CashFlowRE
Sign in Sign up
1060 Vance Ave
B- Composite 69.81
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$79,900

1060 Vance Ave · Coraopolis, PA 15108
3 bd · 1.5 ba · 2,176 sqft · SingleFamily public records · 24 Days on market
Built 1940 3,876 sqft lot $37/sqft · 59% below area ↓ 46% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling All Investors, Contractors & Flippers! 1060 Vance Ave, Coraopolis, PA 15108 This spacious 5-bedroom, 1.5-bath home is packed with potential and ready for the right buyer to bring it back to life! Perfect for anyone looking to renovate, restore, or flip, this property offers plenty of opportunity to add value and make it your own. Located within walking distance to the heart of Coraopolis and just minutes from Robert Morris University and Cornell High School, the location can’t be beat. Highlights: 5 spacious bedrooms & 1.5 baths Tons of character & potential Great project for investors, contractors, or DIY enthusiasts Walking distance to shops, restaurants & entertainment Quick access to Robert Morris University, Cornell High School & major highways Bring your vision and your toolbox — opportunities like this don’t last long!

Key facts

  • Full rehab condition
  • Corner lot
  • 3,876 sq ft lot

Tags

CORNER LOTFULL REHAB CONDITIONTOP FLOOR LIVING AREA

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: 2-story residence; Resale property
  • Construction: Built prior to current listing (year not specified)

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Basement present

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 $80k.

Deal economics

  • At list price, monthly cash flow is $771 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Recommended offer: $79k (1.5% below list) — sets the bar for market timing.
  • Cap rate 17.9% vs local median 5.7% in Coraopolis — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 80/100 on livability (#193 in PA, #1,621 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, amenities B+.
  • Cornell SD (suburban): math 16% / reading 39% proficiency, ranked #461 of 539 in PA (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.1%/yr); 177 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 8d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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.

Risks & watch-outs

  • Watch-outs: property tax is 3.9% of price; built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $78,701 (1.5% below list)

Questions for the listing agent

  1. Built in 1940 — 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. 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.
  5. 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.
  6. 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
2.35%
Cap rate
17.87%
Cash-on-cash
41.33%
DSCR
2.84
GRM
3.5

CMA / ARV

ARV (median comp)
$195,617
List price
$79,900
Delta
-59.15%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1050 Rose Ave 0.13mi 3/2.5 2,040 (-6%) 10mo $215,000 $105 71
1312 Hiland Ave 0.24mi 3/2.0 2,018 (-7%) 6mo $216,500 $107 70
1525 State Ave 0.53mi 3/1.0 2,076 (-5%) 0mo $223,600 $108 65
1430 Ridge Ave 0.34mi 4/2.5 (+1) 2,254 (+4%) 7mo $255,000 $113 64
932 1st 0.40mi 4/3.0 (+1) 2,112 (-3%) 4mo $161,335 $76 62
920 Watson St 0.16mi 4/3.0 (+1) 1,926 (-12%) 3mo $205,000 $106 60
1302 Vance Ave 0.21mi 4/1.5 (+1) 2,428 (+12%) 12mo $180,000 $74 56
726 George 0.59mi 3/1.5 1,984 (-9%) 9mo $275,000 $139 51
701 Ferree St 0.53mi 3/2.0 2,328 (+7%) 14mo $336,000 $144 50
1520 4th Ave 0.58mi 4/2.0 (+1) 1,972 (-9%) 4mo $295,000 $150 47
1411 Charlton Heights Rd 0.57mi 3/2.5 2,484 (+14%) 11mo $405,000 $163 37
1702 Vance Ave 0.60mi 4/2.0 (+1) 1,857 (-15%) 14mo $265,000 $143 28

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 · 4.13% rent growth · sell at horizon

5-year hold
IRR
39.4%
Equity multiple
2.72×
Total profit
$38,416
Equity at exit
$11,913
10-year hold
IRR
46.4%
Equity multiple
5.75×
Total profit
$106,223
Equity at exit
$6,908

Cash invested: $22,372 (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 15108

Rents YoY
4.1%
Active inventory
177
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,876 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$260 /mo · $3,114/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$394
Net cashflow
$771

Break-even live

Break-even rent $901
Max offer price $79,900
Occupancy floor 54%

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
$19,975
Closing costs
$2,397
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
105 Broadway St Coraopolis, PA 3.0 1.5 1672 $1,799 $1.08 7d 1 0.41mi
1704 State Ave Coraopolis, PA 3.0 2.0 1456 $1,500 $1.03 7d 1 0.68mi
1669 Charlton Heights Rd Coraopolis, PA 3.0 2.5 1738 $2,500 $1.44 17d 1 1.01mi

Listing history 12 events

  1. 2026-06-08
    statusdays on market $79,900 Pending 24 DOM
  2. 2026-06-07
    days on market $79,900 Active 23 DOM
  3. 2026-06-03
    days on market $79,900 Active 19 DOM
  4. 2026-06-02
    days on market $79,900 Active 18 DOM
  5. 2026-06-01
    days on market $79,900 Active 17 DOM
  6. 2026-05-31
    days on market $79,900 Active 16 DOM
  7. 2026-05-14
    listed $79,900 Active 183-char remark
  8. 2025-12-14
    price $120,000 917-char remark
    Show marketing remark (917 chars)

    Calling All Investors, Contractors & Flippers! 1060 Vance Ave, Coraopolis, PA 15108 This spacious 5-bedroom, 1.5-bath home is packed with potential and ready for the right buyer to bring it back to life! Perfect for anyone looking to renovate, restore, or flip, this property offers plenty of opportunity to add value and make it your own. Located within walking distance to the heart of Coraopolis and just minutes from Robert Morris University and Cornell High School, the location can’t be beat. Highlights: 5 spacious bedrooms & 1.5 baths Tons of character & potential Great project for investors, contractors, or DIY enthusiasts Walking distance to shops, restaurants & entertainment Quick access to Robert Morris University, Cornell High School & major highways Bring your vision and your toolbox — opportunities like this don’t last long!

