CashFlowRE
Sign in Sign up
5421 Route 711
B Composite 72.52
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
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.4/10.0
  • Schools +3.6/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0

$84,500

5421 Route 711 · Robinson, PA 15944
3 bd · 2.0 ba · 1,720 sqft · SingleFamily · 158 Days on market
Built 1987 Poor condition 3.00 ac lot $49/sqft · 65% below area

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

Listing remarks MLS

Seize a unique opportunity on this expansive 3-acre wooded lot in New Florence! This 1,720 sq. ft. home, featuring a spacious open floor plan and cathedral ceilings, is a true "blank canvas" project for the right visionary. The property includes an oversized garage and a versatile pole building previously used as an office and workshop. Please note the interior and mechanical systems require a full overhaul and the home is being sold strictly as-is. If you are looking for a significant project with plenty of acreage and storage, this is the one.

Key facts

  • Oversized garage
  • 3 acre lot
  • Built 1987

Tags

EXPANSIVE 3 ACRE WOODED LOTOVERSIZED GARAGEVERSATILE POLE BUILDING

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/2.0-bath single-family listed at $84k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $395 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $84k).
  • Recommended offer: $74k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#1,651 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: crime C-, employment D+, schools F.
  • Ligonier Valley SD (rural): math 28% / reading 57% proficiency, ranked #310 of 539 in PA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 14 active listings in the ZIP; 415 units permitted in Westmoreland County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($584 loan paydown + $714 appreciation (0.8% local appreciation)).
  • Westmoreland County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.8% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 158 days — a 12% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
Recommended offer $74,360 (12.0% below list)

Questions for the listing agent

  1. It's been on market 158 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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 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?
  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
1.47%
Cap rate
11.90%
Cash-on-cash
20.04%
DSCR
1.89
GRM
5.7

CMA / ARV

ARV (median comp)
$240,527
List price
$84,500
Delta
-64.87%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

0.85% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.8%
Equity multiple
2.10×
Total profit
$26,130
Equity at exit
$28,168
10-year hold
IRR
24.9%
Equity multiple
3.97×
Total profit
$70,326
Equity at exit
$36,913

Cash invested: $23,660 (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 15944

Home prices YoY
0.4%
Active inventory
14
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,239 medium interval (Pro) →
Mortgage (P&I)
$443
Tax est. 1.5%
$106 /mo · $1,268/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$395

Break-even live

Break-even rent $739
Max offer price $84,500
Occupancy floor 63%

Sensitivity live

Price -10% $454 -5% $424 +0% $395 +5% $366 +10% $337
Rent -10% $297 -5% $346 +0% $395 +5% $444 +10% $493
Rate -1.0pp $438 -0.5pp $417 base $395 +0.5pp $373 +1.0pp $351

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
$21,125
Closing costs
$2,535
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 15 events

  1. 2026-06-21
    days on market $84,500 Active 158 DOM
  2. 2026-06-18
    days on market $84,500 Active 155 DOM
  3. 2026-06-17
    days on market $84,500 Active 154 DOM
  4. 2026-06-16
    days on market $84,500 Active 153 DOM
  5. 2026-06-15
    days on market $84,500 Active 152 DOM
  6. 2026-06-13
    days on market $84,500 Active 150 DOM
  7. 2026-06-09
    days on market $84,500 Active 146 DOM
  8. 2026-06-08
    days on market $84,500 Active 145 DOM
  9. 2026-06-07
    days on market $84,500 Active 144 DOM
  10. 2026-06-05
    days on market $84,500 Active 141 DOM
  11. 2026-06-03
    days on market $84,500 Active 140 DOM
  12. 2026-06-02
    days on market $84,500 Active 139 DOM
  13. 2026-06-01
    days on market $84,500 Active 138 DOM
  14. 2026-05-31
    days on market $84,500 Active 137 DOM
  15. 2026-01-14
    listed $84,500 Active 561-char remark
    Show marketing remark (561 chars)

    Seize a unique opportunity on this expansive 3-acre wooded lot in New Florence! This 1,720 sq. ft. home, featuring a spacious open floor plan and cathedral ceilings, is a true "blank canvas" project for the right visionary. The property includes an oversized garage and a versatile pole building previously used as an office and workshop. Please note the interior and mechanical systems require a full overhaul and the home is being sold strictly as-is. If you are looking for a significant project with plenty of acreage and storage, this is the one.

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥93°F today · 16 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
$14,873
− Mortgage interest
−$4,733
− Property taxes
−$1,268
− Insurance
−$422
− Repairs & maintenance
−$1,190
− Management
−$1,190
− Depreciation
−$2,458
Taxable income
$3,612
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$867
After-tax cash flow
$3,875/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.

Condition & rehab AI · 12 photos

Poor 20/100 Extensive rehab

This property requires extensive renovation and repair, presenting a significant opportunity for a visionary investor to create a valuable asset.

Repairs flagged

  • Major siding — Severe weathering and damage
  • Major roof — Exposed structure
  • Major flooring — Worn and potentially structurally compromised
  • Major interior walls — Significant damage and disrepair

Value-add opportunities

  • Both exterior renovation — Enhances curb appeal and value
  • Both interior renovation — Improves livability and value
  • Both roof replacement — Fixes structural issues and enhances safety
  • Both flooring replacement — Improves comfort and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
siding · Severe weathering and damage Major $15,000–50,000
roof · Exposed structure Major $15,000–50,000
flooring · Worn and potentially structurally compromised Major $15,000–50,000
interior walls · Significant damage and disrepair Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both exterior renovation — Enhances curb appeal and value
  • Both interior renovation — Improves livability and value
  • Both roof replacement — Fixes structural issues and enhances safety
  • Both flooring replacement — Improves comfort and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Ligonier Valley SD
NCES district ID
4213710
Math proficiency
28% ▼ -16.00%
Reading proficiency
57% ▼ -11.00%
Median HH income
$47,879
Composite
36.25/100
National rank
#4714
State rank
#310 of 539 in PA

Livability — Robinson

Score
56/100
State rank
#1651
US rank
#22918

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
727
Population (ZIP)
3,198

Population outlook (Westmoreland County) Hauer SSP2

Today (2025)
342,555 people
By 2030
331,717 · -3.2%
By 2040
304,976 · -11.0%
By 2050
277,444 · -19.0%
By 2075
224,607 · -34.4%
By 2100
171,084 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 4% Iranian 3% Serbian 3%
Foreign-born
0%

Political lean MEDSL · Westmoreland

2024 margin
Strong R (+28.4) · D 35.4% · R 63.9%
2008→2024 swing
-11.7pp toward R · 2008: -16.7pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+28.3 2016: R+31.3 2012: R+23.7 2008: R+16.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.85%
Current HPI
231.4381
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

1 event — show timeline
  • 2026-01-14 Listed $84,500 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…