CashFlowRE
Sign in Sign up
1810 Tony St
B- Composite 66.67
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 +9.3/10.0
  • Rent growth +5.0/5.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.6/15.0
  • Appreciation +0.0/10.0

$99,900

1810 Tony St · New Castle, PA 16101
4 bd · 1.0 ba · 1,016 sqft · SingleFamily public records · 263 Days on market
Built 1910 9,583 sqft lot Est $88k · 13% over

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

Listing remarks MLS

Welcome to 1810 Tony Street, a charming 4-bedroom, 1-bath home located in the Shenango area within the Shenango School District. This property features a brand new roof and is situated on a flat yard with a cozy front porch that backs up to serene woods, offering a peaceful setting. Inside, the home boasts a cozy kitchen and an addition off the back with great potential for finishing touches. With a bit of TLC, this house could be an excellent rental opportunity or a comfortable place to call home.

Key facts

  • New kitchen
  • Flex space
  • Full basement

Tags

NEW KITCHENFLEX SPACEFULL BASEMENTPRIVATE WOODED BACKYARD

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer; Gas available for heating
  • Home design: Two-story frame house; Resale property
  • Construction: Frame construction; Asphalt roof
  • Exterior features: Off-street parking

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: Three bedrooms (two located on the upper level)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Gas heating
  • Interior features: Basement with interior entry; 7 total 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 4-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $497 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% vs local median 8.9% in New Castle — 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 82/100 on livability (#137 in PA, #1,120 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, cost of living A+; Watch: amenities F, employment F.
  • Shenango Area SD (town): math 36% / reading 61% proficiency, ranked #207 of 539 in PA (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Shenango El Sch (math 39% / reading 63%, grade C-, #636 of 1,518 statewide, top 42%, 528 students, 100% FRL); Shenango Hs (math 34% / reading 57%, grade D-, #188 of 437 statewide, top 43%, 468 students, 43% FRL) — zoned schools average 71% FRL vs 27% district-wide (44 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+20.1%/yr); 118 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 51 units permitted in Lawrence County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($51k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lawrence County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 263 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $19k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $23k; list at $100k implies a 336% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 263 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 1910 — 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. 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
1.43%
Cap rate
12.26%
Cash-on-cash
21.32%
DSCR
1.95
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$88,392
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2001 Tony St 0.09mi 3/2.0 (-1) 1,002 (-1%) 8mo $140,000 $140 77
746 Castle St 0.24mi 3/1.0 (-1) 1,066 (+5%) 2mo $169,900 $159 74
1602 National St 0.35mi 3/1.0 (-1) 962 (-5%) 9mo $48,000 $50 62
223 E Morehead Ave 0.51mi 3/1.0 (-1) 1,064 (+5%) 3mo $12,500 $12 61
1417 Randolph St 0.43mi 3/1.0 (-1) 888 (-13%) 1mo $78,326 $88 54
702 Arlington Ave 0.41mi 3/1.0 (-1) 1,100 (+8%) 13mo $75,500 $69 51
706 E Long Ave 0.47mi 3/1.5 (-1) 935 (-8%) 10mo $65,000 $70 50
916 Temple Ave 0.63mi 3/1.0 (-1) 904 (-11%) 1mo $80,000 $88 46
939 Warren Ave 0.71mi 3/1.0 (-1) 1,123 (+10%) 1mo $135,000 $120 44
827 Morton St 0.71mi 3/1.0 (-1) 1,123 (+10%) 0mo $40,000 $36 44
1613 E Washington St 0.57mi 3/1.0 (-1) 1,152 (+13%) 10mo $90,000 $78 38
919 Hazel St 0.63mi 3/1.0 (-1) 1,144 (+13%) 14mo $100,000 $87 33

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
19.1%
Equity multiple
1.82×
Total profit
$22,991
Equity at exit
$14,895
10-year hold
IRR
30.6%
Equity multiple
4.40×
Total profit
$95,027
Equity at exit
$8,638

Cash invested: $27,972 (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 16101

Home prices YoY
-26.3%
Rents YoY
20.1%
Active inventory
118
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,426 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$64 /mo · $770/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$497

Break-even live

Break-even rent $797
Max offer price $99,900
Occupancy floor 60%

Sensitivity live

Price -10% $554 -5% $525 +0% $497 +5% $469 +10% $441
Rent -10% $384 -5% $441 +0% $497 +5% $553 +10% $610
Rate -1.0pp $547 -0.5pp $522 base $497 +0.5pp $471 +1.0pp $445

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
$24,975
Closing costs
$2,997
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
712 E Reynolds St New Castle, PA 3.0 1.0 1182 $975 $0.82 45d 1 0.53mi
1605 S Jefferson St New Castle, PA 3.0 1.0 1500 $1,500 $1.00 45d 1 0.72mi
932 Morton St New Castle, PA 3.0 1.0 1440 $1,375 $0.95 45d 1 0.86mi
1056 Adams St New Castle, PA 3.0 1.0 1116 $1,500 $1.34 45d 1 0.94mi
1708 Moravia St New Castle, PA 3.0 2.0 1500 $1,500 $1.00 45d 1 0.95mi

