CashFlowRE
Sign in Sign up
909 Smithfield St
D Composite 40.03
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +7.7/30.0
  • Schools +4.5/10.0
  • Livability +3.5/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.8/10.0
  • Appreciation +0.0/10.0

$145,000

909 Smithfield St · Elizabeth, PA 15135
2 bd · 1.0 ba · 1,440 sqft · SingleFamily public records · 75 Days on market
Built 1900 5,575 sqft lot $101/sqft · 23% below area Est $189k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming, updated home just one block from the GAP Trail and the Youghiogheny River—perfect for biking, walking, and enjoying the outdoors right from your doorstep. This home offers great curb appeal, a detached two-car garage, driveway, and a tiered backyard with a spacious deck/pergola ideal for relaxing or entertaining. Inside, you’ll find a bright, inviting living space and a functional kitchen with stainless steel appliances and ample storage. Upstairs features well-sized, light-filled bedrooms and a clean, updated feel throughout. The bathroom includes a modern epoxy floor shower (May 2025) for a sleek, low-maintenance finish. Major updates for peace of mind: Roof (Nov 2025) Electrical & wiring (Nov 2025) Water heater (Aug 2023) Sewer line (Aug 2023) Move-in ready with major improvements already completed—this is an excellent opportunity in a location that’s hard to beat.

Key facts

  • Functional kitchen
  • Tiered backyard
  • Spacious deck

Tags

DETACHED TWO-CAR GARAGETIERED BACKYARDSPACIOUS DECKFUNCTIONAL KITCHENSTAINLESS STEEL APPLIANCESMODERN EPOXY FLOOR SHOWER

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-bed/1.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $-166 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $116k (20.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $109k (25.0% below list).
  • Recommended offer: $109k (25.0% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% vs local median 2.9% in Elizabeth — 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 69/100 on livability (#818 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing B+; Watch: amenities F, commute F, employment D-.
  • Elizabeth Forward SD (suburban): math 41% / reading 65% proficiency, ranked #136 of 539 in PA (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 21 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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.
Recommended offer $108,739 (25.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.75%
Cap rate
4.92%
Cash-on-cash
-4.91%
DSCR
0.78
GRM
11.1

CMA / ARV

ARV (median comp)
$189,024
List price
$145,000
Delta
-23.29%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
407 Twele Rd 0.27mi 3/1.0 (+1) 1,260 (-12%) 6mo $162,500 $129 57
1112 Summerset Dr 0.47mi 3/1.0 (+1) 1,387 (-4%) 12mo $206,500 $149 57
1008 Schweitzer Rd 0.30mi 3/2.0 (+1) 1,288 (-11%) 4mo $218,350 $170 56
811 Everglade Dr 0.59mi 3/1.0 (+1) 1,584 (+10%) 1mo $175,000 $110 50
119 Oberdick Dr 0.47mi 3/1.5 (+1) 1,629 (+13%) 4mo $215,000 $132 46
304 Terrace Dr 0.52mi 2/2.0 1,224 (-15%) 7mo $200,000 $163 41
317 Circle Dr 0.75mi 3/2.0 (+1) 1,330 (-8%) 6mo $278,000 $209 39
2686 Main St 0.66mi 3/1.0 (+1) 1,584 (+10%) 14mo $210,000 $133 36
1208 Summerset Dr 0.55mi 3/1.0 (+1) 1,278 (-11%) 23mo $180,000 $141 32
1210 High St 0.63mi 3/2.0 (+1) 1,550 (+8%) 24mo $180,000 $116 29
1309 Virginia Ave 0.72mi 3/1.0 (+1) 1,260 (-12%) 22mo $105,000 $83 22

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
-24.6%
Equity multiple
0.16×
Total profit
$-34,049
Equity at exit
$21,620
10-year hold
IRR
-20.1%
Equity multiple
-0.06×
Total profit
$-43,154
Equity at exit
$12,537

Cash invested: $40,600 (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 15135

Home prices YoY
-24.8%
Active inventory
21
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,087 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$204 /mo · $2,453/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$228
Net cashflow
$-166

Break-even live

Break-even rent $1,298
Max offer price $115,644
Occupancy floor

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
$36,250
Closing costs
$4,350
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
924 Seneca Ct Apt 46 McKeesport, PA 2.0 1.0 900 $950 $1.06 23d 1 0.32mi
305 Aqua Ct Apt 1 McKeesport, PA 2.0 1.0 900 $950 $1.06 20d 1 0.45mi
502 Riverview Dr White Oak, PA 2.0 1.0 900 $1,425 $1.58 1d 2 0.57mi
1300 Virginia Ave Apt 107 McKeesport, PA 2.0 1.0 900 $950 $1.06 43d 1 0.66mi
2807 Lincoln Way Unit 8 White Oak, PA 3.0 1.5 1250 $1,350 $1.08 43d 1 0.90mi
913 Center St McKeesport, PA 1.0–2.0 1.0 900 $1,005 $1.12 1d 7 1.43mi

