CashFlowRE
Sign in Sign up
1045 Pennsylvania Ave
B- Composite 69.25
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
  • Rent growth +5.0/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$70,000

1045 Pennsylvania Ave · Clairton, PA 15025
2 bd · 1.0 ba · 1,000 sqft · Townhouse public records · 230 Days on market
Built 1930 1,785 sqft lot $70/sqft · 91% above area

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

Listing remarks MLS

Smart investors know steady cash flow when they see it. This all brick 2 bedroom Clairton townhome delivers dependable income with a stable tenant already in place paying $580 per month plus utilities. The property features spacious rooms, a fully equipped updated oak kitchen, and a finished lower level perfect for recreation or additional storage. Both front and rear porches add curb appeal and tenant satisfaction, while two off-street parking spots make it even more attractive. With low maintenance needs and consistent rental demand in the Greater Pittsburgh market, this property offers reliable returns and long-term value for any serious portfolio.

Key facts

  • Brick townhome
  • Updated oak kitchen
  • Finished lower level

Tags

BRICK TOWNHOMEUPDATED OAK KITCHENFINISHED LOWER LEVELFRONT AND REAR PORCHESOFF-STREET PARKING SPOTS

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 2-bed/1.0-bath townhouse listed at $70k.

Deal economics

  • At list price, monthly cash flow is $400 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#1,308 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime C-, health & safety D+, amenities F.
  • Clairton City SD (suburban): math 7% / reading 21% proficiency, ranked #520 of 539 in PA (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Clairton El Sch (math 8% / reading 17%, grade F, #1,362 of 1,518 statewide, top 92%, 389 students, 100% FRL); Clairton Ms/Hs (math 6% / reading 22%, grade F, #411 of 437 statewide, top 94%, 418 students, 92% FRL).
  • Market conditions: Rents rising fast (+10.5%/yr); 95 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent is only 18% of the median local income ($77k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 230 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 18y 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 $24k; list at $70k implies a 192% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 230 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — 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 F-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
1.63%
Cap rate
13.16%
Cash-on-cash
24.51%
DSCR
2.09
GRM
5.1

CMA / ARV

ARV (median comp)
$36,725
List price
$70,000
Delta
90.61%
Verdict
OVERPRICED
Comps
9 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1015 Pennsylvania Ave 0.06mi 2/2.0 1,000 (0%) 10mo $45,000 $45 85

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
23.5%
Equity multiple
2.03×
Total profit
$20,203
Equity at exit
$10,437
10-year hold
IRR
34.5%
Equity multiple
4.98×
Total profit
$77,930
Equity at exit
$6,052

Cash invested: $19,600 (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 15025

Home prices YoY
-34.4%
Rents YoY
10.5%
Active inventory
95
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,139 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$103 /mo · $1,236/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$400

Break-even live

Break-even rent $632
Max offer price $70,000
Occupancy floor 60%

Sensitivity live

Price -10% $440 -5% $420 +0% $400 +5% $381 +10% $361
Rent -10% $310 -5% $355 +0% $400 +5% $445 +10% $490
Rate -1.0pp $436 -0.5pp $418 base $400 +0.5pp $382 +1.0pp $364

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
$17,500
Closing costs
$2,100
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
441 Ohio Ave Clairton, PA 2.0 1.0 852 $950 $1.12 21d 1 0.12mi
231 Connecticut Ave Clairton, PA 3.0 1.0 1064 $1,150 $1.08 45d 1 0.13mi
185 Carnegie Ave Clairton, PA 3.0 1.0 1404 $1,295 $0.92 45d 1 0.43mi
507 N 6th St Clairton, PA 2.0 1.5 1120 $1,250 $1.12 45d 1 0.55mi
1044 Delaware Ave Glassport, PA 3.0 1.0 1200 $1,350 $1.12 21d 1 0.74mi
833 Vermont Ave Glassport, PA 3.0 1.0 1290 $1,395 $1.08 25d 1 0.84mi
812 Indiana Ave Unit 1 Glassport, PA 1.0 1.0 800 $695 $0.87 25d 1 0.89mi
642 Ohio Ave Unit 1 Glassport, PA 2.0 1.0 700 $1,200 $1.71 45d 1 0.95mi
526 Ohio Ave Unit 3 Glassport, PA 2.0 1.0 800 $900 $1.12 45d 1 1.08mi
511 Payne Hill Rd Clairton, PA 1.0–3.0 1.0–2.0 1026 $1,572 $1.53 3d 1 1.16mi
701-703 Waddell Ave Clairton, PA 1.0 1.0 700 $900 $1.29 25d 1 1.30mi
446 Waddell Ave Unit 446 1/2 Clairton, PA 1.0 1.0 900 $595 $0.66 45d 1 1.47mi

