CashFlowRE
Sign in Sign up
336 Valley St
B- Composite 68.03
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 +25.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +7.3/10.0
  • Schools +4.1/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$104,900

336 Valley St · Robinson, PA 15057
2 bd · 1.5 ba · 1,164 sqft · SingleFamily public records · 74 Days on market
Built 1915 7,174 sqft lot $90/sqft · 38% below area Est $168k · 38% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you’re looking for a “new flooring and fresh paint” kind of project, this one may be worth a tour. This 2-bedroom, 1.5 bath home in the heart of McDonald is ready for its next chapter. Inside, you’ll find a simple, traditional layout with a bright kitchen featuring solid wood cabinetry, a separate dining room (yes, an actual dining room!), and a comfortable living space with natural light throughout. Upstairs offers two bedrooms, a full bath, and a walk-in closet, while the main level includes a recently updated half bath for added convenience. The front porch, redone within the past 10 years, offers a great spot to sit and unwind. Out back, the property features a manageable yard with access from a paved alley and a large shed on a concrete foundation - a standout feature with plenty of storage or workspace potential. A solid home with good bones and an opportunity to update and make it your own.

Key facts

  • Bright kitchen
  • Solid wood cabinetry
  • Separate dining room

Tags

BRIGHT KITCHENSOLID WOOD CABINETRYSEPARATE DINING ROOMWALK-IN CLOSETRECENTLY UPDATED HALF BATHFRONT PORCH

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/1.5-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $241 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $99k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#1,651 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: crime C-, employment D+, schools F.
  • Fort Cherry SD (rural): math 34% / reading 62% proficiency, ranked #213 of 539 in PA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 99 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 489 units permitted in Washington County in 2024 (30 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $725 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Washington County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($99k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $36k; list at $105k implies a 191% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $98,606 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% 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 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
1.23%
Cap rate
9.05%
Cash-on-cash
9.85%
DSCR
1.44
GRM
6.8

CMA / ARV

ARV (median comp)
$168,229
List price
$104,900
Delta
-37.64%
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
208 Center Ave 0.26mi 2/1.0 1,248 (+7%) 1mo $220,000 $176 73
115 Terrace St 0.10mi 3/2.0 (+1) 1,198 (+3%) 15mo $165,000 $138 71
334 Valley St 0.01mi 2/1.5 1,067 (-8%) 18mo $234,900 $220 70
142 North St 0.18mi 2/1.5 1,312 (+13%) 1mo $265,000 $202 69
114 Center Ave 0.28mi 2/2.0 1,178 (+1%) 22mo $185,000 $157 65
402 E Lincoln Ave 0.40mi 2/2.0 1,024 (-12%) 4mo $60,888 $59 56
1223 Laurel Hill Rd 0.69mi 3/1.0 (+1) 1,194 (+3%) 2mo $175,000 $147 55
447 Valley St 0.33mi 2/1.5 1,087 (-7%) 23mo $203,000 $187 55
407 4th St 0.29mi 3/1.0 (+1) 1,320 (+13%) 15mo $220,000 $167 44
39 Laurel Hill Rd 0.72mi 3/1.0 (+1) 1,259 (+8%) 20mo $78,900 $63 29
21 Castle St 0.57mi 3/1.0 (+1) 1,008 (-13%) 23mo $200,000 $198 24

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
-1.4%
Equity multiple
0.95×
Total profit
$-1,585
Equity at exit
$15,641
10-year hold
IRR
8.3%
Equity multiple
1.63×
Total profit
$18,617
Equity at exit
$9,070

Cash invested: $29,372 (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 15057

Home prices YoY
-10.7%
Active inventory
99
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,295 medium interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$188 /mo · $2,257/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$272
Net cashflow
$241

Break-even live

Break-even rent $990
Max offer price $104,900
Occupancy floor 76%

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
$26,225
Closing costs
$3,147
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
101 E Lincoln Ave Unit 2 McDonald, PA 2.0 1.0 1400 $1,295 $0.93 1d 1 0.27mi

Listing history 17 events

  1. 2026-06-18
    days on market $104,900 Active 74 DOM
  2. 2026-06-17
    days on market $104,900 Active 73 DOM
  3. 2026-06-16
    days on market $104,900 Active 72 DOM
  4. 2026-06-15
    days on market $104,900 Active 71 DOM
  5. 2026-06-13
    days on market $104,900 Active 69 DOM
  6. 2026-06-09
    days on market $104,900 Active 65 DOM
  7. 2026-06-08
    days on market $104,900 Active 64 DOM
  8. 2026-06-07
    days on market $104,900 Active 63 DOM
  9. 2026-06-05
    days on market $104,900 Active 60 DOM
  10. 2026-06-03
    days on market $104,900 Active 59 DOM
  11. 2026-06-02
    days on market $104,900 Active 58 DOM
  12. 2026-06-01
    days on market $104,900 Active 57 DOM
  13. 2026-05-31
    days on market $104,900 Active 56 DOM
  14. 2026-05-13
    price $104,900 937-char remark
    Show marketing remark (937 chars)

