CashFlowRE
Sign in Sign up
2708 5th Ave
B- Composite 69.65
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
  • Livability +4.2/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$57,900

2708 5th Ave · Beaver Falls, PA 15010
2 bd · 1.0 ba · 986 sqft · SingleFamily public records · 59 Days on market
Built 1920 5,662 sqft lot $59/sqft · 54% below area ↓ 53% since listing

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

Listing remarks MLS

Move right in! This quaint bungalow sits on a quiet street just steps away from City View Playground. The main level includes the living room, a spacious formal dining room w/ window nook, kitchen w/ stainless steel appliances & a pantry, bedrooms 1, 2, 3, and an updated full bathroom. The lower level has a laundry area, lots of storage & walk out access to the back of the house. Outside you'll find a covered front porch, large covered rear deck & tons of off street parking. Other recent updates include windows, furnace, A/C, water heater.

Key facts

  • 5,662 sq ft lot
  • Built 1920
  • Listed 58 days

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Resale property
  • Construction: Frame construction; Asphalt roof
  • Exterior features: Lot approximately 0.13 acres; Lot dimensions roughly 50 x 117

Interior

  • Kitchen: Main-level kitchen
  • Bedrooms: Two main-level bedrooms (Main)
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Full finished basement with walk-up access; Total of 6 rooms

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 single-family listed at $58k.

Deal economics

  • At list price, monthly cash flow is $307 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($923 rent vs $58k).
  • Recommended offer: $56k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% vs local median 7.5% in Beaver Falls — 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 84/100 on livability (#93 in PA, #675 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F, employment F.
  • Big Beaver Falls Area SD (suburban): math 16% / reading 37% proficiency, ranked #467 of 539 in PA (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.1%/yr); 146 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 272 units permitted in Beaver County in 2024 (80 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($71k/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 $400 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Beaver County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.1% rent growth), your $16k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $7k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $56,163 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 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
1.59%
Cap rate
12.65%
Cash-on-cash
22.69%
DSCR
2.01
GRM
5.2

CMA / ARV

ARV (median comp)
$125,115
List price
$57,900
Delta
-53.72%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3230 6th Ave 0.50mi 2/1.0 998 (+1%) 8mo $95,000 $95 68
2218 9th Ave 0.30mi 2/1.0 1,088 (+10%) 6mo $97,000 $89 64
2508 13th Ave 0.26mi 2/1.0 1,041 (+6%) 21mo $32,000 $31 62
2106 rear 6th Ave Rear 0.48mi 3/1.0 (+1) 1,024 (+4%) 12mo $105,000 $103 56
2706 12th Ave 0.24mi 1/1.0 (-1) 880 (-11%) 19mo $17,500 $20 50
1602 6th Ave 0.74mi 2/1.5 1,058 (+7%) 3mo $45,000 $43 48
1613 16th Ave 0.69mi 3/1.0 (+1) 1,017 (+3%) 11mo $142,000 $140 48
3409 18th Ave 0.63mi 2/1.5 968 (-2%) 21mo $135,000 $139 48
1710 18th St 0.67mi 3/2.0 (+1) 920 (-7%) 18mo $142,000 $154 34
1907 3rd 0.70mi 2/1.0 1,120 (+14%) 17mo $47,500 $42 30
416 19th St 0.64mi 2/1.5 848 (-14%) 18mo $20,500 $24 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 · 3.07% rent growth · sell at horizon

5-year hold
IRR
15.7%
Equity multiple
1.63×
Total profit
$10,236
Equity at exit
$8,633
10-year hold
IRR
24.4%
Equity multiple
3.12×
Total profit
$34,436
Equity at exit
$5,006

Cash invested: $16,212 (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 15010

Home prices YoY
-22.6%
Rents YoY
3.1%
Active inventory
146
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$923 high interval (Pro) →
Mortgage (P&I)
$304
Tax from tax record
$95 /mo · $1,139/yr
Insurance
$24
HOA
$0
Vacancy / Maint / Mgmt
$194
Net cashflow
$307

Break-even live

Break-even rent $535
Max offer price $57,900
Occupancy floor 62%

Sensitivity live

Price -10% $339 -5% $323 +0% $307 +5% $290 +10% $274
Rent -10% $234 -5% $270 +0% $307 +5% $343 +10% $379
Rate -1.0pp $336 -0.5pp $321 base $307 +0.5pp $292 +1.0pp $276

