CashFlowRE
Sign in Sign up
24 High St
C Composite 55.12
Why this score? — see what drove the C 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 +20.6/30.0
  • ARV discount +10.2/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.7/10.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,999

24 High St · Etna, PA 15223
3 bd · 1.0 ba · 1,296 sqft · SingleFamily public records · 212 Days on market
Built 1924 2,500 sqft lot $123/sqft · 6% below area Est $170k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 24 High Street, a beautifully maintained home located in the highly sought-after Shaler Area School District. This move-in ready property offers comfort, convenience, and the heavy lifting is complete. Step inside to find a bright and inviting main level featuring spacious living areas and plenty of natural light. The kitchen provides ample cabinet and counter space, perfect for meal prep or entertaining guests. Enjoy peace of mind with recent upgrades, including a newer roof, furnace, and central air conditioning, ensuring years of worry-free living. The backyard is ideal for relaxing, gardening, or hosting get-togethers, and the quiet neighborhood provides a great blend of suburban tranquility and easy access to the city. Conveniently located just minutes from local shops, parks, and major highways — you’ll love the balance of comfort and accessibility that this home offers. Don’t miss your chance to make 24 High St your new address!

Key facts

  • Newer furnace
  • Newer roof
  • Backyard

Tags

NEWER ROOFNEWER FURNACECENTRAL AIR CONDITIONINGBACKYARDQUIET NEIGHBORHOODLOCAL SHOPS

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/1.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $212 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $155k (3.3% below list).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 81/100 on livability (#172 in PA, #1,441 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, cost of living A+; Watch: employment C-, amenities D, schools D-.
  • Shaler Area SD (suburban): math 36% / reading 59% proficiency, ranked #208 of 539 in PA (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 23 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($61k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 212 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $56k; list at $160k implies a 188% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $140,799 (12.0% below list)

Questions for the listing agent

  1. It's been on market 212 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 1924 — 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. 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?
  6. 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.
  7. 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.
  8. 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
0.97%
Cap rate
7.89%
Cash-on-cash
5.69%
DSCR
1.25
GRM
8.6

CMA / ARV

ARV (median comp)
$170,143
List price
$159,999
Delta
-5.96%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
24 High St 0.00mi 3/1.0 1,296 (0%) 0mo $155,000 $120 100
59 Sycamore 0.21mi 2/1.0 (-1) 1,296 (0%) 5mo $125,000 $96 81
31 Pine St 0.17mi 3/1.5 1,200 (-7%) 0mo $317,500 $265 77
36 Hickory St 0.09mi 4/3.0 (+1) 1,400 (+8%) 7mo $200,000 $143 64
174 Seavey Rd 0.41mi 3/1.5 1,155 (-11%) 6mo $215,000 $186 56
137 Vista St 0.58mi 2/1.0 (-1) 1,366 (+5%) 5mo $195,000 $143 55
7 Spring Street Ext 0.53mi 3/2.0 1,384 (+7%) 10mo $175,000 $126 52
146 Buckeye Way 0.62mi 3/2.0 1,188 (-8%) 3mo $232,000 $195 51
2 Greeley Ave 0.70mi 3/2.0 1,232 (-5%) 8mo $271,000 $220 48
44 Greeley Ave 0.65mi 2/1.0 (-1) 1,224 (-6%) 9mo $75,000 $61 48
15 Mt Hope 0.68mi 3/1.5 1,150 (-11%) 2mo $240,000 $209 46
407 Short Canal St 0.57mi 2/1.0 (-1) 1,178 (-9%) 9mo $60,000 $51 46

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.5%
Equity multiple
0.72×
Total profit
$-12,433
Equity at exit
$23,856
10-year hold
IRR
2.0%
Equity multiple
1.14×
Total profit
$6,450
Equity at exit
$13,834

Cash invested: $44,800 (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 15223

Home prices YoY
-28.0%
Active inventory
23
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,547 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$104 /mo · $1,251/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$212

Break-even live

Break-even rent $1,278
Max offer price $159,999
Occupancy floor 81%

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
$40,000
Closing costs
$4,800
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.

