CashFlowRE
Sign in Sign up
719 Woodward Ave
A Composite 87.54
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
  • Appreciation +10.0/10.0
  • Schools +4.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$44,900

719 Woodward Ave · Kittanning, PA 16201
3 bd · 2.0 ba · 1,288 sqft · SingleFamily public records · 94 Days on market
Built 1920 3,441 sqft lot $35/sqft · 48% below area Est $86k · 48% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity awaits in Kittanning Borough in Armstrong County! This single-family home offers great potential for investors, renovators, or buyers looking to build equity with a little vision and TLC. Featuring 3 bedrooms and 2 full baths, the home provides a flexible layout with plenty of space to reimagine and update to your taste. The property includes off-street parking, adding convenience for everyday living. Located in the borough, the home is just a short walk from amenities such as Kittanning Riverfront Park and the YMCA, along with dining and community attractions. Whether you're looking for your next renovation project, rental investment, or a home to customize from the ground up, this property presents a great opportunity in a convenient in-town location. Bring your ideas and make this home your own!

Key facts

  • Off-street parking
  • 3,441 sq ft lot
  • 2 parking spots

Tags

OFF-STREET PARKINGKITTANNING RIVERFRONT PARKCOMMUNITY ATTRACTIONS

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/2.0-bath single-family listed at $45k.

Deal economics

  • At list price, monthly cash flow is $516 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $41k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#736 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, amenities F, commute F.
  • Armstrong SD (rural): math 38% / reading 58% proficiency, ranked #233 of 539 in PA (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 31 active listings in the ZIP; 58 units permitted in Armstrong County in 2024 (20 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($310 loan paydown + $4k appreciation (10.0% local appreciation)).
  • Armstrong County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($41k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 14y ago; this cycle's ask has dropped $15k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $28k; list at $45k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $40,859 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 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 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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
2.53%
Cap rate
20.08%
Cash-on-cash
49.23%
DSCR
3.19
GRM
3.3

CMA / ARV

ARV (median comp)
$86,296
List price
$44,900
Delta
-42.18%
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
941 Johnston Ave 0.20mi 3/2.0 1,280 (-1%) 2mo $100,000 $78 89
715 Woodward Ave 0.01mi 3/1.5 1,423 (+10%) 14mo $165,000 $116 68
935 Orr Ave 0.14mi 3/1.0 1,408 (+9%) 8mo $96,000 $68 67
216 Pine Hill Rd 0.66mi 3/1.5 1,300 (+1%) 2mo $190,000 $146 64
1004 N Grant Ave 0.19mi 2/1.0 (-1) 1,214 (-6%) 10mo $78,000 $64 64
543 Highland Ave 0.13mi 2/1.5 (-1) 1,174 (-9%) 11mo $22,900 $20 64
540 N Water St 0.32mi 2/1.0 (-1) 1,266 (-2%) 15mo $91,500 $72 61
122 Lower Troy Hill Rd 0.50mi 2/1.5 (-1) 1,194 (-7%) 1mo $145,000 $121 57
1402 N Grant Ave 0.72mi 3/1.0 1,260 (-2%) 2mo $92,000 $73 57
1016 Wilson Ave 0.22mi 3/1.0 1,120 (-13%) 14mo $140,000 $125 52
1346 Johnston Ave 0.64mi 2/1.0 (-1) 1,296 (+1%) 15mo $8,000 $6 47
1409 Orr Ave 0.72mi 2/1.0 (-1) 1,246 (-3%) 8mo $100,000 $80 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
63.0%
Equity multiple
5.56×
Total profit
$57,364
Equity at exit
$40,449
10-year hold
IRR
56.6%
Equity multiple
12.39×
Total profit
$143,215
Equity at exit
$87,231

Cash invested: $12,572 (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 16201

Home prices YoY
10.0%
Active inventory
31
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,135 medium interval (Pro) →
Mortgage (P&I)
$235
Tax from tax record
$127 /mo · $1,519/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$516

Break-even live

Break-even rent $482
Max offer price $44,900
Occupancy floor 50%

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
$11,225
Closing costs
$1,347
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 19 events

