CashFlowRE
Sign in Sign up
700 6th St
B+ Composite 79.27
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
  • ARV discount +12.8/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.1/10.0
  • Livability +3.6/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$82,500

700 6th St · Glassport, PA 15045
4 bd · 1.0 ba · 1,344 sqft · SingleFamily public records · 93 Days on market
Built 1915 1,999 sqft lot $61/sqft · 12% below area Est $94k · 12% under ↓ 32% since listing

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

Listing remarks MLS

Glassport is a family-friendly community and offers a quiet residential atmosphere. Checkout this 3-bedroom, 2-bath home that offers comfortable living with recent updates. The main level features new wood-style flooring throughout, along with a living room, dining room, kitchen and a full bath. Upstairs you’ll find three bedrooms, including the third bedroom which has its own private entrance, plus an additional full bath and new carpet. The home also includes utility storage. The lower level provides a laundry area for added convenience. Recent improvements include new paint, updated lighting, and some new windows with a lifetime warranty. Enjoy relaxing on the covered front porch, and appreciate the peace of mind of a roof approximately 9 years old.

Key facts

  • Laundry area
  • New paint
  • Private entrance

Tags

NEW WOOD STYLE FLOORINGPRIVATE ENTRANCEUTILITY STORAGELAUNDRY AREANEW PAINTUPDATED LIGHTING

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/1.0-bath single-family listed at $82k.

Deal economics

  • At list price, monthly cash flow is $487 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $82k).
  • Recommended offer: $75k (9.0% below list) — sets the bar for market timing.
  • Cap rate 13.4% vs local median 8.4% in Glassport — 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 71/100 on livability (#716 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute A-; Watch: crime C-, employment D+, schools D-.
  • South Allegheny SD (suburban): math 23% / reading 44% proficiency, ranked #430 of 539 in PA (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 24 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • In year one you build about $717 of equity ($570 loan paydown + $147 appreciation (0.2% local appreciation)).
  • At projected returns (0.2% appreciation + 3.0% rent growth), your $23k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($75k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $75,075 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.69%
Cap rate
13.37%
Cash-on-cash
25.29%
DSCR
2.13
GRM
4.9

CMA / ARV

ARV (median comp)
$93,561
List price
$82,500
Delta
-11.82%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
643 Indiana Ave 0.11mi 4/1.5 1,440 (+7%) 0mo $160,000 $111 81
301 Euclid Ave 0.35mi 3/1.0 (-1) 1,408 (+5%) 8mo $110,000 $78 64
302 Euclid Ave 0.35mi 3/1.5 (-1) 1,368 (+2%) 13mo $50,000 $37 63
531 Pacific Ave 0.07mi 4/2.0 1,200 (-11%) 15mo $139,900 $117 63
626 Ohio Ave 0.24mi 3/1.0 (-1) 1,220 (-9%) 12mo $7,500 $6 59
1025 Delaware Ave 0.50mi 4/2.5 1,386 (+3%) 13mo $75,000 $54 55
1120 Portsmouth Dr 0.61mi 3/1.5 (-1) 1,400 (+4%) 6mo $172,000 $123 53
726 Indiana 0.19mi 3/2.0 (-1) 1,512 (+12%) 13mo $122,000 $81 51
1110 Portsmouth Dr 0.59mi 3/1.5 (-1) 1,230 (-8%) 1mo $194,500 $158 51
112 Kollar Dr 0.72mi 3/1.5 (-1) 1,442 (+7%) 1mo $208,000 $144 47
1036 Indiana Ave 0.54mi 3/1.5 (-1) 1,256 (-6%) 19mo $95,000 $76 41
1040 Indiana Ave 0.55mi 3/2.0 (-1) 1,160 (-14%) 14mo $138,500 $119 31

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

Projected returns pro-forma

0.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.9%
Equity multiple
2.27×
Total profit
$29,336
Equity at exit
$24,693
10-year hold
IRR
29.6%
Equity multiple
4.35×
Total profit
$77,276
Equity at exit
$30,278

Cash invested: $23,100 (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 15045

Home prices YoY
0.1%
Active inventory
24
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,391 high interval (Pro) →
Mortgage (P&I)
$433
Tax from tax record
$145 /mo · $1,736/yr
Insurance
$34
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$487

Break-even live

Break-even rent $774
Max offer price $82,500
Occupancy floor 60%

Sensitivity live

Price -10% $534 -5% $510 +0% $487 +5% $464 +10% $440
Rent -10% $377 -5% $432 +0% $487 +5% $542 +10% $597
Rate -1.0pp $528 -0.5pp $508 base $487 +0.5pp $465 +1.0pp $444

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
$20,625
Closing costs
$2,475
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
833 Vermont Ave Glassport, PA 3.0 1.0 1290 $1,395 $1.08 24d 1 0.33mi
1044 Delaware Ave Glassport, PA 3.0 1.0 1200 $1,350 $1.12 21d 1 0.56mi
311 Harrison St Glassport, PA 4.0 1.0 1200 $1,500 $1.25 44d 1 0.71mi
231 Connecticut Ave Clairton, PA 3.0 1.0 1064 $1,150 $1.08 44d 1 1.15mi
1805 Gray St McKeesport, PA 3.0 1.0 1136 $1,600 $1.41 2d 1 1.18mi
185 Carnegie Ave Clairton, PA 3.0 1.0 1404 $1,295 $0.92 44d 1 1.30mi