Rent comps 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
39 Prospect St Pittsburgh, PA 2.0 1.0 1056 $1,200 $1.14 7d 1 0.14mi
621 Butler St Unit BS Pittsburgh, PA 2.0 1.0 1000 $995 $0.99 43d 1 0.35mi
553 Foundry St Pittsburgh, PA 2.0 2.0 1025 $1,650 $1.61 21d 1 0.55mi
14 Bethany Dr Unit A Pittsburgh, PA 2.0 1.5 1032 $1,650 $1.60 43d 1 0.67mi
20 Beyrleye Ave Pittsburgh, PA 3.0 2.0 1100 $1,350 $1.23 23d 1 0.82mi
404 Reetz St Pittsburgh, PA 4.0 1.0 1500 $2,050 $1.37 16d 1 0.83mi
160 56th St Pittsburgh, PA 3.0 3.0 1737 $3,900 $2.25 19d 1 0.95mi
209 Mary St Sharpsburg, PA 3.0 1.0 1100 $1,395 $1.27 23d 1 1.01mi
207 Mary St Sharpsburg, PA 3.0 1.0 1100 $1,395 $1.27 23d 1 1.01mi
5275 Butler St Pittsburgh, PA 2.0 1.0–2.0 885 $4,076 $4.61 1d 130 1.18mi
5264 Dresden Way Pittsburgh, PA 2.0 2.0 1853 $2,500 $1.35 23d 1 1.19mi
212 Hugel Dr Unit 1 Pittsburgh, PA 2.0 1.0 1200 $1,450 $1.21 23d 1 1.31mi
629 Glen Malcolm Dr Glenshaw, PA 1.0–2.0 1.0 815 $1,350 $1.66 23d 1 1.34mi

Listing history 15 events

  1. 2026-06-07
    statusdays on market $159,999 Pending 212 DOM
  2. 2026-06-03
    days on market $159,999 Contingent 210 DOM
  3. 2026-06-02
    days on market $159,999 Contingent 209 DOM
  4. 2026-06-01
    days on market $159,999 Contingent 208 DOM
  5. 2026-05-31
    days on market $159,999 Contingent 207 DOM
  6. 2026-05-05
    historical Contingent 978-char remark
    Show marketing remark (978 chars)

    Welcome to 24 High Street, a beautifully maintained home located in the highly sought-after Shaler Area School District. This move-in ready property offers comfort, convenience, and the heavy lifting is complete. Step inside to find a bright and inviting main level featuring spacious living areas and plenty of natural light. The kitchen provides ample cabinet and counter space, perfect for meal prep or entertaining guests. Enjoy peace of mind with recent upgrades, including a newer roof, furnace, and central air conditioning, ensuring years of worry-free living. The backyard is ideal for relaxing, gardening, or hosting get-togethers, and the quiet neighborhood provides a great blend of suburban tranquility and easy access to the city. Conveniently located just minutes from local shops, parks, and major highways — you’ll love the balance of comfort and accessibility that this home offers. Don’t miss your chance to make 24 High St your new address!

  7. 2026-04-28
    status Active 978-char remark
    Show marketing remark (978 chars)

    Welcome to 24 High Street, a beautifully maintained home located in the highly sought-after Shaler Area School District. This move-in ready property offers comfort, convenience, and the heavy lifting is complete. Step inside to find a bright and inviting main level featuring spacious living areas and plenty of natural light. The kitchen provides ample cabinet and counter space, perfect for meal prep or entertaining guests. Enjoy peace of mind with recent upgrades, including a newer roof, furnace, and central air conditioning, ensuring years of worry-free living. The backyard is ideal for relaxing, gardening, or hosting get-togethers, and the quiet neighborhood provides a great blend of suburban tranquility and easy access to the city. Conveniently located just minutes from local shops, parks, and major highways — you’ll love the balance of comfort and accessibility that this home offers. Don’t miss your chance to make 24 High St your new address!

