CashFlowRE
Sign in Sign up
215 1st Ave Multi-family
A- Composite 82.26
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 +6.1/10.0
  • Livability +3.4/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$154,900

215 1st Ave · Waynesburg, PA 15370
4 bd · 3.0 ba · 1,808 sqft · MultiFamily · 272 Days on market
Built 1904 4,281 sqft lot $86/sqft · 19% below area Est $192k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Looking for a great home with multi-generational living or rental potential? This fully renovated duplex i s a short walk to Waynesburg University. Easily adaptable to your needs, and move-in ready, all of the work has been done for you: new wiring, plumbing, and flooring. .. updated kitchens, bathrooms and fresh paint. The first floor is a sunny 2BR, 1 bath unit with front and rear entrances, off street parking and laundry in basement. Above is a 2-level, 2BR, 2 bath unit with it's own entrance, large kitchen and beautiful open 3rd floor space where you will find the 2nd bath, washer/dryer, and plenty of space for a gaming area, office, workout room, etc. There is a great front porch and rear decking that leads to the upper unit. Electric is separately metered.

Key facts

  • Off street parking
  • Laundry in basement
  • Updated bathrooms

Tags

FULLY RENOVATED DUPLEXUPDATED KITCHENSUPDATED BATHROOMSFRONT AND REAR ENTRANCESOFF STREET PARKINGLAUNDRY IN BASEMENT

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/3.0-bath multifamily listed at $155k.

Deal economics

  • At list price, monthly cash flow is $2k ($21k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $155k).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#885 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Central Greene SD (town): math 24% / reading 40% proficiency, ranked #434 of 539 in PA (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 41 active listings in the ZIP; 30 units permitted in Greene County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $3k appreciation (2.2% local appreciation)).
  • Greene County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.2% appreciation + 3.0% rent growth), your $43k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 272 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y ago; this cycle's ask has dropped $14k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $27k; list at $155k implies a 474% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1904 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 272 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 1904 — 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 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.

Investment metrics

1% rule
2.30%
Cap rate
19.77%
Cash-on-cash
48.13%
DSCR
3.14
GRM
3.6

CMA / ARV

ARV (median comp)
$192,072
List price
$154,900
Delta
-19.35%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

2.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
52.3%
Equity multiple
3.84×
Total profit
$123,089
Equity at exit
$62,822
10-year hold
IRR
52.7%
Equity multiple
7.72×
Total profit
$291,260
Equity at exit
$91,810

Cash invested: $43,372 (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 15370

Home prices YoY
1.3%
Active inventory
41
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$3,557 medium interval (Pro) →
Mortgage (P&I)
$812
Tax est. 1.5%
$194 /mo · $2,324/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$747
Net cashflow
$1,740

Break-even live

Break-even rent $1,355
Max offer price $154,900
Occupancy floor 46%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 1 $1,186
Total (3 units) $3,557

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
$38,725
Closing costs
$4,647
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 36 events

  1. 2026-06-19
    days on market $154,900 Active 272 DOM
  2. 2026-06-18
    days on market $154,900 Active 271 DOM
  3. 2026-06-17
    days on market $154,900 Active 270 DOM
  4. 2026-06-16
    days on market $154,900 Active 269 DOM
  5. 2026-06-15
    days on market $154,900 Active 268 DOM
  6. 2026-06-14
    days on market $154,900 Active 266 DOM
  7. 2026-06-13
    days on market $154,900 Active 265 DOM
  8. 2026-06-10
    days on market $154,900 Active 263 DOM
  9. 2026-06-09
    days on market $154,900 Active 262 DOM
  10. 2026-06-08
    days on market $154,900 Active 261 DOM
  11. 2026-06-07
    days on market $154,900 Active 260 DOM
  12. 2026-06-05
    days on market $154,900 Active 257 DOM
  13. 2026-06-03
    days on market $154,900 Active 256 DOM
  14. 2026-06-02
    days on market $154,900 Active 255 DOM
  15. 2026-06-01
    days on market $154,900 Active 254 DOM
  16. 2026-05-31
    days on market $154,900 Active 253 DOM
  17. 2026-05-30
    days on market $154,900 Active 252 DOM
  18. 2026-04-02
    price $154,900 772-char remark
    Show marketing remark (690 chars)

    It's right here! Your next lucrative investment in this fully renovated duplex that's a short walk to Waynesburg University. All of the work has been done: new wiring, plumbing, and flooring. .. updated kitchens, bathrooms and fresh paint. The first floor is a sunny 2BR, 1 bath unit with front and rear entrances, off street parking and laundry in basement. Above is a 2-level, 2BR, 2 bath unit with it's own entrance, large kitchen and beautiful open 3rd floor space where you will find the 2nd bath, washer/dryer, and plenty of space for a gaming area, office, workout room, etc. There is a great front porch and rear decking that leads to the upper unit. Electric is separately metered.

