CashFlowRE
Sign in Sign up
507 Center St
B Composite 73.11
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
  • Appreciation +5.5/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$42,900

507 Center St · East Pittsburgh, PA 15112
3 bd · 2.5 ba · 1,920 sqft · SingleFamily public records · 1 Days on market
Built 1925 2,613 sqft lot $22/sqft · 59% below area

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

Listing remarks MLS

This property offers a prime opportunity for investors looking to add value through renovation. With solid structural potential it’s the perfect canvas for a fix-and-flip or long-term rental project. The home requires repairs and updates, but with the right vision, it can be transformed back into something beautiful!

Key facts

  • 2,613 sq ft lot
  • Built 1925

Property features AI

Finance

  • Financial info: Assessed value listed at $45,400; Annual taxes approximately $2,106

Exterior

  • Home design: 3-story property
  • Exterior features: Small lot (approximately 0.06 acres)

Interior

  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Interior features: Resale condition

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/2.5-bath single-family listed at $43k.

Deal economics

  • At list price, monthly cash flow is $601 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $43k).

Location & tenants

  • Location reads 66/100 on livability (#1,022 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, commute A+, cost of living A+; Watch: schools F, amenities F, employment F.
  • Woodland Hills SD (suburban): math 13% / reading 30% proficiency, ranked #486 of 539 in PA (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 14 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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

  • In year one you build about $706 of equity ($297 loan paydown + $409 appreciation (0.9% local appreciation)).
  • At projected returns (0.9% appreciation + 3.0% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 15y 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.
  • Current owner paid $35k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $42,900

Questions for the listing agent

  1. Built in 1925 — 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. 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.
  5. 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.
  6. 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
2.65%
Cap rate
23.11%
Cash-on-cash
60.07%
DSCR
3.67
GRM
3.1

CMA / ARV

ARV (median comp)
$130,518
List price
$42,900
Delta
-62.00%
Verdict
UNDERPRICED
Comps
16 within 1.0 mi

Projected returns pro-forma

0.95% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
62.8%
Equity multiple
4.25×
Total profit
$39,018
Equity at exit
$14,542
10-year hold
IRR
64.1%
Equity multiple
8.60×
Total profit
$91,294
Equity at exit
$19,246

Cash invested: $12,012 (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 15112

Home prices YoY
0.5%
Active inventory
14
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,136 high interval (Pro) →
Mortgage (P&I)
$225
Tax est. 1.5%
$54 /mo · $644/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$601

Break-even live

Break-even rent $375
Max offer price $42,900
Occupancy floor 42%

Sensitivity live

Price -10% $631 -5% $616 +0% $601 +5% $586 +10% $572
Rent -10% $511 -5% $556 +0% $601 +5% $646 +10% $691
Rate -1.0pp $623 -0.5pp $612 base $601 +0.5pp $590 +1.0pp $579

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
$10,725
Closing costs
$1,287
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
530 Main St Unit 530 East Pittsburgh, PA 4.0 2.0 1578 $1,133 $0.72 44d 1 0.02mi
407 Bessemer Ave Unit 407-3 East Pittsburgh, PA 2.0 1.0 1280 $775 $0.61 44d 1 0.08mi
101 Center St East Pittsburgh, PA 3.0 1.0 1500 $1,505 $1.00 11d 1 0.22mi
1607 Girard Ave North Versailles, PA 3.0 2.0 1400 $1,595 $1.14 24d 1 0.63mi
906 Penn Ave Unit D Turtle Creek, PA 3.0 2.0 1277 $1,400 $1.10 44d 1 1.00mi
400 Greensburg Pike North Versailles, PA 3.0 1.0 1324 $1,250 $0.94 44d 1 1.06mi
812 Westbury Rd Unit B North Versailles, PA 2.0 1.0 1800 $1,100 $0.61 44d 1 1.19mi
800 Richford St Duquesne, PA 3.0 1.0 1300 $1,600 $1.23 24d 1 1.35mi
537 6th St Braddock, PA 3.0 1.0 1360 $1,400 $1.03 44d 1 1.45mi