Listing history 14 events

  1. 2026-06-02
    status $99,900 Pending 263 DOM
  2. 2026-06-01
    days on market $99,900 Contingent 263 DOM
  3. 2026-05-31
    days on market $99,900 Contingent 262 DOM
  4. 2026-05-30
    days on market $99,900 Contingent 261 DOM
  5. 2026-03-29
    historical Contingent
  6. 2026-03-19
    status Active
  7. 2026-02-15
    historical Contingent
  8. 2025-10-29
    price $99,900
  9. 2025-09-29
    price $109,500
  10. 2025-09-11
    listed $119,000 Active
  11. 2024-08-20
    price $75,000 503-char remark
    Show marketing remark (503 chars)

    Welcome to 1810 Tony Street, a charming 4-bedroom, 1-bath home located in the Shenango area within the Shenango School District. This property features a brand new roof and is situated on a flat yard with a cozy front porch that backs up to serene woods, offering a peaceful setting. Inside, the home boasts a cozy kitchen and an addition off the back with great potential for finishing touches. With a bit of TLC, this house could be an excellent rental opportunity or a comfortable place to call home.

  12. 2024-08-08
    price $84,000 503-char remark
    Show marketing remark (503 chars)

    Welcome to 1810 Tony Street, a charming 4-bedroom, 1-bath home located in the Shenango area within the Shenango School District. This property features a brand new roof and is situated on a flat yard with a cozy front porch that backs up to serene woods, offering a peaceful setting. Inside, the home boasts a cozy kitchen and an addition off the back with great potential for finishing touches. With a bit of TLC, this house could be an excellent rental opportunity or a comfortable place to call home.

  13. 2024-07-15
    listed $99,000 Active 503-char remark
    Show marketing remark (503 chars)

    Welcome to 1810 Tony Street, a charming 4-bedroom, 1-bath home located in the Shenango area within the Shenango School District. This property features a brand new roof and is situated on a flat yard with a cozy front porch that backs up to serene woods, offering a peaceful setting. Inside, the home boasts a cozy kitchen and an addition off the back with great potential for finishing touches. With a bit of TLC, this house could be an excellent rental opportunity or a comfortable place to call home.

  14. 1996-12-20
    soldstatus $22,900

ⓘ 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
$770 · $64/mo
Projected year-2 tax
$1,174 · $98/mo
Expected delta
+$404/yr (+$34/mo · 52.4%)

ⓘ 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 ≥95°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$17,115
− Mortgage interest
−$5,596
− Property taxes
−$770
− Insurance
−$500
− Repairs & maintenance
−$1,369
− Management
−$1,369
− Depreciation
−$2,906
Taxable income
$4,605
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,105
After-tax cash flow
$4,859/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
Shenango Area SD
NCES district ID
4221510
Math proficiency
36% ▼ -15.00%
Reading proficiency
61% ▼ -10.00%
Median HH income
$50,353
Composite
41.47/100
National rank
#3463
State rank
#207 of 539 in PA

Livability — New Castle

Score
82/100
State rank
#137
US rank
#1120

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lawrence County · 30,767 people
City population
30,767
Metro
New Castle, PA
Population (ZIP)
30,767
Household income
$51,128
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
1047.0

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
81,781 people
By 2030
77,978 · -4.7%
By 2040
69,522 · -15.0%
By 2050
61,344 · -25.0%
By 2075
45,027 · -44.9%
By 2100
31,305 · -61.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 8% Black 7% Hispanic / Latino 3%
Common ancestry
Romanian 7% Serbian 3% Iranian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+33.8) · D 32.8% · R 66.5%
2008→2024 swing
-28.7pp toward R · 2008: -5.1pp · 2024: -33.8pp
All cycles
2024: R+33.8 2020: R+29.6 2016: R+28.1 2012: R+9.0 2008: R+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.77%
Current HPI
159.3091
Rent YoY
▲ 20.05%
Metro
New Castle, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+336.2% since first listed
10 events — show timeline
  • 2026-03-29 Contingent West Penn MLS
  • 2026-03-19 Relisted West Penn MLS
  • 2026-02-15 Contingent West Penn MLS
  • 2025-10-29 Price Changed $99,900 West Penn MLS
  • 2025-09-29 Price Changed $109,500 West Penn MLS
  • 2025-09-11 Listed $119,000 West Penn MLS
  • 2024-08-20 Price Changed $75,000 West Penn MLS
  • 2024-08-08 Price Changed $84,000 West Penn MLS
  • 2024-07-15 Listed $99,000 West Penn MLS
  • 1996-12-20 Sold (Public Records) $22,900 Public Records

Property tax history

+2.3%/yr

Latest (2026): $770 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…