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
$14,475
Closing costs
$1,737
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2919 5th Ave Beaver Falls, PA 1.0 1.0 798 $600 $0.75 45d 1 0.22mi
2210 7th Ave Beaver Falls, PA 2.0 1.0 850 $875 $1.03 3d 1 0.40mi
149 Colonial Oaks Beaver Falls, PA 2.0–4.0 1.0–1.5 958 $1,200 $1.25 3d 1 0.67mi
921 15th St Unit 3 Beaver Falls, PA 2.0 1.0 800 $949 $1.19 45d 1 0.77mi
1613 4th Ave Beaver Falls, PA 2.0 1.0 1016 $1,200 $1.18 3d 1 0.80mi
1320 4th Ave Beaver Falls, PA 2.0 1.0 850 $950 $1.12 3d 1 0.97mi
1115 6th Ave Unit 302 Beaver Falls, PA 1.0 1.0 600 $699 $1.17 3d 1 1.04mi
911 12th Ave Beaver Falls, PA 2.0 1.0 812 $850 $1.05 3d 1 1.12mi
3768 W 5th Ave Beaver Falls, PA 3.0 2.0 816 $1,495 $1.83 45d 1 1.12mi
114 Book Ave Unit 401 Beaver Falls, PA 2.0 2.0 750 $1,050 $1.40 3d 1 1.23mi
114 Book Ave Unit 102 Beaver Falls, PA 2.0 1.0 700 $920 $1.31 3d 1 1.23mi

Listing history 26 events

  1. 2026-06-21
    days on market $57,900 Active 59 DOM
  2. 2026-06-19
    price $57,900 Active 56 DOM
  3. 2026-06-18
    days on market $64,900 Active 56 DOM
  4. 2026-06-17
    days on market $64,900 Active 55 DOM
  5. 2026-06-16
    days on market $64,900 Active 54 DOM
  6. 2026-06-15
    days on market $64,900 Active 53 DOM
  7. 2026-06-13
    days on market $64,900 Active 51 DOM
  8. 2026-06-13
    days on market $64,900 Active 50 DOM
  9. 2026-06-09
    days on market $64,900 Active 47 DOM
  10. 2026-06-08
    days on market $64,900 Active 46 DOM
  11. 2026-06-07
    days on market $64,900 Active 45 DOM
  12. 2026-06-05
    days on market $64,900 Active 42 DOM
  13. 2026-06-03
    days on market $64,900 Active 41 DOM
  14. 2026-06-02
    days on market $64,900 Active 40 DOM
  15. 2026-06-01
    days on market $64,900 Active 39 DOM
  16. 2026-05-31
    days on market $64,900 Active 38 DOM
  17. 2026-04-23
    listed $64,900 Active 28-char remark
  18. 2024-04-30
    soldstatus $105,000
  19. 2024-04-26
    status Pending 563-char remark
    Show marketing remark (563 chars)

    Move right in! This quaint bungalow sits on a quiet street just steps away from City View Playground. The main level includes the living room, a spacious formal dining room w/ window nook, kitchen w/ stainless steel appliances & a pantry, bedrooms 1, 2, 3, and an updated full bathroom. The lower level has a laundry area, lots of storage & walk out access to the back of the house. Outside you'll find a covered front porch, large covered rear deck & tons of off street parking. Other recent updates include windows, furnace, A/C, water heater.

  20. 2024-04-26
    soldstatus $105,000 Closed 563-char remark
    Show marketing remark (563 chars)

    Move right in! This quaint bungalow sits on a quiet street just steps away from City View Playground. The main level includes the living room, a spacious formal dining room w/ window nook, kitchen w/ stainless steel appliances & a pantry, bedrooms 1, 2, 3, and an updated full bathroom. The lower level has a laundry area, lots of storage & walk out access to the back of the house. Outside you'll find a covered front porch, large covered rear deck & tons of off street parking. Other recent updates include windows, furnace, A/C, water heater.

  21. 2024-03-28
    historical Contingent 563-char remark
    Show marketing remark (563 chars)

    Move right in! This quaint bungalow sits on a quiet street just steps away from City View Playground. The main level includes the living room, a spacious formal dining room w/ window nook, kitchen w/ stainless steel appliances & a pantry, bedrooms 1, 2, 3, and an updated full bathroom. The lower level has a laundry area, lots of storage & walk out access to the back of the house. Outside you'll find a covered front porch, large covered rear deck & tons of off street parking. Other recent updates include windows, furnace, A/C, water heater.

  22. 2024-03-25
    price $116,000 563-char remark
    Show marketing remark (563 chars)

    Move right in! This quaint bungalow sits on a quiet street just steps away from City View Playground. The main level includes the living room, a spacious formal dining room w/ window nook, kitchen w/ stainless steel appliances & a pantry, bedrooms 1, 2, 3, and an updated full bathroom. The lower level has a laundry area, lots of storage & walk out access to the back of the house. Outside you'll find a covered front porch, large covered rear deck & tons of off street parking. Other recent updates include windows, furnace, A/C, water heater.