Listing history 50 events

  1. 2026-05-17
    status Pending 324-char remark
  2. 2026-05-17
    listed $42,900 Active 324-char remark
  3. 2026-05-10
    historical Expired 324-char remark
    Show marketing remark (324 chars)

    This property offers a prime opportunity for investors looking to add value through renovation. With solid structural potential it’s the perfect canvas for a fix-and-flip or long-term rental project. The home requires repairs and updates, but with the right vision, it can be transformed back into something beautiful!

  4. 2026-05-08
    price $49,550 324-char remark
    Show marketing remark (324 chars)

    This property offers a prime opportunity for investors looking to add value through renovation. With solid structural potential it’s the perfect canvas for a fix-and-flip or long-term rental project. The home requires repairs and updates, but with the right vision, it can be transformed back into something beautiful!

  5. 2026-05-04
    price $49,600 324-char remark
    Show marketing remark (324 chars)

    This property offers a prime opportunity for investors looking to add value through renovation. With solid structural potential it’s the perfect canvas for a fix-and-flip or long-term rental project. The home requires repairs and updates, but with the right vision, it can be transformed back into something beautiful!

  6. 2026-05-01
    price $49,650 324-char remark
    Show marketing remark (324 chars)

    This property offers a prime opportunity for investors looking to add value through renovation. With solid structural potential it’s the perfect canvas for a fix-and-flip or long-term rental project. The home requires repairs and updates, but with the right vision, it can be transformed back into something beautiful!

  7. 2026-04-30
    price $49,700 324-char remark
    Show marketing remark (324 chars)

    This property offers a prime opportunity for investors looking to add value through renovation. With solid structural potential it’s the perfect canvas for a fix-and-flip or long-term rental project. The home requires repairs and updates, but with the right vision, it can be transformed back into something beautiful!

  8. 2026-04-29
    price $49,750 324-char remark
    Show marketing remark (324 chars)

    This property offers a prime opportunity for investors looking to add value through renovation. With solid structural potential it’s the perfect canvas for a fix-and-flip or long-term rental project. The home requires repairs and updates, but with the right vision, it can be transformed back into something beautiful!

  9. 2026-04-24
    price $49,800 324-char remark
    Show marketing remark (324 chars)

    This property offers a prime opportunity for investors looking to add value through renovation. With solid structural potential it’s the perfect canvas for a fix-and-flip or long-term rental project. The home requires repairs and updates, but with the right vision, it can be transformed back into something beautiful!

  10. 2026-04-20
    price $49,850 324-char remark
    Show marketing remark (324 chars)

    This property offers a prime opportunity for investors looking to add value through renovation. With solid structural potential it’s the perfect canvas for a fix-and-flip or long-term rental project. The home requires repairs and updates, but with the right vision, it can be transformed back into something beautiful!

  11. 2026-04-10
    listed $49,900 Active 324-char remark
    Show marketing remark (324 chars)

    This property offers a prime opportunity for investors looking to add value through renovation. With solid structural potential it’s the perfect canvas for a fix-and-flip or long-term rental project. The home requires repairs and updates, but with the right vision, it can be transformed back into something beautiful!

