CashFlowRE
Sign in Sign up
710 5th St
B+ Composite 77.56
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
  • ARV discount +11.7/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +4.1/10.0
  • Livability +3.8/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$67,900

710 5th St · Charleroi, PA 15022
3 bd · 1.5 ba · 1,332 sqft · SingleFamily public records · 29 Days on market
Built 1930 4,068 sqft lot $51/sqft · 9% below area Est $75k · 9% under ↓ 21% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming 3-bedroom, 1.5-bath home that blends vintage character with modern updates. The inviting interior features laminate flooring adding a fresh, contemporary touch. The original kitchen cabinetry preserves the home's timeless charm, perfect for those who appreciate classic design. Each bedroom is versatile, ideal for restful retreats or creative use. The full bath and convenient half bath provide functionality for everyday living. Whether you're a first-time buyer or looking to downsize, this well-loved home offers warmth, personality, and potential. Don’t miss your chance to make it yours—schedule a showing today!

Key facts

  • Close to parks
  • Close to restaurants
  • Large foyer

Tags

LARGE FOYEREXTRA ROOMPARTIALLY FINISHED BASEMENTDETACHED GARAGECLOSE TO PARKSCLOSE TO RESTAURANTS

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/1.5-bath single-family listed at $68k.

Deal economics

  • At list price, monthly cash flow is $360 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $68k).
  • Recommended offer: $67k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 76/100 on livability (#382 in PA, #3,416 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: schools D+, employment F.
  • Charleroi SD (rural): math 20% / reading 51% proficiency, ranked #421 of 539 in PA (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 87 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 489 units permitted in Washington County in 2024 (30 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.8%/yr); year-one equity from $469 of loan paydown is wiped out by about $1k 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.
  • At projected returns (-1.8% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($67k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $46k (40%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.2% of price; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $66,881 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.73%
Cap rate
12.65%
Cash-on-cash
22.72%
DSCR
2.01
GRM
4.8

CMA / ARV

ARV (median comp)
$74,896
List price
$67,900
Delta
20.17%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
413 Shady Ave 0.09mi 3/1.0 1,372 (+3%) 8mo $50,000 $36 82
506 Lincoln Ave 0.15mi 3/1.0 1,388 (+4%) 6mo $35,975 $26 79
306 Meadow Ave 0.18mi 2/1.5 (-1) 1,309 (-2%) 9mo $95,000 $73 76
26 Petrak St 0.33mi 3/2.5 1,390 (+4%) 0mo $112,500 $81 73
415 Oakland Ave 0.15mi 3/3.0 1,216 (-9%) 1mo $40,000 $33 72
217 Meadow Ave 0.23mi 3/2.0 1,387 (+4%) 11mo $64,000 $46 71
213 Crest Ave 0.25mi 3/1.0 1,449 (+9%) 6mo $32,000 $22 67
811 Prospect Ave 0.28mi 3/1.0 1,463 (+10%) 3mo $24,000 $16 66
608 Shady Ave 0.12mi 3/1.5 1,488 (+12%) 11mo $64,000 $43 66
101 Lincoln Ave 0.44mi 4/1.0 (+1) 1,452 (+9%) 1mo $45,000 $31 57
310 Fremont Rd 0.35mi 4/3.0 (+1) 1,488 (+12%) 10mo $175,000 $118 45
100 Grandview Way 0.72mi 3/1.5 1,503 (+13%) 5mo $110,000 $73 41

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

Projected returns pro-forma

-1.83% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.6%
Equity multiple
1.81×
Total profit
$15,388
Equity at exit
$13,729
10-year hold
IRR
25.4%
Equity multiple
3.43×
Total profit
$46,282
Equity at exit
$12,253

Cash invested: $19,012 (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 15022

Home prices YoY
-1.0%
Active inventory
87
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,172 high interval (Pro) →
Mortgage (P&I)
$356
Tax from tax record
$181 /mo · $2,176/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$360

Break-even live

Break-even rent $716
Max offer price $67,900
Occupancy floor 64%

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
$16,975
Closing costs
$2,037
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1022 McKean Ave Charleroi, PA 3.0 3.0 1344 $1,450 $1.08 1d 1 0.59mi
1204 Lower Meadow Ave Charleroi, PA 3.0 1.0 1024 $1,150 $1.12 1d 1 0.62mi
1221 Graham Ave Monessen, PA 3.0 1.0 960 $1,300 $1.35 1d 1 0.97mi
925 Leeds Ave Monessen, PA 2.0 1.0 1000 $700 $0.70 14d 1 1.31mi
925 Leeds Ave Monessen, PA 2.0 1.0 1000 $700 $0.70 1d 1 1.31mi
1136 Reservoir Ave Monessen, PA 3.0 2.0 1550 $650 $0.42 1d 1 1.48mi

Listing history 19 events

  1. 2026-06-18
    days on market $67,900 Active 29 DOM
  2. 2026-06-17
    days on market $67,900 Active 28 DOM
  3. 2026-06-16
    days on market $67,900 Active 27 DOM
  4. 2026-06-15
    days on market $67,900 Active 26 DOM
  5. 2026-06-13
    days on market $67,900 Active 24 DOM
  6. 2026-06-09
    days on market $67,900 Active 20 DOM
  7. 2026-06-08
    days on market $67,900 Active 19 DOM
  8. 2026-06-07
    days on market $67,900 Active 18 DOM
  9. 2026-06-05
    days on market $67,900 Active 15 DOM
  10. 2026-06-03
    days on market $67,900 Active 14 DOM
  11. 2026-06-02
    pricedays on market $67,900 Active 13 DOM
  12. 2026-06-01
    days on market $69,900 Active 12 DOM
  13. 2026-05-31
    days on market $69,900 Active 11 DOM
  14. 2026-05-11
    historical Expired 655-char remark
    Show marketing remark (655 chars)

    Welcome to this charming 3-bedroom, 1.5-bath home that blends vintage character with modern updates. The inviting interior features laminate flooring adding a fresh, contemporary touch. The original kitchen cabinetry preserves the home's timeless charm, perfect for those who appreciate classic design. Each bedroom is versatile, ideal for restful retreats or creative use. The full bath and convenient half bath provide functionality for everyday living. Whether you're a first-time buyer or looking to downsize, this well-loved home offers warmth, personality, and potential. Don’t miss your chance to make it yours—schedule a showing today!