Listing history 18 events

  1. 2026-06-18
    days on market $82,500 Active 93 DOM
  2. 2026-06-17
    days on market $82,500 Active 92 DOM
  3. 2026-06-16
    days on market $82,500 Active 91 DOM
  4. 2026-06-15
    days on market $82,500 Active 90 DOM
  5. 2026-06-13
    days on market $82,500 Active 88 DOM
  6. 2026-06-13
    days on market $82,500 Active 87 DOM
  7. 2026-06-09
    days on market $82,500 Active 84 DOM
  8. 2026-06-08
    days on market $82,500 Active 83 DOM
  9. 2026-06-07
    days on market $82,500 Active 82 DOM
  10. 2026-06-05
    days on market $82,500 Active 79 DOM
  11. 2026-06-03
    days on market $82,500 Active 78 DOM
  12. 2026-06-02
    days on market $82,500 Active 77 DOM
  13. 2026-06-01
    days on market $82,500 Active 76 DOM
  14. 2026-05-31
    days on market $82,500 Active 75 DOM
  15. 2026-05-12
    price $95,000 768-char remark
    Show marketing remark (768 chars)

    Glassport is a family-friendly community and offers a quiet residential atmosphere. Checkout this 3-bedroom, 2-bath home that offers comfortable living with recent updates. The main level features new wood-style flooring throughout, along with a living room, dining room, kitchen and a full bath. Upstairs you’ll find three bedrooms, including the third bedroom which has its own private entrance, plus an additional full bath and new carpet. The home also includes utility storage. The lower level provides a laundry area for added convenience. Recent improvements include new paint, updated lighting, and some new windows with a lifetime warranty. Enjoy relaxing on the covered front porch, and appreciate the peace of mind of a roof approximately 9 years old.

  16. 2026-04-23
    price $109,900 768-char remark
    Show marketing remark (768 chars)

    Glassport is a family-friendly community and offers a quiet residential atmosphere. Checkout this 3-bedroom, 2-bath home that offers comfortable living with recent updates. The main level features new wood-style flooring throughout, along with a living room, dining room, kitchen and a full bath. Upstairs you’ll find three bedrooms, including the third bedroom which has its own private entrance, plus an additional full bath and new carpet. The home also includes utility storage. The lower level provides a laundry area for added convenience. Recent improvements include new paint, updated lighting, and some new windows with a lifetime warranty. Enjoy relaxing on the covered front porch, and appreciate the peace of mind of a roof approximately 9 years old.

  17. 2026-04-07
    price $125,000 768-char remark
    Show marketing remark (768 chars)

    Glassport is a family-friendly community and offers a quiet residential atmosphere. Checkout this 3-bedroom, 2-bath home that offers comfortable living with recent updates. The main level features new wood-style flooring throughout, along with a living room, dining room, kitchen and a full bath. Upstairs you’ll find three bedrooms, including the third bedroom which has its own private entrance, plus an additional full bath and new carpet. The home also includes utility storage. The lower level provides a laundry area for added convenience. Recent improvements include new paint, updated lighting, and some new windows with a lifetime warranty. Enjoy relaxing on the covered front porch, and appreciate the peace of mind of a roof approximately 9 years old.

  18. 2026-03-17
    listed $139,900 Active 768-char remark
    Show marketing remark (768 chars)

    Glassport is a family-friendly community and offers a quiet residential atmosphere. Checkout this 3-bedroom, 2-bath home that offers comfortable living with recent updates. The main level features new wood-style flooring throughout, along with a living room, dining room, kitchen and a full bath. Upstairs you’ll find three bedrooms, including the third bedroom which has its own private entrance, plus an additional full bath and new carpet. The home also includes utility storage. The lower level provides a laundry area for added convenience. Recent improvements include new paint, updated lighting, and some new windows with a lifetime warranty. Enjoy relaxing on the covered front porch, and appreciate the peace of mind of a roof approximately 9 years old.

ⓘ 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
$1,736 · $145/mo
Projected year-2 tax
$1,736 · $145/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 ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 8 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
$16,687
− Mortgage interest
−$4,621
− Property taxes
−$1,736
− Insurance
−$412
− Repairs & maintenance
−$1,335
− Management
−$1,335
− Depreciation
−$2,400
Taxable income
$4,847
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,163
After-tax cash flow
$4,679/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
South Allegheny SD
NCES district ID
4221910
Math proficiency
23% ▼ -10.00%
Reading proficiency
44% ▼ -13.00%
Median HH income
$40,891
Composite
28.15/100
National rank
#6815
State rank
#430 of 539 in PA

Livability — Glassport

Score
71/100
State rank
#716
US rank
#7113

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glassport, PA
City population
4,400
Population (ZIP)
4,400

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 (88%)
Race & ethnicity
White 88% Hispanic / Latino 6% Black 4% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 18% Portuguese 6% Serbian 6%
Foreign-born
1% · South Korea, Canada
Languages at home
97% English-only · German/W. Germanic 1% Spanish 1% Korean 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
▲ 0.18%
Current HPI
214.7403
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

-32.1% since first listed
4 events — show timeline
  • 2026-05-12 Price Changed $95,000 West Penn MLS
  • 2026-04-23 Price Changed $109,900 West Penn MLS
  • 2026-04-07 Price Changed $125,000 West Penn MLS
  • 2026-03-17 Listed $139,900 West Penn MLS

Property tax history

+4.4%/yr

Latest (2026): $1,736 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…