
Total profit
$-2,047
Equity at exit
$9,511

Cash invested: $30,800 (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 15143

Active inventory
137
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,655 medium interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
Flood insurance flood zone
−$460 /mo · $5,525/yr
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$87

Break-even live

Break-even rent $1,545
Max offer price $110,000
Occupancy floor 90%

Sensitivity live

Price -10% $163 -5% $125 +0% $87 +5% $49 +10% $11
Rent -10% $-44 -5% $22 +0% $87 +5% $152 +10% $218
Rate -1.0pp $142 -0.5pp $115 base $87 +0.5pp $58 +1.0pp $29

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
$27,500
Closing costs
$3,300
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 6 events

  1. 2026-06-18
    days on market $110,000 Active 6 DOM
  2. 2026-06-17
    days on market $110,000 Active 5 DOM
  3. 2026-06-16
    days on market $110,000 Active 4 DOM
  4. 2026-06-15
    days on market $110,000 Active 3 DOM
  5. 2026-06-13
    remarks 693-char remark
  6. 2026-06-13
    listed $110,000 Active 1 DOM

ⓘ 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 3/10 Moderate 7 d/yr ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$19,862
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$6,075
− Repairs & maintenance
−$1,589
− Management
−$1,589
− Depreciation
−$3,200
Taxable loss
−$403
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$97
After-tax cash flow
$1,140/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 75/100 Cosmetic rehab

This bungalow-style home offers a good condition with a good curb appeal and a practical layout. It has minor repairs and maintenance needs, making it a good candidate for cosmetic upgrades to enhance its resale and rental value.

Repairs flagged

  • Minor Exterior siding — Some discoloration noted.
  • Minor Landscaping — Some areas of the lawn need trimming.
  • Minor Interior paint — Some areas of the paint appear slightly faded.

Value-add opportunities

  • Resale Painting the exterior siding — Fresh paint can enhance curb appeal.
  • Both Landscaping improvements — A well-maintained lawn and landscaping can increase both resale and rental value.
  • Resale Interior paint touch-ups — Fresh paint can make the interior look more inviting and modern.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior siding · Some discoloration noted. Minor $500–3,000
Landscaping · Some areas of the lawn need trimming. Minor $500–3,000
Interior paint · Some areas of the paint appear slightly faded. Minor $500–3,000
Total estimated repair cost · 3 items $1,500–9,000

Value-add ROI direction

  • Resale Painting the exterior siding — Fresh paint can enhance curb appeal.
  • Both Landscaping improvements — A well-maintained lawn and landscaping can increase both resale and rental value.
  • Resale Interior paint touch-ups — Fresh paint can make the interior look more inviting and modern.

ⓘ 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
Ambridge Area SD
NCES district ID
4202440
Math proficiency
23% ▼ -12.00%
Reading proficiency
48% ▼ -10.00%
Median HH income
$49,514
Composite
30.62/100
National rank
#6190
State rank
#408 of 539 in PA

Livability — Economy

Score
69/100
State rank
#855
US rank
#8973

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Economy, PA
County
Allegheny County · 1,022,028 people
City population
9,574
Metro
Pittsburgh, PA
Population (ZIP)
21,851
Household income
$132,674
Rent vs Own
18.4% rent · 81.6% own
Severe rent burden
408.0

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 (83%)
Race & ethnicity
White 83% Asian 8% Two or more races 4% Black 3% Hispanic / Latino 1%
Common ancestry
Romanian 6% Slovak 2% Italian 2%
Foreign-born
8% · China, Canada
Languages at home
90% English-only · Other Asian/Pacific 3% Other Indo-European 3% Chinese 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
▼ -209.16%
Current HPI
262.7986
Rent YoY
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

1 event — show timeline
  • 2026-06-06 Listed $110,000 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…