  23. 2024-03-22
    status Active 563-char remark
    Show marketing remark (563 chars)

    Move right in! This quaint bungalow sits on a quiet street just steps away from City View Playground. The main level includes the living room, a spacious formal dining room w/ window nook, kitchen w/ stainless steel appliances & a pantry, bedrooms 1, 2, 3, and an updated full bathroom. The lower level has a laundry area, lots of storage & walk out access to the back of the house. Outside you'll find a covered front porch, large covered rear deck & tons of off street parking. Other recent updates include windows, furnace, A/C, water heater.

  24. 2024-03-14
    historical Contingent 563-char remark
    Show marketing remark (563 chars)

    Move right in! This quaint bungalow sits on a quiet street just steps away from City View Playground. The main level includes the living room, a spacious formal dining room w/ window nook, kitchen w/ stainless steel appliances & a pantry, bedrooms 1, 2, 3, and an updated full bathroom. The lower level has a laundry area, lots of storage & walk out access to the back of the house. Outside you'll find a covered front porch, large covered rear deck & tons of off street parking. Other recent updates include windows, furnace, A/C, water heater.

  25. 2024-03-10
    listed $122,000 Active 563-char remark
    Show marketing remark (563 chars)

    Move right in! This quaint bungalow sits on a quiet street just steps away from City View Playground. The main level includes the living room, a spacious formal dining room w/ window nook, kitchen w/ stainless steel appliances & a pantry, bedrooms 1, 2, 3, and an updated full bathroom. The lower level has a laundry area, lots of storage & walk out access to the back of the house. Outside you'll find a covered front porch, large covered rear deck & tons of off street parking. Other recent updates include windows, furnace, A/C, water heater.

  26. 2022-12-04
    historical

ⓘ 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
$1,139 · $95/mo
Projected year-2 tax
$1,139 · $95/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 3/10 Moderate 7 d/yr ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$11,077
− Mortgage interest
−$3,243
− Property taxes
−$1,139
− Insurance
−$290
− Repairs & maintenance
−$886
− Management
−$886
− Depreciation
−$1,684
Taxable income
$2,949
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$708
After-tax cash flow
$2,971/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
Big Beaver Falls Area SD
NCES district ID
4203630
Math proficiency
16% ▼ -11.00%
Reading proficiency
37% ▼ -15.00%
Median HH income
$35,686
Composite
21.85/100
National rank
#8241
State rank
#467 of 539 in PA

Livability — Beaver Falls

Score
84/100
State rank
#93
US rank
#675

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Beaver Falls, PA
County
Beaver County · 116,001 people
City population
28,542
Metro
Pittsburgh, PA
Population (ZIP)
28,542
Household income
$71,200
Rent vs Own
25.1% rent · 74.9% own
Severe rent burden
519.0

Population outlook (Beaver County) Hauer SSP2

Today (2025)
164,976 people
By 2030
161,449 · -2.1%
By 2040
151,752 · -8.0%
By 2050
141,155 · -14.4%
By 2075
118,142 · -28.4%
By 2100
91,740 · -44.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Black 9% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 5% Slovak 2% Iranian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Beaver

2024 margin
Strong R (+20.7) · D 39.2% · R 59.9%
2008→2024 swing
-17.9pp toward R · 2008: -2.8pp · 2024: -20.7pp
All cycles
2024: R+20.7 2020: R+17.7 2016: R+20.1 2012: R+6.6 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.25%
Current HPI
261.2703
Rent YoY
▲ 3.07%
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

-52.5% since first listed
11 events — show timeline
  • 2026-06-18 Price Changed $57,900 West Penn MLS
  • 2026-04-23 Listed $64,900 West Penn MLS
  • 2024-04-30 Sold (Public Records) $105,000 Public Records
  • 2024-04-26 Pending West Penn MLS
  • 2024-04-26 Sold (MLS) $105,000 West Penn MLS
  • 2024-03-28 Contingent West Penn MLS
  • 2024-03-25 Price Changed $116,000 West Penn MLS
  • 2024-03-22 Relisted West Penn MLS
  • 2024-03-14 Contingent West Penn MLS
  • 2024-03-10 Listed $122,000 West Penn MLS
  • 2022-12-04 Rental Removed RENT.

Property tax history

-1.4%/yr

Latest (2026): $1,139 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…