  19. 2026-04-02
    price $154,900 690-char remark
    Show marketing remark (690 chars)

    It's right here! Your next lucrative investment in this fully renovated duplex that's a short walk to Waynesburg University. All of the work has been done: new wiring, plumbing, and flooring. .. updated kitchens, bathrooms and fresh paint. The first floor is a sunny 2BR, 1 bath unit with front and rear entrances, off street parking and laundry in basement. Above is a 2-level, 2BR, 2 bath unit with it's own entrance, large kitchen and beautiful open 3rd floor space where you will find the 2nd bath, washer/dryer, and plenty of space for a gaming area, office, workout room, etc. There is a great front porch and rear decking that leads to the upper unit. Electric is separately metered.

  20. 2025-12-09
    price $159,000 772-char remark
    Show marketing remark (690 chars)

    It's right here! Your next lucrative investment in this fully renovated duplex that's a short walk to Waynesburg University. All of the work has been done: new wiring, plumbing, and flooring. .. updated kitchens, bathrooms and fresh paint. The first floor is a sunny 2BR, 1 bath unit with front and rear entrances, off street parking and laundry in basement. Above is a 2-level, 2BR, 2 bath unit with it's own entrance, large kitchen and beautiful open 3rd floor space where you will find the 2nd bath, washer/dryer, and plenty of space for a gaming area, office, workout room, etc. There is a great front porch and rear decking that leads to the upper unit. Electric is separately metered.

  21. 2025-12-09
    price $159,000 690-char remark
    Show marketing remark (690 chars)

    It's right here! Your next lucrative investment in this fully renovated duplex that's a short walk to Waynesburg University. All of the work has been done: new wiring, plumbing, and flooring. .. updated kitchens, bathrooms and fresh paint. The first floor is a sunny 2BR, 1 bath unit with front and rear entrances, off street parking and laundry in basement. Above is a 2-level, 2BR, 2 bath unit with it's own entrance, large kitchen and beautiful open 3rd floor space where you will find the 2nd bath, washer/dryer, and plenty of space for a gaming area, office, workout room, etc. There is a great front porch and rear decking that leads to the upper unit. Electric is separately metered.

  22. 2025-10-21
    price $162,000 772-char remark
    Show marketing remark (690 chars)

    It's right here! Your next lucrative investment in this fully renovated duplex that's a short walk to Waynesburg University. All of the work has been done: new wiring, plumbing, and flooring. .. updated kitchens, bathrooms and fresh paint. The first floor is a sunny 2BR, 1 bath unit with front and rear entrances, off street parking and laundry in basement. Above is a 2-level, 2BR, 2 bath unit with it's own entrance, large kitchen and beautiful open 3rd floor space where you will find the 2nd bath, washer/dryer, and plenty of space for a gaming area, office, workout room, etc. There is a great front porch and rear decking that leads to the upper unit. Electric is separately metered.

  23. 2025-10-21
    price $162,000 690-char remark
    Show marketing remark (690 chars)

    It's right here! Your next lucrative investment in this fully renovated duplex that's a short walk to Waynesburg University. All of the work has been done: new wiring, plumbing, and flooring. .. updated kitchens, bathrooms and fresh paint. The first floor is a sunny 2BR, 1 bath unit with front and rear entrances, off street parking and laundry in basement. Above is a 2-level, 2BR, 2 bath unit with it's own entrance, large kitchen and beautiful open 3rd floor space where you will find the 2nd bath, washer/dryer, and plenty of space for a gaming area, office, workout room, etc. There is a great front porch and rear decking that leads to the upper unit. Electric is separately metered.

  24. 2025-09-20
    listed $169,000 Active 690-char remark
    Show marketing remark (690 chars)

    It's right here! Your next lucrative investment in this fully renovated duplex that's a short walk to Waynesburg University. All of the work has been done: new wiring, plumbing, and flooring. .. updated kitchens, bathrooms and fresh paint. The first floor is a sunny 2BR, 1 bath unit with front and rear entrances, off street parking and laundry in basement. Above is a 2-level, 2BR, 2 bath unit with it's own entrance, large kitchen and beautiful open 3rd floor space where you will find the 2nd bath, washer/dryer, and plenty of space for a gaming area, office, workout room, etc. There is a great front porch and rear decking that leads to the upper unit. Electric is separately metered.

