CashFlowRE
Sign in Sign up
448 Union Ave
A- Composite 80.97
Why this score? — see what drove the A- 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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +6.0/10.0
  • Livability +4.2/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

448 Union Ave · Ingram, PA 15205
6 bd · 1.0 ba · 2,234 sqft · SingleFamily public records · 40 Days on market
Built 1920 5,749 sqft lot $45/sqft · 50% below area Est $199k · 50% under ↓ 16% since listing

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

Listing remarks

Potential. Possibilities. Projects. Partner… this one’s got all the ingredients. Welcome to 448 Union Ave — a classic Pittsburgh home sitting on a nice lot with off-street parking, a covered front porch, and tons of opportunity for the right buyer with vision. Whether you’re looking for your next flip, rental property, BRRRR, or a house to slowly bring back to life over time… this could be the one. Inside, you’ll find original character throughout including tall ceilings, oversized rooms, wood stair details, and a traditional layout with multiple living spaces. The home offers generous square footage across several levels, including additional finished

Key facts

  • Covered front porch
  • Off street parking
  • Original character

Tags

OFF STREET PARKINGCOVERED FRONT PORCHORIGINAL CHARACTERMULTIPLE LIVING SPACESFINISHED ATTIC SPACELONG DRIVEWAY PARKING

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story frame home; Resale property; Asphalt roof
  • Construction: Frame construction; Asphalt roof
  • Exterior features: Off-street parking

Interior

  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (oil); Central air conditioning
  • Interior features: Full 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 6-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $918 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 83/100 on livability (#126 in PA, #985 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: commute D.
  • Montour SD (suburban): math 62% / reading 75% proficiency, ranked #29 of 539 in PA (top 5%) — 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 rising (+3.4%/yr); 65 active listings in the ZIP; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($71k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.4% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,903 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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
2.08%
Cap rate
17.32%
Cash-on-cash
39.39%
DSCR
2.75
GRM
4.0

CMA / ARV

ARV (median comp)
$199,238
List price
$99,900
Delta
-49.86%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
25 Vancouver Ave 0.22mi 5/2.0 (-1) 2,297 (+3%) 2mo $325,000 $141 74
49 Sampson Ave 0.50mi 5/1.0 (-1) 2,112 (-6%) 8mo $140,000 $66 56
1547 Clairtonica St 0.43mi 7/3.0 (+1) 2,430 (+9%) 4mo $78,500 $32 49
1882 Noblestown Rd 0.74mi 5/2.5 (-1) 2,220 (-1%) 14mo $300,000 $135 42

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 · 3.4% rent growth · sell at horizon

5-year hold
IRR
36.2%
Equity multiple
2.54×
Total profit
$43,193
Equity at exit
$14,895
10-year hold
IRR
43.1%
Equity multiple
5.17×
Total profit
$116,621
Equity at exit
$8,638

Cash invested: $27,972 (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 15205

Home prices YoY
-30.7%
Rents YoY
3.4%
Active inventory
65
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$2,083 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$161 /mo · $1,937/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$918

Break-even live

Break-even rent $920
Max offer price $99,900
Occupancy floor 51%

Sensitivity live

Price -10% $975 -5% $947 +0% $918 +5% $890 +10% $862
Rent -10% $754 -5% $836 +0% $918 +5% $1,001 +10% $1,083
Rate -1.0pp $969 -0.5pp $944 base $918 +0.5pp $892 +1.0pp $866

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
$24,975
Closing costs
$2,997
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 15 events

  1. 2026-06-21
    days on market $99,900 Active 40 DOM
  2. 2026-06-18
    days on market $99,900 Active 37 DOM
  3. 2026-06-17
    days on market $99,900 Active 36 DOM
  4. 2026-06-16
    days on market $99,900 Active 35 DOM
  5. 2026-06-15
    days on market $99,900 Active 34 DOM
  6. 2026-06-13
    days on market $99,900 Active 32 DOM
  7. 2026-06-13
    days on market $99,900 Active 31 DOM
  8. 2026-06-09
    days on market $99,900 Active 28 DOM
  9. 2026-06-08
    days on market $99,900 Active 27 DOM
  10. 2026-06-07
    days on market $99,900 Active 26 DOM
  11. 2026-06-03
    days on market $99,900 Active 22 DOM
  12. 2026-06-02
    days on market $99,900 Active 21 DOM
  13. 2026-06-01
    days on market $99,900 Active 20 DOM
  14. 2026-05-31
    days on market $99,900 Active 19 DOM
  15. 2026-05-12
    listed $119,000 Active 1226-char remark

ⓘ 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
$1,937 · $161/mo
Projected year-2 tax
$1,937 · $161/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 ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$24,990
− Mortgage interest
−$5,596
− Property taxes
−$1,937
− Insurance
−$500
− Repairs & maintenance
−$1,999
− Management
−$1,999
− Depreciation
−$2,906
Taxable income
$10,053
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,413
After-tax cash flow
$8,607/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
Montour SD
NCES district ID
4215720
Math proficiency
62% ▼ -8.00%
Reading proficiency
75% ▼ -6.00%
Median HH income
$66,512
Composite
59.65/100
National rank
#904
State rank
#29 of 539 in PA

Livability — Ingram

Score
83/100
State rank
#126
US rank
#985

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ingram, PA
County
Allegheny County · 1,022,028 people
Metro
Pittsburgh, PA
Population (ZIP)
24,060
Household income
$70,991
Rent vs Own
45.5% rent · 54.5% own
Severe rent burden
1334.0

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 (75%)
Race & ethnicity
White 75% Black 12% Two or more races 5% Asian 5% Hispanic / Latino 4%
Common ancestry
Romanian 9% Lithuanian 2% Serbian 2%
Foreign-born
7% · Canada
Languages at home
91% English-only · Spanish 3% Other Asian/Pacific 2% Other Indo-European 2%

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
▼ -109.16%
Current HPI
246.4018
Rent YoY
▲ 3.40%
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

-16.1% since first listed
3 events — show timeline
  • 2026-05-27 Price Changed $99,900 West Penn MLS
  • 2026-05-19 Price Changed $114,900 West Penn MLS
  • 2026-05-12 Listed $119,000 West Penn MLS

Property tax history

-1.2%/yr

Latest (2026): $1,937 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…