CashFlowRE
Sign in Sign up
544 E 2nd Ave
B Composite 74.93
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 +5.2/10.0
  • Livability +4.0/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$59,900

544 E 2nd Ave · Tarentum, PA 15084
4 bd · 1.5 ba · 2,546 sqft · SingleFamily public records · 3 Days on market
Built 1895 5,601 sqft lot ↓ 14% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Bring your boat. .. Victorian on double lot, steps from park and boat dock. Gleaming hardwood floors in spacious living/dining areas, large bay windows with an abundance of natural light, and fireplaces (2 of 5) complete these rooms. Nicely updated kitchen with real butcher block island. Updates: central air (5/2015) furnace (2008), H2O (2009), house rewired (2004). Fenced in back yard with hot tub and fresh fruit trees. Finished attic could be additional living space. 3 off street parking spaces in rear.

Key facts

  • Fenced yard
  • Renovated bathrooms
  • Newer roof

Tags

FENCED YARDCORNER LOTNEWER ROOFRENOVATED BATHROOMS

Property features AI

Finance

  • HOA & community: Public transportation nearby

Exterior

  • Parking: Detached garage
  • Utilities: Public water; Public sewer
  • Home design: 3 stories; Frame construction; Asphalt roof; Resale property
  • Construction: Frame construction; Asphalt roof
  • Exterior features: Public water; Public sewer

Interior

  • Flooring: Hardwood
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Gas heating
  • Interior features: Basement; Hardwood flooring

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 4-bed/1.5-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $605 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Cap rate 19.5% vs local median 9.6% in Tarentum — 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 79/100 on livability (#240 in PA, #2,066 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-, amenities F, employment F.
  • Highlands SD (suburban): math 29% / reading 48% proficiency, ranked #376 of 539 in PA (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 39 active listings in the ZIP; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • In year one you build about $686 of equity ($414 loan paydown + $272 appreciation (0.5% local appreciation)).
  • At projected returns (0.5% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 22y 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: property tax is 3.5% of price; flood insurance adds $56/mo; built in 1895 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $59,900

Questions for the listing agent

  1. Built in 1895 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
2.48%
Cap rate
19.52%
Cash-on-cash
47.25%
DSCR
3.10
GRM
3.4

CMA / ARV

ARV (on-the-fly)
$241,870
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
544 E 2nd Ave 0.00mi 4/1.5 2,546 (0%) 0mo $63,333 $25 100
500 2nd Ave 0.11mi 3/1.0 (-1) 2,592 (+2%) 4mo $16,000 $6 82
542 E 3rd Ave 0.06mi 3/2.0 (-1) 2,250 (-12%) 19mo $201,000 $89 55
343 E 11th Ave 0.50mi 4/4.0 2,380 (-6%) 3mo $340,000 $143 53
2516 Kentucky Ct 0.66mi 3/3.5 (-1) 2,436 (-4%) 7mo $399,900 $164 43
969 Morgan 0.71mi 4/2.5 2,772 (+9%) 14mo $264,000 $95 36
953 Nevada St 0.71mi 3/2.5 (-1) 2,289 (-10%) 8mo $259,114 $113 34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
45.2%
Equity multiple
3.28×
Total profit
$38,182
Equity at exit
$18,764
10-year hold
IRR
47.6%
Equity multiple
6.53×
Total profit
$92,683
Equity at exit
$23,681

Cash invested: $16,772 (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 15084

Home prices YoY
0.2%
Active inventory
39
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,488 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$176 /mo · $2,115/yr
Insurance
$25
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$605

Break-even live

Break-even rent $723
Max offer price $59,900
Occupancy floor 54%

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
$14,975
Closing costs
$1,797
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 11 events

  1. 2026-05-07
    status Pending
  2. 2026-05-04
    listed $59,900 Active
  3. 2015-10-02
    price $96,500 510-char remark
    Show marketing remark (510 chars)

    Bring your boat. .. Victorian on double lot, steps from park and boat dock. Gleaming hardwood floors in spacious living/dining areas, large bay windows with an abundance of natural light, and fireplaces (2 of 5) complete these rooms. Nicely updated kitchen with real butcher block island. Updates: central air (5/2015) furnace (2008), H2O (2009), house rewired (2004). Fenced in back yard with hot tub and fresh fruit trees. Finished attic could be additional living space. 3 off street parking spaces in rear.

  4. 2015-10-01
    soldstatus $96,500
  5. 2015-09-30
    price $99,400 510-char remark
    Show marketing remark (510 chars)

    Bring your boat. .. Victorian on double lot, steps from park and boat dock. Gleaming hardwood floors in spacious living/dining areas, large bay windows with an abundance of natural light, and fireplaces (2 of 5) complete these rooms. Nicely updated kitchen with real butcher block island. Updates: central air (5/2015) furnace (2008), H2O (2009), house rewired (2004). Fenced in back yard with hot tub and fresh fruit trees. Finished attic could be additional living space. 3 off street parking spaces in rear.

