CashFlowRE
Sign in Sign up
597 Market St., Leechburg, Pa
A- Composite 80.06
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$60,000

597 Market St., Leechburg, Pa · Leechburg, PA 15656
2 bd · 1.0 ba · 1,326 sqft · SingleFamily public records · 244 Days on market
Built 1919 0.26 ac lot $45/sqft · 56% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this delightful two-story colonial located in the Leechburg School District. Perfectly situated across the street from the scenic Kiski River, this home offers beautiful river views and is just steps from the historic walking bridge connecting Leechburg to Hyde Park. Enjoy the convenience of being within walking distance to Leechburg schools, local shops, dining, and downtown amenities. This inviting home features three spacious bedrooms and one full bath, offering comfortable living space for all. The classic colonial design includes a welcoming layout filled with natural light and character. 2024-25: New vinyl luxury flooring, ceiling fans, doors; 2023' H20, 2020' Interior French drains. Two off-street parking spaces add extra convenience for residents and guests. Experience small-town charm, riverfront scenery, and everyday convenience—all in one place.

Key facts

  • Off street parking
  • Kiski river views
  • 0.26 acre lot

Tags

KISKI RIVER VIEWSHISTORIC WALKING BRIDGEWALKING DISTANCE TO SCHOOLSOFF STREET PARKINGVINYL LUXURY FLOORINGINTERIOR FRENCH DRAINS

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/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $301 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 78/100 on livability (#294 in PA, #2,608 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities D, employment D, commute F.
  • Leechburg Area SD (suburban): math 33% / reading 53% proficiency, ranked #303 of 539 in PA (top 56%) — 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 $6k of equity ($415 loan paydown + $6k 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 $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 244 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 17y ago; this cycle's ask has dropped $7k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $60k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.5% of price; flood insurance adds $66/mo; built in 1919 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $52,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 244 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 1919 — 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. 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.
  9. 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.
  10. 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
1.97%
Cap rate
13.65%
Cash-on-cash
26.27%
DSCR
2.17
GRM
4.2

CMA / ARV

ARV (median comp)
$135,079
List price
$60,000
Delta
-55.58%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
322 Beale Ave 0.20mi 2/1.0 1,200 (-10%) 5mo $134,900 $112 71
420 Washington Ave 0.21mi 3/1.5 (+1) 1,409 (+6%) 11mo $175,000 $124 63
434 2nd St 0.39mi 3/2.0 (+1) 1,296 (-2%) 8mo $180,000 $139 63
347 Madison Ave 0.21mi 3/1.5 (+1) 1,430 (+8%) 12mo $195,000 $136 60
208 Beale Ave 0.31mi 3/1.5 (+1) 1,242 (-6%) 10mo $159,000 $128 59
61 Kiski Ave 0.68mi 3/1.5 (+1) 1,368 (+3%) 15mo $33,000 $24 44
428 2nd St 0.39mi 3/2.0 (+1) 1,444 (+9%) 19mo $50,000 $35 42
214 Floral Ave 0.41mi 3/1.0 (+1) 1,487 (+12%) 18mo $155,000 $104 40
485 Evergreen Rd 0.63mi 3/1.0 (+1) 1,512 (+14%) 19mo $36,000 $24 26

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
40.5%
Equity multiple
4.10×
Total profit
$52,016
Equity at exit
$54,053
10-year hold
IRR
35.0%
Equity multiple
9.24×
Total profit
$138,389
Equity at exit
$116,567

Cash invested: $16,800 (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 15656

Home prices YoY
9.1%
Active inventory
31
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,179 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$224 /mo · $2,690/yr
Insurance
$25
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$301

Break-even live

Break-even rent $798
Max offer price $60,000
Occupancy floor 69%

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
$15,000
Closing costs
$1,800
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 26 events

  1. 2026-06-18
    days on market $60,000 Active 244 DOM
  2. 2026-06-17
    days on market $60,000 Active 243 DOM
  3. 2026-06-16
    days on market $60,000 Active 242 DOM
  4. 2026-06-15
    days on market $60,000 Active 241 DOM
  5. 2026-06-13
    days on market $60,000 Active 239 DOM
  6. 2026-06-12
    days on market $60,000 Active 238 DOM
  7. 2026-06-09
    days on market $60,000 Active 235 DOM
  8. 2026-06-08
    days on market $60,000 Active 234 DOM
  9. 2026-06-08
    days on market $60,000 Active 233 DOM
  10. 2026-06-05
    days on market $60,000 Active 231 DOM
  11. 2026-06-04
    days on market $60,000 Active 229 DOM
  12. 2026-06-02
    days on market $60,000 Active 228 DOM
  13. 2026-06-01
    days on market $60,000 Active 227 DOM
  14. 2026-05-31
    days on market $60,000 Active 226 DOM
  15. 2026-01-18
    status Active 891-char remark
    Show marketing remark (891 chars)

