CashFlowRE
Sign in Sign up
238 Park Rd Duplex
B- Composite 66.23
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 +28.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$180,000

238 Park Rd · Ambridge, PA 15003
5 bd · 3.0 ba · 2,933 sqft · MultiFamily public records · 41 Days on market
Built 1900 3,484 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Fabulous Spic and Span Clean Vinyl Sided Duplex! Three Bedrooms Each Unit and ALL SEPARATE UTILITIES! Formal Dining Rooms in Both Units. Nice Pergo Floors. Two Separate Entrances For Each Unit. Left side unit (238 Park Rd. - 2nd floor)) has a 7 x 24 Florida Room. All Replaced Double Vinyl Windows. Level Private Rear Yard. Updated Wiring. Gas Furnace for Left Side (238 Park Rd. ) Unit. Boiler For Right Side Unit. Gas Stove, Refrigerator, Washer and Gas Dryer For Each Unit is Included. Right side unit is 1st floor.

Key facts

  • Income potential
  • 3,484 sq ft lot
  • Built 1900

Tags

INCOME POTENTIALVACANT AND RENT-READYUTILITIES ARE FULLY SEPARATED

Property features AI

Finance

  • Financial info: One unit currently rented at $850; the other unit is vacant

Exterior

  • Utilities: Electricity available; Natural gas available
  • Home design: Duplex (2 units)
  • Exterior features: R-2 zoning

Interior

  • Bedrooms: Two 3-bedroom units
  • Bathrooms: Each unit has 1 full bathroom
  • Interior features: 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 2 × 3-bed/1.0-bath units multifamily listed at $180k.

Deal economics

  • At list price, monthly cash flow is $589 ($7k/yr) — positive. Per door: $295/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $175k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 6.6% in Ambridge — 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 78/100 on livability (#293 in PA, #2,594 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, employment D+, crime F.
  • Ambridge Area SD (suburban): math 23% / reading 48% proficiency, ranked #408 of 539 in PA (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 58 active listings in the ZIP; 272 units permitted in Beaver County in 2024 (80 in 5+ unit buildings).
  • At $2,384/mo this rent would consume 48% of the median local household income ($60k/yr) (locally 397% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • Beaver County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $50k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago 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: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $174,600 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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 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
1.32%
Cap rate
10.22%
Cash-on-cash
14.03%
DSCR
1.62
GRM
6.3

CMA / ARV

ARV (median comp)
$103,176
List price
$180,000
Delta
74.46%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
4.3%
Equity multiple
1.17×
Total profit
$8,417
Equity at exit
$26,839
10-year hold
IRR
13.8%
Equity multiple
2.11×
Total profit
$55,912
Equity at exit
$15,563

Cash invested: $50,400 (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 15003

Home prices YoY
-15.7%
Active inventory
58
Price-to-rent
12.6×

Monthly cashflow live

Estimated rent
$2,384 medium interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$275 /mo · $3,304/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$501
Net cashflow
$589

Break-even live

Break-even rent $1,638
Max offer price $180,000
Occupancy floor 70%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,384

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
$45,000
Closing costs
$5,400
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 20 events

  1. 2026-06-18
    days on market $180,000 Active 41 DOM
  2. 2026-06-17
    days on market $180,000 Active 40 DOM
  3. 2026-06-16
    days on market $180,000 Active 39 DOM
  4. 2026-06-15
    days on market $180,000 Active 38 DOM
  5. 2026-06-13
    days on market $180,000 Active 36 DOM
  6. 2026-06-13
    days on market $180,000 Active 35 DOM
  7. 2026-06-09
    days on market $180,000 Active 32 DOM
  8. 2026-06-08
    pricedays on market $180,000 Active 31 DOM
  9. 2026-06-07
    days on market $185,000 Active 30 DOM
  10. 2026-06-03
    days on market $185,000 Active 26 DOM
  11. 2026-06-02
    days on market $185,000 Active 25 DOM
  12. 2026-06-01
    days on market $185,000 Active 24 DOM
  13. 2026-05-31
    days on market $185,000 Active 23 DOM
  14. 2026-05-06
    listed $185,000 Active 538-char remark
  15. 2022-01-24
    soldstatus $165,000
  16. 2022-01-21
    soldstatus $165,000 Closed 518-char remark
    Show marketing remark (518 chars)

    Fabulous Spic and Span Clean Vinyl Sided Duplex! Three Bedrooms Each Unit and ALL SEPARATE UTILITIES! Formal Dining Rooms in Both Units. Nice Pergo Floors. Two Separate Entrances For Each Unit. Left side unit (238 Park Rd. - 2nd floor)) has a 7 x 24 Florida Room. All Replaced Double Vinyl Windows. Level Private Rear Yard. Updated Wiring. Gas Furnace for Left Side (238 Park Rd. ) Unit. Boiler For Right Side Unit. Gas Stove, Refrigerator, Washer and Gas Dryer For Each Unit is Included. Right side unit is 1st floor.

