CashFlowRE
Sign in Sign up
605 Duquesne Ave
B Composite 71.34
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
  • Schools +5.3/10.0
  • Livability +4.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Appreciation +0.0/10.0

$69,900

605 Duquesne Ave · Canonsburg, PA 15317
3 bd · 1.5 ba · 1,302 sqft · SingleFamily public records · 6 Days on market
Built 1907 6,002 sqft lot

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

Listing remarks

Looking for an investment property to fix up and flip, or utilize as your home or a rental unit, 605 Duquesne Ave. is the perfect place. Sitting in the heart of Canonsburg, this home has the potential to be restored to be a lovely place for someone to call their own. It offers a living room with fireplace, dining room, and sizeable kitchen on the main living level. It also has a good sized mud room that could be turned into a first floor laundry area. Upstairs, it has three bedrooms and a full bathroom that has had some updating done to it. Outside you will find a newer four car detached garage that sits in the rear of the home and can be accessed from the alley. To the right of this home,

Key facts

  • Extra lot
  • Good sized mud room
  • Sizeable kitchen

Tags

LIVING ROOM WITH FIREPLACESIZEABLE KITCHENGOOD SIZED MUD ROOMFIRST FLOOR LAUNDRY AREANEWER FOUR CAR DETACHED GARAGEEXTRA LOT

Property features AI

Exterior

  • Parking: Detached garage; Total parking for 4 vehicles
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Resale property; Asphalt roof; Vinyl siding
  • Construction: Vinyl siding construction; Asphalt roof
  • Exterior features: Lot dimensions approximately 30 x 100 (two parcels reported)

Interior

  • Kitchen: Kitchen (Main) 18 x 8
  • Bedrooms: Bedroom (Upper) 11 x 7; Bedroom (Upper) 11 x 11; Bedroom (Upper) 12 x 10
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Unfinished walk-out basement; Log-burning fireplace; Carpet and vinyl flooring
  • Laundry & utility: Laundry (Lower)

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 $70k.

Deal economics

  • At list price, monthly cash flow is $963 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Cap rate 22.8% vs local median 4.7% in Canonsburg — 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 83/100 on livability (#127 in PA, #997 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety D+, amenities F.
  • Canon-Mcmillan SD (suburban): math 49% / reading 72% proficiency, ranked #66 of 539 in PA (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents soft (-2.3%/yr); 195 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 489 units permitted in Washington County in 2024 (30 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Washington County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $18k; list at $70k implies a 288% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price; built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $69,900

Questions for the listing agent

  1. Built in 1907 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
2.73%
Cap rate
22.83%
Cash-on-cash
59.05%
DSCR
3.63
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$188,790
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
613 Duquesne Ave 0.03mi 2/2.0 (-1) 1,424 (+9%) 1mo $39,900 $28 76
543 Euclid Ave 0.06mi 2/1.0 (-1) 1,176 (-10%) 2mo $170,000 $145 72
634 Euclid Ave 0.09mi 3/2.0 1,450 (+11%) 9mo $167,000 $115 67
619 Moore Ave 0.34mi 3/2.0 1,238 (-5%) 8mo $275,000 $222 67
105 Columbia Dr 0.54mi 3/2.0 1,223 (-6%) 1mo $320,000 $262 62
632 Giffin Ave 0.17mi 2/2.0 (-1) 1,120 (-14%) 1mo $74,000 $66 61
545 Julia Dr 0.59mi 3/2.0 1,324 (+2%) 9mo $260,000 $196 60
106 Demar Blvd 0.67mi 3/2.0 1,310 (+1%) 7mo $315,000 $240 60
524 Tannehill St 0.43mi 3/1.0 1,167 (-10%) 2mo $87,500 $75 59
523 Franklin Ave 0.14mi 2/1.0 (-1) 1,152 (-12%) 10mo $53,500 $46 59
1116 Martin Dr 0.56mi 3/1.0 1,134 (-13%) 4mo $320,000 $282 47
146 E College St 0.69mi 2/1.0 (-1) 1,120 (-14%) 9mo $77,500 $69 30