    Welcome home to this delightful two-story colonial located in the Leechburg School District. Perfectly situated across the street from the scenic Kiski River, this home offers beautiful river views and is just steps from the historic walking bridge connecting Leechburg to Hyde Park. Enjoy the convenience of being within walking distance to Leechburg schools, local shops, dining, and downtown amenities. This inviting home features three spacious bedrooms and one full bath, offering comfortable living space for all. The classic colonial design includes a welcoming layout filled with natural light and character. 2024-25: New vinyl luxury flooring, ceiling fans, doors; 2023' H20, 2020' Interior French drains. Two off-street parking spaces add extra convenience for residents and guests. Experience small-town charm, riverfront scenery, and everyday convenience—all in one place.

  16. 2026-01-12
    historical Contingent 891-char remark
    Show marketing remark (891 chars)

    Welcome home to this delightful two-story colonial located in the Leechburg School District. Perfectly situated across the street from the scenic Kiski River, this home offers beautiful river views and is just steps from the historic walking bridge connecting Leechburg to Hyde Park. Enjoy the convenience of being within walking distance to Leechburg schools, local shops, dining, and downtown amenities. This inviting home features three spacious bedrooms and one full bath, offering comfortable living space for all. The classic colonial design includes a welcoming layout filled with natural light and character. 2024-25: New vinyl luxury flooring, ceiling fans, doors; 2023' H20, 2020' Interior French drains. Two off-street parking spaces add extra convenience for residents and guests. Experience small-town charm, riverfront scenery, and everyday convenience—all in one place.

  17. 2025-12-29
    price $60,000 891-char remark
    Show marketing remark (891 chars)

    Welcome home to this delightful two-story colonial located in the Leechburg School District. Perfectly situated across the street from the scenic Kiski River, this home offers beautiful river views and is just steps from the historic walking bridge connecting Leechburg to Hyde Park. Enjoy the convenience of being within walking distance to Leechburg schools, local shops, dining, and downtown amenities. This inviting home features three spacious bedrooms and one full bath, offering comfortable living space for all. The classic colonial design includes a welcoming layout filled with natural light and character. 2024-25: New vinyl luxury flooring, ceiling fans, doors; 2023' H20, 2020' Interior French drains. Two off-street parking spaces add extra convenience for residents and guests. Experience small-town charm, riverfront scenery, and everyday convenience—all in one place.

  18. 2025-10-17
    listed $67,000 Active 891-char remark
    Show marketing remark (891 chars)

    Welcome home to this delightful two-story colonial located in the Leechburg School District. Perfectly situated across the street from the scenic Kiski River, this home offers beautiful river views and is just steps from the historic walking bridge connecting Leechburg to Hyde Park. Enjoy the convenience of being within walking distance to Leechburg schools, local shops, dining, and downtown amenities. This inviting home features three spacious bedrooms and one full bath, offering comfortable living space for all. The classic colonial design includes a welcoming layout filled with natural light and character. 2024-25: New vinyl luxury flooring, ceiling fans, doors; 2023' H20, 2020' Interior French drains. Two off-street parking spaces add extra convenience for residents and guests. Experience small-town charm, riverfront scenery, and everyday convenience—all in one place.

  19. 2019-02-15
    soldstatus $40,000 Sold 710-char remark
    Show marketing remark (710 chars)

    Absolutely Charming 2 Story Colonial home in walking distance of Leechburg School District. Enter onto the enclosed front porch which overlooks the Kiski River. The spacious Living Room has high ceilings throughout the main floor. Off the LR is the Full bathroom. The kitchen has new vinyl flooring & off the kitchen is a covered side porch. Master bedroom on main floor used to be the LR & the LR used to be the Dining Room. The upstairs has 2 very large bedrooms. In basement is a small room used for the kids game room. The back view of home offers a basketball hoop with retaining wall. Under front porch is a small storage room. Parking on the right side of home along with off street parking.