  25. 2025-09-19
    listed $169,000 Active 772-char remark
    Show marketing remark (772 chars)

    Looking for a great home with multi-generational living or rental potential? This fully renovated duplex i s a short walk to Waynesburg University. Easily adaptable to your needs, and move-in ready, all of the work has been done for you: new wiring, plumbing, and flooring. .. updated kitchens, bathrooms and fresh paint. The first floor is a sunny 2BR, 1 bath unit with front and rear entrances, off street parking and laundry in basement. Above is a 2-level, 2BR, 2 bath unit with it's own entrance, large kitchen and beautiful open 3rd floor space where you will find the 2nd bath, washer/dryer, and plenty of space for a gaming area, office, workout room, etc. There is a great front porch and rear decking that leads to the upper unit. Electric is separately metered.

  26. 2025-04-24
    historical Expired
  27. 2024-12-30
    status Active
  28. 2024-11-14
    historical Contingent
  29. 2024-10-24
    listed $150,000 Active
  30. 2017-05-26
    soldstatus $27,000 Sold
  31. 2017-05-16
    status Under Contract
  32. 2017-05-02
    historical Contingent
  33. 2017-03-23
    price $39,500
  34. 2016-10-18
    price $42,500
  35. 2016-08-04
    price $49,500
  36. 2016-06-15
    listed $59,500 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 7 d/yr ≥96°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$42,684
− Mortgage interest
−$8,677
− Property taxes
−$2,324
− Insurance
−$774
− Repairs & maintenance
−$3,415
− Management
−$3,415
− Depreciation
−$4,506
Taxable income
$19,574
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,698
After-tax cash flow
$16,177/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
Central Greene SD
NCES district ID
4205430
Math proficiency
24% ▼ -15.00%
Reading proficiency
40% ▼ -16.00%
Median HH income
$48,139
Composite
27.62/100
National rank
#6926
State rank
#434 of 539 in PA

Livability — Waynesburg

Score
68/100
State rank
#885
US rank
#9431

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Waynesburg, PA
Population (ZIP)
13,578

Population outlook (Greene County) Hauer SSP2

Today (2025)
34,975 people
By 2030
33,554 · -4.1%
By 2040
30,615 · -12.5%
By 2050
27,819 · -20.5%
By 2075
21,678 · -38.0%
By 2100
16,318 · -53.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 8% Black 6% Hispanic / Latino 3%
Common ancestry
Romanian 4% Serbian 2% Slovak 2%
Foreign-born
1% · Canada, China
Languages at home
97% English-only · Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · Greene

2024 margin
Solid R (+44.8) · D 26.6% · R 71.5% · Other 1.9%
2008→2024 swing
-44.4pp toward R · 2008: -0.4pp · 2024: -44.8pp
All cycles
2024: R+44.8 2020: R+43.4 2016: R+41.7 2012: R+17.6 2008: R+0.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.20%
Current HPI
175.8258
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

+160.3% since first listed
19 events — show timeline
  • 2026-04-02 Price Changed $154,900 West Penn MLS
  • 2026-04-02 Price Changed $154,900 West Penn MLS
  • 2025-12-09 Price Changed $159,000 West Penn MLS
  • 2025-12-09 Price Changed $159,000 West Penn MLS
  • 2025-10-21 Price Changed $162,000 West Penn MLS
  • 2025-10-21 Price Changed $162,000 West Penn MLS
  • 2025-09-20 Listed $169,000 West Penn MLS
  • 2025-09-19 Listed $169,000 West Penn MLS
  • 2025-04-24 Delisted West Penn MLS
  • 2024-12-30 Relisted West Penn MLS
  • 2024-11-14 Contingent West Penn MLS
  • 2024-10-24 Listed $150,000 West Penn MLS
  • 2017-05-26 Sold (MLS) $27,000 West Penn MLS
  • 2017-05-16 Pending West Penn MLS
  • 2017-05-02 Contingent West Penn MLS
  • 2017-03-23 Price Changed $39,500 West Penn MLS
  • 2016-10-18 Price Changed $42,500 West Penn MLS
  • 2016-08-04 Price Changed $49,500 West Penn MLS
  • 2016-06-15 Listed $59,500 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…