3 bd · 2.0 ba ·
1,060 sqft ·
Built 1950
· Other
· Pending
· 171 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,198/mo
Mortgage (P&I)
−$551
Tax + insurance
−$133
HOA
−$0
Vac / Maint / Mgmt
−$252
Net cashflow
$263/mo
Annual
$3,157/yr
Cap rate
9.30%
Cash-on-cash
10.74%
DSCR
1.48
1% rule
1.14%
Cash to close
$29,400
Investor read
This is a 3-bed/2.0-bath other listed at $105k.
At list price, monthly cash flow is $263 ($3k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $105k).
It's been on market 171 days — a 12% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $92k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
Location reads 59/100 on livability (#1,552 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
Jeannette City SD (suburban): math 25% / reading 47% proficiency, ranked #417 of 539 in PA (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Jeannette Mckee El Sch (math 21% / reading 45%, grade F, #1,087 of 1,518 statewide, top 72%, 475 students, 98% FRL); Jeannette Hs (math 32% / reading 52%, grade F, #232 of 437 statewide, top 57%, 422 students, 85% FRL) — zoned schools average 92% FRL vs 58% district-wide (34 pts higher); higher-poverty schools than district average — tighter screening recommended.
Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 132 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 415 units permitted in Westmoreland County in 2024 (10 in 5+ unit buildings).
Westmoreland County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
7 sale attempts since 11y ago; this cycle's ask is 9759% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Cap rate 9.3% vs local median 4.5% in Jeannette — 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.
Questions for listing agent
It's been on market 171 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
Crime grade is D 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?
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.
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.
CashFlowRE · CFR-AK0K8X80F9AYJT
· Data 1 week agocashflowre.app · 2026-05-29