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
54.1%
Equity multiple
3.27×
Total profit
$44,497
Equity at exit
$10,422
10-year hold
IRR
58.1%
Equity multiple
5.93×
Total profit
$96,422
Equity at exit
$6,044

Cash invested: $19,572 (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 15317

Home prices YoY
-30.2%
Rents YoY
-2.3%
Active inventory
195
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,905 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$146 /mo · $1,754/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$400
Net cashflow
$963

Break-even live

Break-even rent $686
Max offer price $69,900
Occupancy floor 44%

Sensitivity live

Price -10% $1,003 -5% $983 +0% $963 +5% $943 +10% $924
Rent -10% $813 -5% $888 +0% $963 +5% $1,038 +10% $1,114
Rate -1.0pp $998 -0.5pp $981 base $963 +0.5pp $945 +1.0pp $927

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
$17,475
Closing costs
$2,097
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
126 Smith St Canonsburg, PA 3.0 1.5 1134 $1,350 $1.19 2d 1 0.74mi
108 Loubell Dr Unit 108 Canonsburg, PA 3.0 2.5 1760 $2,295 $1.30 17d 1 0.81mi
412 Olive Ln Canonsburg, PA 3.0 2.5 1424 $2,450 $1.72 44d 1 1.02mi
318 W College St Apt 2 Canonsburg, PA 2.0 1.0 1000 $900 $0.90 44d 1 1.27mi
317 Maple Ridge Dr Canonsburg, PA 3.0 2.5 1800 $2,350 $1.31 24d 1 1.35mi
422 Eagle Pointe Dr Canonsburg, PA 2.0 2.0 1325 $1,970 $1.49 2d 2 1.40mi
236 Grace Ave Canonsburg, PA 3.0 2.0 1656 $1,800 $1.09 2d 1 1.41mi

Listing history 5 events

  1. 2026-06-13
    statusdays on market $69,900 Pending 6 DOM
  2. 2026-06-09
    days on market $69,900 Active 5 DOM
  3. 2026-06-08
    days on market $69,900 Active 4 DOM
  4. 2026-06-07
    remarks 699-char remark
  5. 2026-06-07
    listed $69,900 Active 3 DOM

ⓘ 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
$1,754 · $146/mo
Projected year-2 tax
$1,754 · $146/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°F today · 19 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
$22,860
− Mortgage interest
−$3,915
− Property taxes
−$1,754
− Insurance
−$350
− Repairs & maintenance
−$1,829
− Management
−$1,829
− Depreciation
−$2,033
Taxable income
$11,150
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,676
After-tax cash flow
$8,881/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
Canon-Mcmillan SD
NCES district ID
4204890
Math proficiency
49% ▼ -14.00%
Reading proficiency
72% ▼ -8.00%
Median HH income
$62,946
Composite
52.63/100
National rank
#1557
State rank
#66 of 539 in PA

Livability — Canonsburg

Score
83/100
State rank
#127
US rank
#997

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canonsburg, PA
County
Washington County · 106,469 people
City population
43,871
Metro
Pittsburgh, PA
Population (ZIP)
43,871
Household income
$108,044
Rent vs Own
20.7% rent · 79.3% own
Severe rent burden
478.0

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 (90%)
Race & ethnicity
White 90% Asian 3% Two or more races 3% Black 3% Hispanic / Latino 2%
Common ancestry
Romanian 9% Slovak 3% Serbian 2%
Foreign-born
4% · Canada, India
Languages at home
95% English-only · Other Indo-European 2% Spanish 1% German/W. Germanic 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
▼ -110.61%
Current HPI
256.016
Rent YoY
▼ -2.29%
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

+288.3% since first listed
2 events — show timeline
  • 2026-06-04 Listed $69,900 West Penn MLS
  • 1994-06-17 Sold (Public Records) $18,000 Public Records

Property tax history

+5.8%/yr

Latest (2026): $1,754 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…