  15. 2026-04-15
    price $90,000 655-char remark
    Show marketing remark (655 chars)

    Welcome to this charming 3-bedroom, 1.5-bath home that blends vintage character with modern updates. The inviting interior features laminate flooring adding a fresh, contemporary touch. The original kitchen cabinetry preserves the home's timeless charm, perfect for those who appreciate classic design. Each bedroom is versatile, ideal for restful retreats or creative use. The full bath and convenient half bath provide functionality for everyday living. Whether you're a first-time buyer or looking to downsize, this well-loved home offers warmth, personality, and potential. Don’t miss your chance to make it yours—schedule a showing today!

  16. 2026-04-01
    price $99,990 655-char remark
    Show marketing remark (655 chars)

    Welcome to this charming 3-bedroom, 1.5-bath home that blends vintage character with modern updates. The inviting interior features laminate flooring adding a fresh, contemporary touch. The original kitchen cabinetry preserves the home's timeless charm, perfect for those who appreciate classic design. Each bedroom is versatile, ideal for restful retreats or creative use. The full bath and convenient half bath provide functionality for everyday living. Whether you're a first-time buyer or looking to downsize, this well-loved home offers warmth, personality, and potential. Don’t miss your chance to make it yours—schedule a showing today!

  17. 2026-03-03
    price $110,000 655-char remark
    Show marketing remark (655 chars)

    Welcome to this charming 3-bedroom, 1.5-bath home that blends vintage character with modern updates. The inviting interior features laminate flooring adding a fresh, contemporary touch. The original kitchen cabinetry preserves the home's timeless charm, perfect for those who appreciate classic design. Each bedroom is versatile, ideal for restful retreats or creative use. The full bath and convenient half bath provide functionality for everyday living. Whether you're a first-time buyer or looking to downsize, this well-loved home offers warmth, personality, and potential. Don’t miss your chance to make it yours—schedule a showing today!

  18. 2025-11-10
    listed $114,000 Active 655-char remark
    Show marketing remark (655 chars)

    Welcome to this charming 3-bedroom, 1.5-bath home that blends vintage character with modern updates. The inviting interior features laminate flooring adding a fresh, contemporary touch. The original kitchen cabinetry preserves the home's timeless charm, perfect for those who appreciate classic design. Each bedroom is versatile, ideal for restful retreats or creative use. The full bath and convenient half bath provide functionality for everyday living. Whether you're a first-time buyer or looking to downsize, this well-loved home offers warmth, personality, and potential. Don’t miss your chance to make it yours—schedule a showing today!

  19. 2025-09-19
    listed $114,000 Active 655-char remark
    Show marketing remark (655 chars)

    Welcome to this charming 3-bedroom, 1.5-bath home that blends vintage character with modern updates. The inviting interior features laminate flooring adding a fresh, contemporary touch. The original kitchen cabinetry preserves the home's timeless charm, perfect for those who appreciate classic design. Each bedroom is versatile, ideal for restful retreats or creative use. The full bath and convenient half bath provide functionality for everyday living. Whether you're a first-time buyer or looking to downsize, this well-loved home offers warmth, personality, and potential. Don’t miss your chance to make it yours—schedule a showing today!

ⓘ 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
$2,176 · $181/mo
Projected year-2 tax
$2,176 · $181/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 4/10 Moderate 8 d/yr ≥97°F today · 20 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
$14,061
− Mortgage interest
−$3,803
− Property taxes
−$2,176
− Insurance
−$340
− Repairs & maintenance
−$1,125
− Management
−$1,125
− Depreciation
−$1,975
Taxable income
$3,517
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$844
After-tax cash flow
$3,475/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
Charleroi SD
NCES district ID
4205640
Math proficiency
20% ▼ -19.00%
Reading proficiency
51% ▼ -11.00%
Median HH income
$40,410
Composite
29.72/100
National rank
#6450
State rank
#421 of 539 in PA

Livability — Charleroi

Score
76/100
State rank
#382
US rank
#3416

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Charleroi, PA
Population (ZIP)
10,044

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% Two or more races 6% Black 6%
Common ancestry
Romanian 8% Lithuanian 3% Scotch-Irish 2%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 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
▼ -1.83%
Current HPI
174.218
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

-21.1% since first listed
6 events — show timeline
  • 2026-05-11 Delisted West Penn MLS
  • 2026-04-15 Price Changed $90,000 West Penn MLS
  • 2026-04-01 Price Changed $99,990 West Penn MLS
  • 2026-03-03 Price Changed $110,000 West Penn MLS
  • 2025-11-10 Listed $114,000 West Penn MLS
  • 2025-09-19 Listed $114,000 West Penn MLS

Property tax history

+5.4%/yr

Latest (2026): $2,176 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…