    If you’re looking for a “new flooring and fresh paint” kind of project, this one may be worth a tour. This 2-bedroom, 1.5 bath home in the heart of McDonald is ready for its next chapter. Inside, you’ll find a simple, traditional layout with a bright kitchen featuring solid wood cabinetry, a separate dining room (yes, an actual dining room!), and a comfortable living space with natural light throughout. Upstairs offers two bedrooms, a full bath, and a walk-in closet, while the main level includes a recently updated half bath for added convenience. The front porch, redone within the past 10 years, offers a great spot to sit and unwind. Out back, the property features a manageable yard with access from a paved alley and a large shed on a concrete foundation - a standout feature with plenty of storage or workspace potential. A solid home with good bones and an opportunity to update and make it your own.

  15. 2026-04-22
    price $115,000 937-char remark
    Show marketing remark (937 chars)

    If you’re looking for a “new flooring and fresh paint” kind of project, this one may be worth a tour. This 2-bedroom, 1.5 bath home in the heart of McDonald is ready for its next chapter. Inside, you’ll find a simple, traditional layout with a bright kitchen featuring solid wood cabinetry, a separate dining room (yes, an actual dining room!), and a comfortable living space with natural light throughout. Upstairs offers two bedrooms, a full bath, and a walk-in closet, while the main level includes a recently updated half bath for added convenience. The front porch, redone within the past 10 years, offers a great spot to sit and unwind. Out back, the property features a manageable yard with access from a paved alley and a large shed on a concrete foundation - a standout feature with plenty of storage or workspace potential. A solid home with good bones and an opportunity to update and make it your own.

  16. 2026-04-05
    listed $130,000 Active 937-char remark
    Show marketing remark (937 chars)

    If you’re looking for a “new flooring and fresh paint” kind of project, this one may be worth a tour. This 2-bedroom, 1.5 bath home in the heart of McDonald is ready for its next chapter. Inside, you’ll find a simple, traditional layout with a bright kitchen featuring solid wood cabinetry, a separate dining room (yes, an actual dining room!), and a comfortable living space with natural light throughout. Upstairs offers two bedrooms, a full bath, and a walk-in closet, while the main level includes a recently updated half bath for added convenience. The front porch, redone within the past 10 years, offers a great spot to sit and unwind. Out back, the property features a manageable yard with access from a paved alley and a large shed on a concrete foundation - a standout feature with plenty of storage or workspace potential. A solid home with good bones and an opportunity to update and make it your own.

  17. 1978-07-21
    soldstatus $36,000

ⓘ 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
$2,257 · $188/mo
Projected year-2 tax
$2,257 · $188/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 ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$15,540
− Mortgage interest
−$5,876
− Property taxes
−$2,257
− Insurance
−$524
− Repairs & maintenance
−$1,243
− Management
−$1,243
− Depreciation
−$3,052
Taxable income
$1,344
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$323
After-tax cash flow
$2,571/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
Fort Cherry SD
NCES district ID
4209960
Math proficiency
34% ▼ -13.00%
Reading proficiency
62% ▼ -13.00%
Median HH income
$51,129
Composite
41.12/100
National rank
#3564
State rank
#213 of 539 in PA

Livability — Robinson

Score
56/100
State rank
#1651
US rank
#22918

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
727
Population (ZIP)
17,162

Population outlook (Washington County) Hauer SSP2

Today (2025)
208,060 people
By 2030
207,168 · -0.4%
By 2040
202,738 · -2.6%
By 2050
195,269 · -6.1%
By 2075
175,588 · -15.6%
By 2100
145,827 · -29.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Asian 8% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Romanian 8% Slovak 2% Serbian 2%
Foreign-born
7% · China, Canada
Languages at home
91% English-only · Other Asian/Pacific 5% Other Indo-European 2% Chinese 1%

Political lean MEDSL · Washington

2024 margin
Strong R (+25.5) · D 36.9% · R 62.4%
2008→2024 swing
-20.8pp toward R · 2008: -4.7pp · 2024: -25.5pp
All cycles
2024: R+25.5 2020: R+22.8 2016: R+25.3 2012: R+13.3 2008: R+4.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -31.77%
Current HPI
266.0112
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

+191.4% since first listed
4 events — show timeline
  • 2026-05-13 Price Changed $104,900 West Penn MLS
  • 2026-04-22 Price Changed $115,000 West Penn MLS
  • 2026-04-05 Listed $130,000 West Penn MLS
  • 1978-07-21 Sold (Public Records) $36,000 Public Records

Property tax history

+5.5%/yr

Latest (2026): $2,257 · +26.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…