CashFlowRE
Sign in Sign up
324 Center Ave
B- Composite 69.93
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
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • ARV discount +7.5/15.0
  • Schools +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

324 Center Ave · Elizabeth, PA 15037
3 bd · 1.0 ba · 1,460 sqft · SingleFamily public records · 106 Days on market
Built 1910 5,693 sqft lot $51/sqft · 53% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investment opportunity in Elizabeth. This 3-bedroom, 1 full bath home includes two parcels. The additional parcel creates multiple added possibilities for investors, landlords, or renovation-focused buyers. The property features a fenced-in yard, updated bathroom, newer furnace, and central A/C. Added bonus included is an electric car charging device. Convenient location near Route 43 and Route 51 with easy access to surrounding communities, major roadways, downtown Elizabeth, and restaurants. Strong potential for rental income, resale strategy, or portfolio expansion.

Key facts

  • Newer furnace
  • Central a/c
  • Convenient location

Tags

FENCED-IN YARDUPDATED BATHROOMNEWER FURNACECENTRAL A/CELECTRIC CAR CHARGING DEVICECONVENIENT LOCATION

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/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $240 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $68k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 2.9% in Elizabeth — 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 (#818 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing B+; Watch: amenities F, commute F, employment D-.
  • Elizabeth Forward SD (suburban): math 41% / reading 65% proficiency, ranked #136 of 539 in PA (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 29 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 106 days — a 9% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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.
  • Current owner paid $40k; list at $75k implies a 85% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,250 (9.0% below list)

Questions for the listing agent

  1. It's been on market 106 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 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.44%
Cap rate
11.03%
Cash-on-cash
16.91%
DSCR
1.75
GRM
5.8

CMA / ARV

ARV (median comp)
$159,120
List price
$75,000
Delta
-52.87%
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
709 12th St 0.27mi 3/1.0 1,334 (-9%) 6mo $90,404 $68 67
923 7th Ave 0.20mi 3/1.5 1,300 (-11%) 9mo $38,000 $29 63
723 9th Ave 0.18mi 3/1.0 1,554 (+6%) 22mo $185,000 $119 62
302 1st St 0.46mi 3/1.0 1,460 (0%) 22mo $28,505 $20 61
118 7th Ave 0.18mi 3/2.5 1,280 (-12%) 6mo $106,500 $83 60
306 Chicago Ave 0.66mi 2/1.0 (-1) 1,360 (-7%) 4mo $97,500 $72 50
742 Bunola River Rd 0.54mi 3/2.5 1,425 (-2%) 20mo $325,000 $228 48
503 Elmview Dr 0.50mi 3/2.0 1,252 (-14%) 2mo $260,000 $208 47
5124 Dorris Dr 0.68mi 3/1.0 1,276 (-13%) 5mo $85,000 $67 43
407 Rothey Dr 0.49mi 4/1.0 (+1) 1,300 (-11%) 17mo $70,000 $54 40
101 Church St 0.59mi 4/1.0 (+1) 1,264 (-13%) 10mo $60,000 $47 37
304 Wylie Ave 0.70mi 4/2.0 (+1) 1,578 (+8%) 11mo $225,000 $143 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.0%
Equity multiple
1.15×
Total profit
$3,232
Equity at exit
$11,183
10-year hold
IRR
13.6%
Equity multiple
2.09×
Total profit
$22,836
Equity at exit
$6,485

Cash invested: $21,000 (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 15037

Home prices YoY
-11.8%
Active inventory
29
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,083 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$135 /mo · $1,617/yr
Insurance
$31
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$240

Break-even live

Break-even rent $778
Max offer price $75,000
Occupancy floor 73%

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
$18,750
Closing costs
$2,250
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
513 S 2nd Ave Elizabeth, PA 3.0 1.5 1625 $1,195 $0.74 1d 1 0.10mi
168 Center Ave Unit 1 left) Elizabeth, PA 2.0 1.0 950 $895 $0.94 23d 1 0.11mi
618 Farnsworth Ave Clairton, PA 2.0 1.0 896 $1,050 $1.17 43d 1 1.05mi
601 Farnsworth Ave Clairton, PA 2.0 1.0 1004 $995 $0.99 4d 1 1.08mi
874 Vankirk St Clairton, PA 3.0 1.5 1296 $1,150 $0.89 43d 1 1.15mi
866 Vankirk St Unit 1 Clairton, PA 2.0 1.5 1440 $1,200 $0.83 43d 1 1.17mi
127 Constitution Cir Clairton, PA 2.0 1.0 1063 $1,275 $1.20 10d 1 1.29mi
127 Constitution Cir Clairton, PA 2.0 1.0 972 $1,275 $1.31 1d 1 1.29mi
753 East Dr Clairton, PA 3.0 1.0 1000 $1,100 $1.10 43d 1 1.33mi
809 3rd St Unit 624 Clairton, PA 2.0 1.5 1240 $1,008 $0.81 43d 1 1.36mi
809 3rd St Unit 194 Clairton, PA 2.0 1.5 1244 $1,081 $0.87 43d 1 1.36mi
2140 Lincoln Blvd Elizabeth, PA 2.0 1.0 968 $790 $0.82 43d 1 1.41mi
350 Wylie Ave Unit 1 Clairton, PA 2.0 1.0 1152 $1,050 $0.91 43d 1 1.46mi