Listing history 19 events

  1. 2026-06-21
    days on market $70,000 Active 230 DOM
  2. 2026-06-18
    days on market $70,000 Active 227 DOM
  3. 2026-06-17
    days on market $70,000 Active 226 DOM
  4. 2026-06-16
    days on market $70,000 Active 225 DOM
  5. 2026-06-15
    days on market $70,000 Active 224 DOM
  6. 2026-06-13
    days on market $70,000 Active 222 DOM
  7. 2026-06-09
    days on market $70,000 Active 218 DOM
  8. 2026-06-08
    days on market $70,000 Active 217 DOM
  9. 2026-06-07
    days on market $70,000 Active 216 DOM
  10. 2026-06-05
    days on market $70,000 Active 213 DOM
  11. 2026-06-03
    days on market $70,000 Active 212 DOM
  12. 2026-06-02
    days on market $70,000 Active 211 DOM
  13. 2026-06-01
    days on market $70,000 Active 210 DOM
  14. 2026-05-31
    days on market $70,000 Active 209 DOM
  15. 2026-04-13
    status Active 659-char remark
    Show marketing remark (659 chars)

    Smart investors know steady cash flow when they see it. This all brick 2 bedroom Clairton townhome delivers dependable income with a stable tenant already in place paying $580 per month plus utilities. The property features spacious rooms, a fully equipped updated oak kitchen, and a finished lower level perfect for recreation or additional storage. Both front and rear porches add curb appeal and tenant satisfaction, while two off-street parking spots make it even more attractive. With low maintenance needs and consistent rental demand in the Greater Pittsburgh market, this property offers reliable returns and long-term value for any serious portfolio.

  16. 2025-10-21
    listed $70,000 Active 659-char remark
    Show marketing remark (659 chars)

    Smart investors know steady cash flow when they see it. This all brick 2 bedroom Clairton townhome delivers dependable income with a stable tenant already in place paying $580 per month plus utilities. The property features spacious rooms, a fully equipped updated oak kitchen, and a finished lower level perfect for recreation or additional storage. Both front and rear porches add curb appeal and tenant satisfaction, while two off-street parking spots make it even more attractive. With low maintenance needs and consistent rental demand in the Greater Pittsburgh market, this property offers reliable returns and long-term value for any serious portfolio.

  17. 2008-12-30
    soldstatus $24,000
  18. 2008-12-22
    soldstatus $24,000 115-char remark
    Show marketing remark (115 chars)

    All updated beautiful kitchen & bathroom newer furnace & CA windows & roof 8 yrs old great starter

  19. 2008-12-09
    listed $28,000 115-char remark
    Show marketing remark (115 chars)

    All updated beautiful kitchen & bathroom newer furnace & CA windows & roof 8 yrs old great starter

ⓘ 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
$1,236 · $103/mo
Projected year-2 tax
$1,236 · $103/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 · 19 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
$13,665
− Mortgage interest
−$3,921
− Property taxes
−$1,236
− Insurance
−$350
− Repairs & maintenance
−$1,093
− Management
−$1,093
− Depreciation
−$2,036
Taxable income
$3,936
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$945
After-tax cash flow
$3,860/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
Clairton City SD
NCES district ID
4206030
Math proficiency
7% ▼ -11.00%
Reading proficiency
21% ▼ -12.00%
Median HH income
$30,250
Composite
11.0/100
National rank
#9742
State rank
#520 of 539 in PA

Livability — Clairton

Score
63/100
State rank
#1308
US rank
#16085

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clairton, PA
County
Allegheny County · 1,022,028 people
City population
16,939
Metro
Pittsburgh, PA
Population (ZIP)
16,939
Household income
$76,531
Rent vs Own
25.1% rent · 74.9% own
Severe rent burden
572.0

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 (74%)
Race & ethnicity
White 74% Black 18% Two or more races 4% Asian 2% Hispanic / Latino 2%
Common ancestry
Romanian 6% Lithuanian 2% Slovak 1%
Foreign-born
4% · China, Canada, India
Languages at home
96% English-only · Other Indo-European 1% Chinese 1% 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
▼ -96.35%
Current HPI
183.858
Rent YoY
▲ 10.47%
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

+150.0% since first listed
5 events — show timeline
  • 2026-04-13 Relisted West Penn MLS
  • 2025-10-21 Listed $70,000 West Penn MLS
  • 2008-12-30 Sold (Public Records) $24,000 Public Records
  • 2008-12-22 Sold (MLS) $24,000 West Penn MLS
  • 2008-12-09 Listed $28,000 West Penn MLS

Property tax history

+12.7%/yr

Latest (2026): $1,236 · +11.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…