  17. 2021-10-08
    status Pending 518-char remark
    Show marketing remark (518 chars)

    Fabulous Spic and Span Clean Vinyl Sided Duplex! Three Bedrooms Each Unit and ALL SEPARATE UTILITIES! Formal Dining Rooms in Both Units. Nice Pergo Floors. Two Separate Entrances For Each Unit. Left side unit (238 Park Rd. - 2nd floor)) has a 7 x 24 Florida Room. All Replaced Double Vinyl Windows. Level Private Rear Yard. Updated Wiring. Gas Furnace for Left Side (238 Park Rd. ) Unit. Boiler For Right Side Unit. Gas Stove, Refrigerator, Washer and Gas Dryer For Each Unit is Included. Right side unit is 1st floor.

  18. 2021-10-07
    historical Contingent 518-char remark
    Show marketing remark (518 chars)

    Fabulous Spic and Span Clean Vinyl Sided Duplex! Three Bedrooms Each Unit and ALL SEPARATE UTILITIES! Formal Dining Rooms in Both Units. Nice Pergo Floors. Two Separate Entrances For Each Unit. Left side unit (238 Park Rd. - 2nd floor)) has a 7 x 24 Florida Room. All Replaced Double Vinyl Windows. Level Private Rear Yard. Updated Wiring. Gas Furnace for Left Side (238 Park Rd. ) Unit. Boiler For Right Side Unit. Gas Stove, Refrigerator, Washer and Gas Dryer For Each Unit is Included. Right side unit is 1st floor.

  19. 2021-08-06
    listed $179,000 Active 518-char remark
    Show marketing remark (518 chars)

    Fabulous Spic and Span Clean Vinyl Sided Duplex! Three Bedrooms Each Unit and ALL SEPARATE UTILITIES! Formal Dining Rooms in Both Units. Nice Pergo Floors. Two Separate Entrances For Each Unit. Left side unit (238 Park Rd. - 2nd floor)) has a 7 x 24 Florida Room. All Replaced Double Vinyl Windows. Level Private Rear Yard. Updated Wiring. Gas Furnace for Left Side (238 Park Rd. ) Unit. Boiler For Right Side Unit. Gas Stove, Refrigerator, Washer and Gas Dryer For Each Unit is Included. Right side unit is 1st floor.

  20. 2000-04-19
    soldstatus $17,000

ⓘ 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
$3,304 · $275/mo
Projected year-2 tax
$3,304 · $275/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 6/10 Major FEMA zone X (unshaded) · 27% 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
$28,608
− Mortgage interest
−$10,083
− Property taxes
−$3,304
− Insurance
−$900
− Repairs & maintenance
−$2,289
− Management
−$2,289
− Depreciation
−$5,236
Taxable income
$4,507
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,082
After-tax cash flow
$5,987/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
Ambridge Area SD
NCES district ID
4202440
Math proficiency
23% ▼ -12.00%
Reading proficiency
48% ▼ -10.00%
Median HH income
$49,514
Composite
30.62/100
National rank
#6190
State rank
#408 of 539 in PA

Livability — Ambridge

Score
78/100
State rank
#293
US rank
#2594

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ambridge, PA
County
Beaver County · 116,001 people
City population
11,387
Metro
Pittsburgh, PA
Population (ZIP)
11,387
Household income
$59,550
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
397.0

Population outlook (Beaver County) Hauer SSP2

Today (2025)
164,976 people
By 2030
161,449 · -2.1%
By 2040
151,752 · -8.0%
By 2050
141,155 · -14.4%
By 2075
118,142 · -28.4%
By 2100
91,740 · -44.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 10% Black 9% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 7% Scotch-Irish 3% Subsaharan African 3%
Foreign-born
3% · Canada
Languages at home
95% English-only · Other Indo-European 2% Spanish 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Beaver

2024 margin
Strong R (+20.7) · D 39.2% · R 59.9%
2008→2024 swing
-17.9pp toward R · 2008: -2.8pp · 2024: -20.7pp
All cycles
2024: R+20.7 2020: R+17.7 2016: R+20.1 2012: R+6.6 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.42%
Current HPI
249.8525
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

+958.8% since first listed
8 events — show timeline
  • 2026-06-08 Price Changed $180,000 West Penn MLS
  • 2026-05-06 Listed $185,000 West Penn MLS
  • 2022-01-24 Sold (Public Records) $165,000 Public Records
  • 2022-01-21 Sold (MLS) $165,000 West Penn MLS
  • 2021-10-08 Pending West Penn MLS
  • 2021-10-07 Contingent West Penn MLS
  • 2021-08-06 Listed $179,000 West Penn MLS
  • 2000-04-19 Sold (Public Records) $17,000 Public Records

Property tax history

+2.5%/yr

Latest (2026): $3,304 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…