  9. 2025-11-06
    price $170,000 917-char remark
    Show marketing remark (917 chars)

    Calling All Investors, Contractors & Flippers! 1060 Vance Ave, Coraopolis, PA 15108 This spacious 5-bedroom, 1.5-bath home is packed with potential and ready for the right buyer to bring it back to life! Perfect for anyone looking to renovate, restore, or flip, this property offers plenty of opportunity to add value and make it your own. Located within walking distance to the heart of Coraopolis and just minutes from Robert Morris University and Cornell High School, the location can’t be beat. Highlights: 5 spacious bedrooms & 1.5 baths Tons of character & potential Great project for investors, contractors, or DIY enthusiasts Walking distance to shops, restaurants & entertainment Quick access to Robert Morris University, Cornell High School & major highways Bring your vision and your toolbox — opportunities like this don’t last long!

  10. 2025-11-06
    status Active 917-char remark
    Show marketing remark (917 chars)

    Calling All Investors, Contractors & Flippers! 1060 Vance Ave, Coraopolis, PA 15108 This spacious 5-bedroom, 1.5-bath home is packed with potential and ready for the right buyer to bring it back to life! Perfect for anyone looking to renovate, restore, or flip, this property offers plenty of opportunity to add value and make it your own. Located within walking distance to the heart of Coraopolis and just minutes from Robert Morris University and Cornell High School, the location can’t be beat. Highlights: 5 spacious bedrooms & 1.5 baths Tons of character & potential Great project for investors, contractors, or DIY enthusiasts Walking distance to shops, restaurants & entertainment Quick access to Robert Morris University, Cornell High School & major highways Bring your vision and your toolbox — opportunities like this don’t last long!

  11. 2025-10-22
    historical Contingent 917-char remark
    Show marketing remark (917 chars)

    Calling All Investors, Contractors & Flippers! 1060 Vance Ave, Coraopolis, PA 15108 This spacious 5-bedroom, 1.5-bath home is packed with potential and ready for the right buyer to bring it back to life! Perfect for anyone looking to renovate, restore, or flip, this property offers plenty of opportunity to add value and make it your own. Located within walking distance to the heart of Coraopolis and just minutes from Robert Morris University and Cornell High School, the location can’t be beat. Highlights: 5 spacious bedrooms & 1.5 baths Tons of character & potential Great project for investors, contractors, or DIY enthusiasts Walking distance to shops, restaurants & entertainment Quick access to Robert Morris University, Cornell High School & major highways Bring your vision and your toolbox — opportunities like this don’t last long!

  12. 2025-09-07
    listed $148,000 Active 917-char remark
    Show marketing remark (917 chars)

    Calling All Investors, Contractors & Flippers! 1060 Vance Ave, Coraopolis, PA 15108 This spacious 5-bedroom, 1.5-bath home is packed with potential and ready for the right buyer to bring it back to life! Perfect for anyone looking to renovate, restore, or flip, this property offers plenty of opportunity to add value and make it your own. Located within walking distance to the heart of Coraopolis and just minutes from Robert Morris University and Cornell High School, the location can’t be beat. Highlights: 5 spacious bedrooms & 1.5 baths Tons of character & potential Great project for investors, contractors, or DIY enthusiasts Walking distance to shops, restaurants & entertainment Quick access to Robert Morris University, Cornell High School & major highways Bring your vision and your toolbox — opportunities like this don’t last long!

ⓘ 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
$3,114 · $260/mo
Projected year-2 tax
$3,114 · $260/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 7 d/yr ≥97°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$22,518
− Mortgage interest
−$4,476
− Property taxes
−$3,114
− Insurance
−$400
− Repairs & maintenance
−$1,801
− Management
−$1,801
− Depreciation
−$2,324
Taxable income
$8,601
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,064
After-tax cash flow
$7,183/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
Cornell SD
NCES district ID
4206810
Math proficiency
16% ▼ -10.00%
Reading proficiency
39% ▼ -8.00%
Median HH income
$36,558
Composite
22.75/100
National rank
#8032
State rank
#461 of 539 in PA

Livability — Coraopolis

Score
80/100
State rank
#193
US rank
#1621

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coraopolis, PA
County
Allegheny County · 1,022,028 people
City population
42,799
Metro
Pittsburgh, PA
Population (ZIP)
42,799
Household income
$100,859
Rent vs Own
26.6% rent · 73.4% own
Severe rent burden
890.0

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 (85%)
Race & ethnicity
White 85% Black 5% Two or more races 5% Asian 4% Hispanic / Latino 2%
Common ancestry
Romanian 7% Subsaharan African 4% Slovak 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
93% English-only · Spanish 2% Other Indo-European 1% Other Asian/Pacific 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
▼ -220.09%
Current HPI
250.7623
Rent YoY
▲ 4.13%
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

-46.0% since first listed
7 events — show timeline
  • 2026-06-08 Pending West Penn MLS
  • 2026-05-14 Listed $79,900 West Penn MLS
  • 2025-12-14 Price Changed $120,000 West Penn MLS
  • 2025-11-06 Price Changed $170,000 West Penn MLS
  • 2025-11-06 Relisted West Penn MLS
  • 2025-10-22 Contingent West Penn MLS
  • 2025-09-07 Listed $148,000 West Penn MLS

Property tax history

+0.7%/yr

Latest (2026): $3,114 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…