  6. 2015-09-30
    soldstatus $96,500 Sold 510-char remark
    Show marketing remark (510 chars)

    Bring your boat. .. Victorian on double lot, steps from park and boat dock. Gleaming hardwood floors in spacious living/dining areas, large bay windows with an abundance of natural light, and fireplaces (2 of 5) complete these rooms. Nicely updated kitchen with real butcher block island. Updates: central air (5/2015) furnace (2008), H2O (2009), house rewired (2004). Fenced in back yard with hot tub and fresh fruit trees. Finished attic could be additional living space. 3 off street parking spaces in rear.

  7. 2015-07-22
    historical Contingent 510-char remark
    Show marketing remark (510 chars)

    Bring your boat. .. Victorian on double lot, steps from park and boat dock. Gleaming hardwood floors in spacious living/dining areas, large bay windows with an abundance of natural light, and fireplaces (2 of 5) complete these rooms. Nicely updated kitchen with real butcher block island. Updates: central air (5/2015) furnace (2008), H2O (2009), house rewired (2004). Fenced in back yard with hot tub and fresh fruit trees. Finished attic could be additional living space. 3 off street parking spaces in rear.

  8. 2015-07-06
    listed $99,400 Active 510-char remark
    Show marketing remark (510 chars)

    Bring your boat. .. Victorian on double lot, steps from park and boat dock. Gleaming hardwood floors in spacious living/dining areas, large bay windows with an abundance of natural light, and fireplaces (2 of 5) complete these rooms. Nicely updated kitchen with real butcher block island. Updates: central air (5/2015) furnace (2008), H2O (2009), house rewired (2004). Fenced in back yard with hot tub and fresh fruit trees. Finished attic could be additional living space. 3 off street parking spaces in rear.

  9. 2004-08-26
    soldstatus $66,500
  10. 2004-08-11
    soldstatus $66,500 184-char remark
    Show marketing remark (184 chars)

    Lovely, spacious & clean mansion. Several bay areas. 5 decorative fireplaces (2 wood/ 3 marble), distinctive interior woodwork & trim. Maintenance free exterior-vinyl sided

  11. 2004-06-11
    listed $69,900 184-char remark
    Show marketing remark (184 chars)

    Lovely, spacious & clean mansion. Several bay areas. 5 decorative fireplaces (2 wood/ 3 marble), distinctive interior woodwork & trim. Maintenance free exterior-vinyl sided

ⓘ 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
$2,115 · $176/mo
Projected year-2 tax
$2,115 · $176/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 9/10 Extreme FEMA zone X (shaded) · 79% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥97°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$17,860
− Mortgage interest
−$3,355
− Property taxes
−$2,115
− Insurance
−$966
− Repairs & maintenance
−$1,429
− Management
−$1,429
− Depreciation
−$1,743
Taxable income
$6,823
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,638
After-tax cash flow
$5,621/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
Highlands SD
NCES district ID
4211880
Math proficiency
29% ▼ -9.00%
Reading proficiency
48% ▼ -9.00%
Median HH income
$43,730
Composite
32.58/100
National rank
#5679
State rank
#376 of 539 in PA

Livability — Tarentum

Score
79/100
State rank
#240
US rank
#2066

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tarentum, PA
Population (ZIP)
9,884

Population outlook (Allegheny County) Hauer SSP2

Today (2025)
1,250,282 people
By 2030
1,256,482 · +0.5%
By 2040
1,256,318 · +0.5%
By 2050
1,244,169 · -0.5%
By 2075
1,197,693 · -4.2%
By 2100
1,093,187 · -12.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Black 3% Hispanic / Latino 1%
Common ancestry
Romanian 14% Lithuanian 2% Serbian 2%
Foreign-born
1%
Languages at home
98% English-only · French/Haitian/Cajun 1%

Political lean MEDSL · Allegheny

2024 margin
Strong D (+20.3) · D 59.7% · R 39.4%
2008→2024 swing
+4.8pp toward D · 2008: 15.5pp · 2024: 20.3pp
All cycles
2024: D+20.3 2020: D+20.4 2016: D+16.4 2012: D+14.4 2008: D+15.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.45%
Current HPI
230.7532
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

-14.3% since first listed
11 events — show timeline
  • 2026-05-07 Pending West Penn MLS
  • 2026-05-04 Listed $59,900 West Penn MLS
  • 2015-10-02 Price Changed $96,500 West Penn MLS
  • 2015-10-01 Sold (Public Records) $96,500 Public Records
  • 2015-09-30 Sold (MLS) $96,500 West Penn MLS
  • 2015-09-30 Price Changed $99,400 West Penn MLS
  • 2015-07-22 Contingent West Penn MLS
  • 2015-07-06 Listed $99,400 West Penn MLS
  • 2004-08-26 Sold (Public Records) $66,500 Public Records
  • 2004-08-11 Sold (MLS) $66,500 West Penn MLS
  • 2004-06-11 Listed $69,900 West Penn MLS

Property tax history

+3.6%/yr

Latest (2026): $2,115 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…