Listing history 18 events

  1. 2026-06-18
    days on market $75,000 Active 106 DOM
  2. 2026-06-17
    days on market $75,000 Active 105 DOM
  3. 2026-06-16
    days on market $75,000 Active 104 DOM
  4. 2026-06-15
    days on market $75,000 Active 103 DOM
  5. 2026-06-13
    days on market $75,000 Active 101 DOM
  6. 2026-06-09
    days on market $75,000 Active 97 DOM
  7. 2026-06-08
    days on market $75,000 Active 96 DOM
  8. 2026-06-07
    days on market $75,000 Active 95 DOM
  9. 2026-06-05
    days on market $75,000 Active 92 DOM
  10. 2026-06-03
    days on market $75,000 Active 91 DOM
  11. 2026-06-02
    days on market $75,000 Active 90 DOM
  12. 2026-06-01
    days on market $75,000 Active 89 DOM
  13. 2026-05-31
    days on market $75,000 Active 88 DOM
  14. 2026-03-04
    listed $75,000 Active 575-char remark
    Show marketing remark (575 chars)

    Investment opportunity in Elizabeth. This 3-bedroom, 1 full bath home includes two parcels. The additional parcel creates multiple added possibilities for investors, landlords, or renovation-focused buyers. The property features a fenced-in yard, updated bathroom, newer furnace, and central A/C. Added bonus included is an electric car charging device. Convenient location near Route 43 and Route 51 with easy access to surrounding communities, major roadways, downtown Elizabeth, and restaurants. Strong potential for rental income, resale strategy, or portfolio expansion.

  15. 2020-01-02
    historical Withdrawn 406-char remark
    Show marketing remark (406 chars)

    * * * UPDATE * * * The sellers have put in a new hot water heater, new gutters and down spouts. This large brick home sits on a double lot with an additional lot, all nice size, part of the yard is fully fenced in and located in Elizabeth forward school district. Home is in need of some updates and repairs which will give you the opportunity to fix it up the way you like. HOME IS BEING SOLD AS IS.

  16. 2019-07-08
    listed $45,000 Active 406-char remark
    Show marketing remark (406 chars)

    * * * UPDATE * * * The sellers have put in a new hot water heater, new gutters and down spouts. This large brick home sits on a double lot with an additional lot, all nice size, part of the yard is fully fenced in and located in Elizabeth forward school district. Home is in need of some updates and repairs which will give you the opportunity to fix it up the way you like. HOME IS BEING SOLD AS IS.

  17. 2000-07-12
    soldstatus $40,500
  18. 1988-12-14
    soldstatus $25,000

ⓘ 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
$1,617 · $135/mo
Projected year-2 tax
$1,617 · $135/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 10/10 Extreme FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 20 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
$12,990
− Mortgage interest
−$4,201
− Property taxes
−$1,617
− Insurance
−$1,042
− Repairs & maintenance
−$1,039
− Management
−$1,039
− Depreciation
−$2,182
Taxable income
$1,871
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$449
After-tax cash flow
$2,436/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
Elizabeth Forward SD
NCES district ID
4209090
Math proficiency
41% ▼ -16.00%
Reading proficiency
65% ▼ -8.00%
Median HH income
$53,344
Composite
45.5/100
National rank
#2611
State rank
#136 of 539 in PA

Livability — Elizabeth

Score
69/100
State rank
#818
US rank
#8377

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Elizabeth, PA
Population (ZIP)
10,412

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 (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 4% Asian 2%
Common ancestry
Romanian 10% Slovak 6% Serbian 1%
Foreign-born
2% · Canada, India
Languages at home
96% English-only · Other Indo-European 2% Spanish 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
▼ -35.61%
Current HPI
266.2418
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

+200.0% since first listed
5 events — show timeline
  • 2026-03-04 Listed $75,000 West Penn MLS
  • 2020-01-02 Delisted West Penn MLS
  • 2019-07-08 Listed $45,000 West Penn MLS
  • 2000-07-12 Sold (Public Records) $40,500 Public Records
  • 1988-12-14 Sold (Public Records) $25,000 Public Records

Property tax history

+1.7%/yr

Latest (2026): $1,617 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…