  20. 2019-02-07
    status Under Contract 710-char remark
    Show marketing remark (710 chars)

    Absolutely Charming 2 Story Colonial home in walking distance of Leechburg School District. Enter onto the enclosed front porch which overlooks the Kiski River. The spacious Living Room has high ceilings throughout the main floor. Off the LR is the Full bathroom. The kitchen has new vinyl flooring & off the kitchen is a covered side porch. Master bedroom on main floor used to be the LR & the LR used to be the Dining Room. The upstairs has 2 very large bedrooms. In basement is a small room used for the kids game room. The back view of home offers a basketball hoop with retaining wall. Under front porch is a small storage room. Parking on the right side of home along with off street parking.

  21. 2018-11-30
    historical Contingent 710-char remark
    Show marketing remark (710 chars)

    Absolutely Charming 2 Story Colonial home in walking distance of Leechburg School District. Enter onto the enclosed front porch which overlooks the Kiski River. The spacious Living Room has high ceilings throughout the main floor. Off the LR is the Full bathroom. The kitchen has new vinyl flooring & off the kitchen is a covered side porch. Master bedroom on main floor used to be the LR & the LR used to be the Dining Room. The upstairs has 2 very large bedrooms. In basement is a small room used for the kids game room. The back view of home offers a basketball hoop with retaining wall. Under front porch is a small storage room. Parking on the right side of home along with off street parking.

  22. 2018-11-25
    listed $42,000 Active 710-char remark
    Show marketing remark (710 chars)

    Absolutely Charming 2 Story Colonial home in walking distance of Leechburg School District. Enter onto the enclosed front porch which overlooks the Kiski River. The spacious Living Room has high ceilings throughout the main floor. Off the LR is the Full bathroom. The kitchen has new vinyl flooring & off the kitchen is a covered side porch. Master bedroom on main floor used to be the LR & the LR used to be the Dining Room. The upstairs has 2 very large bedrooms. In basement is a small room used for the kids game room. The back view of home offers a basketball hoop with retaining wall. Under front porch is a small storage room. Parking on the right side of home along with off street parking.

  23. 2010-02-26
    price $27,000
  24. 2010-02-26
    soldstatus $24,500
  25. 2010-02-22
    soldstatus $24,500
  26. 2009-10-10
    listed $24,500

ⓘ 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
$2,690 · $224/mo
Projected year-2 tax
$2,690 · $224/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 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$14,150
− Mortgage interest
−$3,361
− Property taxes
−$2,690
− Insurance
−$1,098
− Repairs & maintenance
−$1,132
− Management
−$1,132
− Depreciation
−$1,745
Taxable income
$2,992
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$718
After-tax cash flow
$2,897/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
Leechburg Area SD
NCES district ID
4213470
Math proficiency
33% ▼ -13.00%
Reading proficiency
53% ▼ -12.00%
Median HH income
$47,241
Composite
36.64/100
National rank
#4618
State rank
#303 of 539 in PA

Livability — Leechburg

Score
78/100
State rank
#294
US rank
#2608

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Leechburg, PA
Population (ZIP)
9,766

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 (95%)
Race & ethnicity
White 95% Two or more races 3% Black 2%
Common ancestry
Romanian 11% Serbian 2% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Other Indo-European 1% 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
▲ 21.11%
Current HPI
252.6103
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

+144.9% since first listed
12 events — show timeline
  • 2026-01-18 Relisted West Penn MLS
  • 2026-01-12 Contingent West Penn MLS
  • 2025-12-29 Price Changed $60,000 West Penn MLS
  • 2025-10-17 Listed $67,000 West Penn MLS
  • 2019-02-15 Sold (MLS) $40,000 West Penn MLS
  • 2019-02-07 Pending West Penn MLS
  • 2018-11-30 Contingent West Penn MLS
  • 2018-11-25 Listed $42,000 West Penn MLS
  • 2010-02-26 Sold (MLS) $24,500 West Penn MLS
  • 2010-02-26 Price Changed $27,000 West Penn MLS
  • 2010-02-22 Sold (Public Records) $24,500 Public Records
  • 2009-10-10 Listed $24,500 West Penn MLS

Property tax history

+1.5%/yr

Latest (2026): $2,690 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…