  1. 2026-06-18
    days on market $44,900 Active 94 DOM
  2. 2026-06-17
    days on market $44,900 Active 93 DOM
  3. 2026-06-17
    price $44,900 Active 92 DOM
  4. 2026-06-16
    days on market $49,900 Active 92 DOM
  5. 2026-06-15
    days on market $49,900 Active 91 DOM
  6. 2026-06-13
    days on market $49,900 Active 89 DOM
  7. 2026-06-12
    days on market $49,900 Active 88 DOM
  8. 2026-06-09
    days on market $49,900 Active 85 DOM
  9. 2026-06-08
    days on market $49,900 Active 84 DOM
  10. 2026-06-08
    days on market $49,900 Active 83 DOM
  11. 2026-06-07
    days on market $49,900 Active 82 DOM
  12. 2026-06-04
    days on market $49,900 Active 79 DOM
  13. 2026-06-02
    days on market $49,900 Active 78 DOM
  14. 2026-06-01
    days on market $49,900 Active 77 DOM
  15. 2026-05-31
    days on market $49,900 Active 76 DOM
  16. 2026-04-13
    price $49,900 821-char remark
    Show marketing remark (821 chars)

    Opportunity awaits in Kittanning Borough in Armstrong County! This single-family home offers great potential for investors, renovators, or buyers looking to build equity with a little vision and TLC. Featuring 3 bedrooms and 2 full baths, the home provides a flexible layout with plenty of space to reimagine and update to your taste. The property includes off-street parking, adding convenience for everyday living. Located in the borough, the home is just a short walk from amenities such as Kittanning Riverfront Park and the YMCA, along with dining and community attractions. Whether you're looking for your next renovation project, rental investment, or a home to customize from the ground up, this property presents a great opportunity in a convenient in-town location. Bring your ideas and make this home your own!

  17. 2026-03-13
    listed $59,719 Active 821-char remark
    Show marketing remark (821 chars)

    Opportunity awaits in Kittanning Borough in Armstrong County! This single-family home offers great potential for investors, renovators, or buyers looking to build equity with a little vision and TLC. Featuring 3 bedrooms and 2 full baths, the home provides a flexible layout with plenty of space to reimagine and update to your taste. The property includes off-street parking, adding convenience for everyday living. Located in the borough, the home is just a short walk from amenities such as Kittanning Riverfront Park and the YMCA, along with dining and community attractions. Whether you're looking for your next renovation project, rental investment, or a home to customize from the ground up, this property presents a great opportunity in a convenient in-town location. Bring your ideas and make this home your own!

  18. 2012-08-22
    listed $59,900 301-char remark
    Show marketing remark (301 chars)

    Great Vinyl sided Home in nice sidewalk neighborhood. Nice colors & Hard Wood Floors! Separate Dining room can also be used as den or 1st floor bedroom with this home offering spacious eat-in kitchen. Nice size rooms throughout. Full size basement w laundry hook ups. Off Street parking in rear.

  19. 1993-03-23
    soldstatus $28,000

ⓘ 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
$1,519 · $127/mo
Projected year-2 tax
$1,519 · $127/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 6/10 Major FEMA zone X (unshaded) · 68% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 19 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
$13,618
− Mortgage interest
−$2,515
− Property taxes
−$1,519
− Insurance
−$224
− Repairs & maintenance
−$1,089
− Management
−$1,089
− Depreciation
−$1,306
Taxable income
$5,874
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,410
After-tax cash flow
$4,779/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
Armstrong SD
NCES district ID
4202590
Math proficiency
38% ▼ -13.00%
Reading proficiency
58% ▼ -6.00%
Median HH income
$43,333
Composite
40.41/100
National rank
#3729
State rank
#233 of 539 in PA

Livability — Kittanning

Score
70/100
State rank
#736
US rank
#7354

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kittanning, PA
Population (ZIP)
16,734

Population outlook (Armstrong County) Hauer SSP2

Today (2025)
62,513 people
By 2030
59,579 · -4.7%
By 2040
52,890 · -15.4%
By 2050
45,904 · -26.6%
By 2075
32,023 · -48.8%
By 2100
20,415 · -67.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 8% Slovak 2% Iranian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Armstrong

2024 margin
Solid R (+53.2) · D 23.0% · R 76.2%
2008→2024 swing
-28.6pp toward R · 2008: -24.6pp · 2024: -53.2pp
All cycles
2024: R+53.2 2020: R+52.3 2016: R+52.0 2012: R+37.2 2008: R+24.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 24.52%
Current HPI
270.2649
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

+78.2% since first listed
4 events — show timeline
  • 2026-04-13 Price Changed $49,900 West Penn MLS
  • 2026-03-13 Listed $59,719 West Penn MLS
  • 2012-08-22 Listed $59,900 West Penn MLS
  • 1993-03-23 Sold (Public Records) $28,000 Public Records

Property tax history

+0.7%/yr

Latest (2026): $1,519 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…