  8. 2026-04-15
    historical Contingent 978-char remark
    Show marketing remark (978 chars)

    Welcome to 24 High Street, a beautifully maintained home located in the highly sought-after Shaler Area School District. This move-in ready property offers comfort, convenience, and the heavy lifting is complete. Step inside to find a bright and inviting main level featuring spacious living areas and plenty of natural light. The kitchen provides ample cabinet and counter space, perfect for meal prep or entertaining guests. Enjoy peace of mind with recent upgrades, including a newer roof, furnace, and central air conditioning, ensuring years of worry-free living. The backyard is ideal for relaxing, gardening, or hosting get-togethers, and the quiet neighborhood provides a great blend of suburban tranquility and easy access to the city. Conveniently located just minutes from local shops, parks, and major highways — you’ll love the balance of comfort and accessibility that this home offers. Don’t miss your chance to make 24 High St your new address!

  9. 2026-03-09
    price $159,999 978-char remark
    Show marketing remark (978 chars)

    Welcome to 24 High Street, a beautifully maintained home located in the highly sought-after Shaler Area School District. This move-in ready property offers comfort, convenience, and the heavy lifting is complete. Step inside to find a bright and inviting main level featuring spacious living areas and plenty of natural light. The kitchen provides ample cabinet and counter space, perfect for meal prep or entertaining guests. Enjoy peace of mind with recent upgrades, including a newer roof, furnace, and central air conditioning, ensuring years of worry-free living. The backyard is ideal for relaxing, gardening, or hosting get-togethers, and the quiet neighborhood provides a great blend of suburban tranquility and easy access to the city. Conveniently located just minutes from local shops, parks, and major highways — you’ll love the balance of comfort and accessibility that this home offers. Don’t miss your chance to make 24 High St your new address!

  10. 2025-12-10
    price $170,000 978-char remark
    Show marketing remark (978 chars)

    Welcome to 24 High Street, a beautifully maintained home located in the highly sought-after Shaler Area School District. This move-in ready property offers comfort, convenience, and the heavy lifting is complete. Step inside to find a bright and inviting main level featuring spacious living areas and plenty of natural light. The kitchen provides ample cabinet and counter space, perfect for meal prep or entertaining guests. Enjoy peace of mind with recent upgrades, including a newer roof, furnace, and central air conditioning, ensuring years of worry-free living. The backyard is ideal for relaxing, gardening, or hosting get-togethers, and the quiet neighborhood provides a great blend of suburban tranquility and easy access to the city. Conveniently located just minutes from local shops, parks, and major highways — you’ll love the balance of comfort and accessibility that this home offers. Don’t miss your chance to make 24 High St your new address!

  11. 2025-11-05
    listed $175,000 Active 978-char remark
    Show marketing remark (978 chars)

    Welcome to 24 High Street, a beautifully maintained home located in the highly sought-after Shaler Area School District. This move-in ready property offers comfort, convenience, and the heavy lifting is complete. Step inside to find a bright and inviting main level featuring spacious living areas and plenty of natural light. The kitchen provides ample cabinet and counter space, perfect for meal prep or entertaining guests. Enjoy peace of mind with recent upgrades, including a newer roof, furnace, and central air conditioning, ensuring years of worry-free living. The backyard is ideal for relaxing, gardening, or hosting get-togethers, and the quiet neighborhood provides a great blend of suburban tranquility and easy access to the city. Conveniently located just minutes from local shops, parks, and major highways — you’ll love the balance of comfort and accessibility that this home offers. Don’t miss your chance to make 24 High St your new address!