Listing history 25 events

  1. 2026-06-18
    days on market $145,000 Active 75 DOM
  2. 2026-06-17
    days on market $145,000 Active 74 DOM
  3. 2026-06-16
    days on market $145,000 Active 73 DOM
  4. 2026-06-15
    price $145,000 Active 72 DOM
  5. 2026-06-15
    days on market $147,500 Active 72 DOM
  6. 2026-06-13
    days on market $147,500 Active 70 DOM
  7. 2026-06-09
    days on market $147,500 Active 66 DOM
  8. 2026-06-08
    days on market $147,500 Active 65 DOM
  9. 2026-06-07
    days on market $147,500 Active 64 DOM
  10. 2026-06-05
    days on market $147,500 Active 61 DOM
  11. 2026-06-03
    days on market $147,500 Active 60 DOM
  12. 2026-06-02
    days on market $147,500 Active 59 DOM
  13. 2026-06-01
    days on market $147,500 Active 58 DOM
  14. 2026-05-31
    days on market $147,500 Active 57 DOM
  15. 2026-05-18
    price $147,500 929-char remark
    Show marketing remark (929 chars)

    Charming, updated home just one block from the GAP Trail and the Youghiogheny River—perfect for biking, walking, and enjoying the outdoors right from your doorstep. This home offers great curb appeal, a detached two-car garage, driveway, and a tiered backyard with a spacious deck/pergola ideal for relaxing or entertaining. Inside, you’ll find a bright, inviting living space and a functional kitchen with stainless steel appliances and ample storage. Upstairs features well-sized, light-filled bedrooms and a clean, updated feel throughout. The bathroom includes a modern epoxy floor shower (May 2025) for a sleek, low-maintenance finish. Major updates for peace of mind: Roof (Nov 2025) Electrical & wiring (Nov 2025) Water heater (Aug 2023) Sewer line (Aug 2023) Move-in ready with major improvements already completed—this is an excellent opportunity in a location that’s hard to beat.

  16. 2026-04-04
    listed $150,000 Active 929-char remark
    Show marketing remark (929 chars)

    Charming, updated home just one block from the GAP Trail and the Youghiogheny River—perfect for biking, walking, and enjoying the outdoors right from your doorstep. This home offers great curb appeal, a detached two-car garage, driveway, and a tiered backyard with a spacious deck/pergola ideal for relaxing or entertaining. Inside, you’ll find a bright, inviting living space and a functional kitchen with stainless steel appliances and ample storage. Upstairs features well-sized, light-filled bedrooms and a clean, updated feel throughout. The bathroom includes a modern epoxy floor shower (May 2025) for a sleek, low-maintenance finish. Major updates for peace of mind: Roof (Nov 2025) Electrical & wiring (Nov 2025) Water heater (Aug 2023) Sewer line (Aug 2023) Move-in ready with major improvements already completed—this is an excellent opportunity in a location that’s hard to beat.

  17. 2023-07-27
    soldstatus $149,000
  18. 2023-07-24
    status Pending 616-char remark
    Show marketing remark (616 chars)

    This well maintained, fully updated home is less than 3 miles away from Youghiogheny Country Club, and walking distance from running and bike trails. This home offers two large bedrooms and a fully renovated bathroom. The standing shower hosts two separate shower heads, and the bathroom's Blue Tooth Speaker System conveys with the home! All new top of the line stainless steel appliances in the kitchen! Enjoy your own oasis with the side deck that has a jacuzzi and bar area. The two-car wide garage is 1.5 cars deep that is perfect for woodworkers or car enthusiasts. This home is waiting for its forever family.

  19. 2023-07-21
    soldstatus $149,000 Closed 616-char remark
    Show marketing remark (616 chars)

    This well maintained, fully updated home is less than 3 miles away from Youghiogheny Country Club, and walking distance from running and bike trails. This home offers two large bedrooms and a fully renovated bathroom. The standing shower hosts two separate shower heads, and the bathroom's Blue Tooth Speaker System conveys with the home! All new top of the line stainless steel appliances in the kitchen! Enjoy your own oasis with the side deck that has a jacuzzi and bar area. The two-car wide garage is 1.5 cars deep that is perfect for woodworkers or car enthusiasts. This home is waiting for its forever family.

  20. 2023-06-16
    historical Contingent 616-char remark
    Show marketing remark (616 chars)

    This well maintained, fully updated home is less than 3 miles away from Youghiogheny Country Club, and walking distance from running and bike trails. This home offers two large bedrooms and a fully renovated bathroom. The standing shower hosts two separate shower heads, and the bathroom's Blue Tooth Speaker System conveys with the home! All new top of the line stainless steel appliances in the kitchen! Enjoy your own oasis with the side deck that has a jacuzzi and bar area. The two-car wide garage is 1.5 cars deep that is perfect for woodworkers or car enthusiasts. This home is waiting for its forever family.

