CashFlowRE
Sign in Sign up
713 Catharine St
B- Composite 69.3
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 +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.1/10.0
  • Schools +1.3/10.0

$40,000

713 Catharine St · Duquesne, PA 15110
4 bd · 1.5 ba · 1,572 sqft · SingleFamily public records · 23 Days on market
Built 1910 5,000 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Located in the heart of Duquesne, 713 Catharine St offers 3 bedrooms and 2 bathrooms with spacious room sizes and a functional layout designed for comfortable everyday living. A covered front porch welcomes guests, while the four seasons room provides additional flexible living space year-round. The home features tons of storage throughout and an oversized detached garage with guaranteed off-street parking. Conveniently situated close to local amenities, shopping, dining, and major roadways, this property combines space, practicality, and accessibility in one well-rounded package.

Key facts

  • Covered front porch
  • Four seasons room
  • Tons of storage

Tags

COVERED FRONT PORCHFOUR SEASONS ROOMTONS OF STORAGEOVERSIZED DETACHED GARAGEOFF-STREET PARKINGCLOSE TO LOCAL AMENITIES

Property features AI

Exterior

  • Parking: Detached garage
  • Utilities: Public water; Public sewer
  • Home design: 2-story house
  • Exterior features: Public water; Public sewer; Resale property

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Gas radiant heating
  • Interior features: Unfinished 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/1.5-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $899 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $39k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#927 in PA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D+, schools F, crime F.
  • Duquesne City SD (suburban): math 10% / reading 15% proficiency, ranked #611 of 658 in PA (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 97% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 19 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $277 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $20k; list at $40k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,400 (1.5% below list)

Questions for the listing agent

  1. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  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 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
3.63%
Cap rate
33.27%
Cash-on-cash
96.33%
DSCR
5.29
GRM
2.3

CMA / ARV

ARV (on-the-fly)
$169,776
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1149 Goldstrohm Ln 0.21mi 3/1.5 (-1) 1,632 (+4%) 16mo $124,315 $76 65
111 Auriles St 0.29mi 4/2.0 1,748 (+11%) 1mo $87,500 $50 65
1606 Maryland Ave 0.56mi 3/2.0 (-1) 1,555 (-1%) 3mo $167,500 $108 62
1013 Edith St 0.49mi 3/2.0 (-1) 1,512 (-4%) 6mo $19,000 $13 59
1739 Maine Ave 0.65mi 3/2.5 (-1) 1,600 (+2%) 12mo $212,500 $133 48
1115 Karl Ave 0.25mi 3/1.5 (-1) 1,376 (-12%) 19mo $42,000 $31 47
439 Ford St 0.57mi 4/2.5 1,375 (-12%) 10mo $152,000 $111 40
404 Carnegie St 0.55mi 3/1.5 (-1) 1,408 (-10%) 15mo $165,000 $117 40
1804 Iowa Ave 0.66mi 3/2.5 (-1) 1,806 (+15%) 5mo $210,000 $116 31
112 Grant Avenue Ext 0.65mi 4/1.0 1,350 (-14%) 16mo $142,000 $105 31

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
97.3%
Equity multiple
5.53×
Total profit
$50,788
Equity at exit
$5,964
10-year hold
IRR
99.9%
Equity multiple
11.53×
Total profit
$117,981
Equity at exit
$3,458

Cash invested: $11,200 (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 15110

Home prices YoY
-4.0%
Active inventory
19
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$1,452 high interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$21 /mo · $255/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$899

Break-even live

Break-even rent $314
Max offer price $40,000
Occupancy floor 33%

Sensitivity live

Price -10% $922 -5% $910 +0% $899 +5% $888 +10% $876
Rent -10% $784 -5% $842 +0% $899 +5% $956 +10% $1,014
Rate -1.0pp $919 -0.5pp $909 base $899 +0.5pp $889 +1.0pp $878

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
$10,000
Closing costs
$1,200
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
827 Hinnerman St Duquesne, PA 3.0 1.0 1136 $1,250 $1.10 24d 1 0.17mi
201 S 4th St Duquesne, PA 3.0 1.0 1200 $1,385 $1.15 44d 1 0.28mi
19 S 6th St Duquesne, PA 3.0 1.0 2100 $1,675 $0.80 24d 1 0.39mi
1318 Maryland Ave West Mifflin, PA 3.0 1.0 1408 $1,695 $1.20 44d 1 0.44mi
2212 Cronemeyer St McKeesport, PA 3.0 1.0 1720 $1,375 $0.80 44d 1 0.94mi
715 Grant Avenue Ext West Mifflin, PA 3.0 2.0 1400 $1,450 $1.04 8d 1 1.08mi
800 Richford St Duquesne, PA 3.0 1.0 1300 $1,600 $1.23 24d 1 1.16mi
1507 Carnegie Ave McKeesport, PA 3.0 1.5 1600 $1,699 $1.06 15d 1 1.41mi
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 44d 1 1.47mi
1607 Girard Ave North Versailles, PA 3.0 2.0 1400 $1,595 $1.14 24d 1 1.48mi

Listing history 17 events

  1. 2026-06-21
    days on market $40,000 Active 23 DOM
  2. 2026-06-18
    days on market $40,000 Active 20 DOM
  3. 2026-06-17
    status $40,000 Active 19 DOM
  4. 2026-06-17
    days on market $40,000 Contingent 19 DOM
  5. 2026-06-16
    days on market $40,000 Contingent 18 DOM
  6. 2026-06-15
    days on market $40,000 Contingent 17 DOM
  7. 2026-06-13
    days on market $40,000 Contingent 15 DOM
  8. 2026-06-09
    days on market $40,000 Contingent 11 DOM
  9. 2026-06-08
    statusdays on market $40,000 Contingent 10 DOM
  10. 2026-06-07
    days on market $40,000 Active 9 DOM
  11. 2026-06-05
    days on market $40,000 Active 6 DOM
  12. 2026-06-03
    days on market $40,000 Active 5 DOM
  13. 2026-06-02
    days on market $40,000 Active 4 DOM
  14. 2026-06-01
    days on market $40,000 Active 3 DOM
  15. 2026-05-31
    days on market $40,000 Active 2 DOM
  16. 2026-05-29
    listed $40,000 Active
  17. 1982-10-26
    soldstatus $20,000

ⓘ 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
$255 · $21/mo
Projected year-2 tax
$443 · $37/mo
Expected delta
+$189/yr (+$16/mo · 74.0%)

ⓘ 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 ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$17,420
− Mortgage interest
−$2,241
− Property taxes
−$255
− Insurance
−$200
− Repairs & maintenance
−$1,394
− Management
−$1,394
− Depreciation
−$1,164
Taxable income
$10,773
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,586
After-tax cash flow
$8,204/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
Duquesne City SD
NCES district ID
4208010
Math proficiency
10% ▲ 4.00%
Reading proficiency
15% ▬ 0.00%
Median HH income
$24,173
Composite
12.77/100
National rank
#14546
State rank
#611 of 658 in PA

Livability — Duquesne

Score
68/100
State rank
#927
US rank
#10089

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Duquesne, PA
City population
5,186
Population (ZIP)
5,186

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
Black 44% White 37% Two or more races 16% Hispanic / Latino 3%
Common ancestry
Romanian 3% Lithuanian 2% Slovene 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -5.75%
Current HPI
138.4974
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

+100.0% since first listed
2 events — show timeline
  • 2026-05-29 Listed $40,000 West Penn MLS
  • 1982-10-26 Sold (Public Records) $20,000 Public Records

Property tax history

-3.6%/yr

Latest (2026): $255 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…