  12. 2010-05-14
    soldstatus $55,500
  13. 2010-05-10
    price $60,000 248-char remark
    Show marketing remark (248 chars)

    * NICE HOME WITH FRONT PORCH * NEW FURNACE- 2007 * CENTRAL AIR CONDITIONING * PATIO IN REAR * NEW ELECTRIC SERVICE ~ 100 AMP CIRCUIT BREAKERS * GOOD ROOM SIZES * LARGE BASEMENT W/ MAN DOOR TO EXTERIOR * PRICED WELL * ASK ABOUT BUYER CREDITS

  14. 2010-05-10
    soldstatus $55,500 248-char remark
    Show marketing remark (248 chars)

    * NICE HOME WITH FRONT PORCH * NEW FURNACE- 2007 * CENTRAL AIR CONDITIONING * PATIO IN REAR * NEW ELECTRIC SERVICE ~ 100 AMP CIRCUIT BREAKERS * GOOD ROOM SIZES * LARGE BASEMENT W/ MAN DOOR TO EXTERIOR * PRICED WELL * ASK ABOUT BUYER CREDITS

  15. 2010-03-25
    listed $55,500 248-char remark
    Show marketing remark (248 chars)

    * NICE HOME WITH FRONT PORCH * NEW FURNACE- 2007 * CENTRAL AIR CONDITIONING * PATIO IN REAR * NEW ELECTRIC SERVICE ~ 100 AMP CIRCUIT BREAKERS * GOOD ROOM SIZES * LARGE BASEMENT W/ MAN DOOR TO EXTERIOR * PRICED WELL * ASK ABOUT BUYER CREDITS

ⓘ 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
$1,251 · $104/mo
Projected year-2 tax
$1,890 · $157/mo
Expected delta
+$638/yr (+$53/mo · 51.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$18,568
− Mortgage interest
−$8,962
− Property taxes
−$1,251
− Insurance
−$800
− Repairs & maintenance
−$1,485
− Management
−$1,485
− Depreciation
−$4,655
Taxable loss
−$71
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$17
After-tax cash flow
$2,566/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
Shaler Area SD
NCES district ID
4221200
Math proficiency
36% ▼ -16.00%
Reading proficiency
59% ▼ -15.00%
Median HH income
$57,411
Composite
41.33/100
National rank
#3506
State rank
#208 of 539 in PA

Livability — Etna

Score
81/100
State rank
#172
US rank
#1441

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Etna, PA
County
Allegheny County · 1,022,028 people
City population
6,255
Metro
Pittsburgh, PA
Population (ZIP)
6,255
Household income
$61,083
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
266.0

Population outlook (Allegheny County) Hauer SSP2

Today (2025)
1,250,282 people
By 2030
1,256,482 · +0.5%
By 2040
1,256,318 · +0.5%
By 2050
1,244,169 · -0.5%
By 2075
1,197,693 · -4.2%
By 2100
1,093,187 · -12.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 7% Hispanic / Latino 2% Black 2%
Common ancestry
Romanian 15% Lithuanian 4% Italian 4%
Foreign-born
2% · Canada
Languages at home
96% English-only · Russian/Polish/Slavic 2% Spanish 1%

Political lean MEDSL · Allegheny

2024 margin
Strong D (+20.3) · D 59.7% · R 39.4%
2008→2024 swing
+4.8pp toward D · 2008: 15.5pp · 2024: 20.3pp
All cycles
2024: D+20.3 2020: D+20.4 2016: D+16.4 2012: D+14.4 2008: D+15.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -98.96%
Current HPI
254.2648
Rent YoY
Metro
Pittsburgh, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+188.3% since first listed
10 events — show timeline
  • 2026-05-05 Contingent West Penn MLS
  • 2026-04-28 Relisted West Penn MLS
  • 2026-04-15 Contingent West Penn MLS
  • 2026-03-09 Price Changed $159,999 West Penn MLS
  • 2025-12-10 Price Changed $170,000 West Penn MLS
  • 2025-11-05 Listed $175,000 West Penn MLS
  • 2010-05-14 Sold (Public Records) $55,500 Public Records
  • 2010-05-10 Sold (MLS) $55,500 West Penn MLS
  • 2010-05-10 Price Changed $60,000 West Penn MLS
  • 2010-03-25 Listed $55,500 West Penn MLS

Property tax history

+0.7%/yr

Latest (2026): $1,251 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…