  21. 2023-06-02
    price $149,000 616-char remark
    Show marketing remark (616 chars)

    This well maintained, fully updated home is less than 3 miles away from Youghiogheny Country Club, and walking distance from running and bike trails. This home offers two large bedrooms and a fully renovated bathroom. The standing shower hosts two separate shower heads, and the bathroom's Blue Tooth Speaker System conveys with the home! All new top of the line stainless steel appliances in the kitchen! Enjoy your own oasis with the side deck that has a jacuzzi and bar area. The two-car wide garage is 1.5 cars deep that is perfect for woodworkers or car enthusiasts. This home is waiting for its forever family.

  22. 2023-05-21
    price $154,000 616-char remark
    Show marketing remark (616 chars)

    This well maintained, fully updated home is less than 3 miles away from Youghiogheny Country Club, and walking distance from running and bike trails. This home offers two large bedrooms and a fully renovated bathroom. The standing shower hosts two separate shower heads, and the bathroom's Blue Tooth Speaker System conveys with the home! All new top of the line stainless steel appliances in the kitchen! Enjoy your own oasis with the side deck that has a jacuzzi and bar area. The two-car wide garage is 1.5 cars deep that is perfect for woodworkers or car enthusiasts. This home is waiting for its forever family.

  23. 2023-05-03
    price $159,000 616-char remark
    Show marketing remark (616 chars)

    This well maintained, fully updated home is less than 3 miles away from Youghiogheny Country Club, and walking distance from running and bike trails. This home offers two large bedrooms and a fully renovated bathroom. The standing shower hosts two separate shower heads, and the bathroom's Blue Tooth Speaker System conveys with the home! All new top of the line stainless steel appliances in the kitchen! Enjoy your own oasis with the side deck that has a jacuzzi and bar area. The two-car wide garage is 1.5 cars deep that is perfect for woodworkers or car enthusiasts. This home is waiting for its forever family.

  24. 2023-04-19
    listed $169,000 Active 616-char remark
    Show marketing remark (616 chars)

    This well maintained, fully updated home is less than 3 miles away from Youghiogheny Country Club, and walking distance from running and bike trails. This home offers two large bedrooms and a fully renovated bathroom. The standing shower hosts two separate shower heads, and the bathroom's Blue Tooth Speaker System conveys with the home! All new top of the line stainless steel appliances in the kitchen! Enjoy your own oasis with the side deck that has a jacuzzi and bar area. The two-car wide garage is 1.5 cars deep that is perfect for woodworkers or car enthusiasts. This home is waiting for its forever family.

  25. 2021-09-10
    soldstatus $61,377

ⓘ 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
$2,453 · $204/mo
Projected year-2 tax
$2,453 · $204/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 5/10 Major 9 unhealthy d/yr today · 11 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
$13,049
− Mortgage interest
−$8,122
− Property taxes
−$2,453
− Insurance
−$725
− Repairs & maintenance
−$1,044
− Management
−$1,044
− Depreciation
−$4,218
Taxable loss
−$4,557
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,094
After-tax cash flow
$-900/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
Elizabeth Forward SD
NCES district ID
4209090
Math proficiency
41% ▼ -16.00%
Reading proficiency
65% ▼ -8.00%
Median HH income
$53,344
Composite
45.5/100
National rank
#2611
State rank
#136 of 539 in PA

Livability — Elizabeth

Score
69/100
State rank
#818
US rank
#8377

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenock, PA
Population (ZIP)
4,977

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 (91%)
Race & ethnicity
White 91% Black 8% Two or more races 2%
Common ancestry
Romanian 7% Lithuanian 4% Slovak 1%
Foreign-born
1% · Canada

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
▼ -72.96%
Current HPI
221.6842
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

+140.3% since first listed
11 events — show timeline
  • 2026-05-18 Price Changed $147,500 West Penn MLS
  • 2026-04-04 Listed $150,000 West Penn MLS
  • 2023-07-27 Sold (Public Records) $149,000 Public Records
  • 2023-07-24 Pending West Penn MLS
  • 2023-07-21 Sold (MLS) $149,000 West Penn MLS
  • 2023-06-16 Contingent West Penn MLS
  • 2023-06-02 Price Changed $149,000 West Penn MLS
  • 2023-05-21 Price Changed $154,000 West Penn MLS
  • 2023-05-03 Price Changed $159,000 West Penn MLS
  • 2023-04-19 Listed $169,000 West Penn MLS
  • 2021-09-10 Sold (Public Records) $61,377 Public Records

Property tax history

+8.5%/yr

Latest (2026): $2,453 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…