3 bd · 3.0 ba ·
3,280 sqft ·
Built 1850
· MultiFamily
· Active
· 18 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$5,181/mo
Mortgage (P&I)
−$1,311
Tax + insurance
−$601
HOA
−$0
Vac / Maint / Mgmt
−$1,088
Net cashflow
$2,182/mo
Annual
$26,179/yr
Cap rate
16.77%
Cash-on-cash
37.41%
DSCR
2.66
1% rule
2.07%
Cash to close
$69,972
Investor read
This is a 5 × 2-bed/1-bath units multifamily listed at $250k.
At list price, monthly cash flow is $2k ($26k/yr) — positive. Per door: $436/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($5k rent vs $250k).
It's been on market 18 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $246k (1.5% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
Location reads 70/100 on livability (#750 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: schools C-, amenities D+, crime F.
Uniontown Area SD (suburban): math 27% / reading 49% proficiency, ranked #392 of 539 in PA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Watch-outs: built in 1850 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 146 active listings in the ZIP; 201 units permitted in Fayette County in 2024 (10 in 5+ unit buildings).
Fayette County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
2 sale attempts since 5y 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.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~4 years — after that, you're playing with house money.
Questions for listing agent
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1850 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
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.
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.
How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
CashFlowRE · CFR-7164D336ZH2QGT
· Data 7 h agocashflowre.app · 2026-05-29