  12. 2026-03-31
    historical Expired
  13. 2026-03-30
    price $52,650
  14. 2026-03-27
    price $52,700
  15. 2026-03-23
    price $52,750
  16. 2026-03-20
    price $52,800
  17. 2026-03-16
    price $52,850
  18. 2026-03-13
    price $53,900
  19. 2026-03-09
    price $53,950
  20. 2026-03-05
    listed $54,000 Active
  21. 2026-02-28
    historical Expired
  22. 2026-02-24
    price $54,450
  23. 2026-02-20
    price $54,500
  24. 2026-02-20
    status Active
  25. 2026-02-13
    price $54,650
  26. 2026-02-04
    price $54,700
  27. 2026-01-30
    price $54,750
  28. 2026-01-24
    price $54,800
  29. 2026-01-20
    price $54,850
  30. 2026-01-14
    price $54,900
  31. 2026-01-09
    price $54,950
  32. 2026-01-03
    status Active
  33. 2026-01-03
    price $54,999
  34. 2025-12-22
    price $59,100
  35. 2025-12-18
    price $59,150
  36. 2025-12-12
    price $59,200
  37. 2025-12-04
    price $59,250
  38. 2025-11-28
    price $59,300
  39. 2025-11-21
    price $59,350
  40. 2025-11-13
    price $59,450
  41. 2025-11-06
    listed $59,950 Active
  42. 2024-03-18
    soldstatus $35,000
  43. 2023-08-17
    price $57,500
  44. 2023-06-21
    price $60,000
  45. 2023-04-04
    status Active
  46. 2023-03-26
    historical Contingent
  47. 2023-01-31
    price $65,000
  48. 2023-01-18
    price $70,000
  49. 2023-01-05
    price $79,000
  50. 2022-12-07
    listed $87,000 Active

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$13,637
− Mortgage interest
−$2,403
− Property taxes
−$644
− Insurance
−$214
− Repairs & maintenance
−$1,091
− Management
−$1,091
− Depreciation
−$1,248
Taxable income
$6,946
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,667
After-tax cash flow
$5,548/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
Woodland Hills SD
NCES district ID
4216500
Math proficiency
13% ▼ -13.00%
Reading proficiency
30% ▼ -10.00%
Median HH income
$41,803
Composite
18.31/100
National rank
#8954
State rank
#486 of 539 in PA

Livability — East Pittsburgh

Score
66/100
State rank
#1022
US rank
#11300

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Pittsburgh, PA
Population (ZIP)
3,345

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 0.57)
Race & ethnicity
Black 47% White 45% Two or more races 7% Hispanic / Latino 2%
Common ancestry
Romanian 5% Serbian 1% Slovak 1%
Foreign-born
1%
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

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
▲ 0.95%
Current HPI
176.5537
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

+34.1% since first listed
53 events — show timeline
  • 2026-05-17 Pending West Penn MLS
  • 2026-05-17 Listed $42,900 West Penn MLS
  • 2026-05-10 Delisted West Penn MLS
  • 2026-05-08 Price Changed $49,550 West Penn MLS
  • 2026-05-04 Price Changed $49,600 West Penn MLS
  • 2026-05-01 Price Changed $49,650 West Penn MLS
  • 2026-04-30 Price Changed $49,700 West Penn MLS
  • 2026-04-29 Price Changed $49,750 West Penn MLS
  • 2026-04-24 Price Changed $49,800 West Penn MLS
  • 2026-04-20 Price Changed $49,850 West Penn MLS
  • 2026-04-10 Listed $49,900 West Penn MLS
  • 2026-03-31 Delisted West Penn MLS
  • 2026-03-30 Price Changed $52,650 West Penn MLS
  • 2026-03-27 Price Changed $52,700 West Penn MLS
  • 2026-03-23 Price Changed $52,750 West Penn MLS
  • 2026-03-20 Price Changed $52,800 West Penn MLS
  • 2026-03-16 Price Changed $52,850 West Penn MLS
  • 2026-03-13 Price Changed $53,900 West Penn MLS
  • 2026-03-09 Price Changed $53,950 West Penn MLS
  • 2026-03-05 Listed $54,000 West Penn MLS
  • 2026-02-28 Delisted West Penn MLS
  • 2026-02-24 Price Changed $54,450 West Penn MLS
  • 2026-02-20 Price Changed $54,500 West Penn MLS
  • 2026-02-20 Relisted West Penn MLS
  • 2026-02-13 Price Changed $54,650 West Penn MLS
  • 2026-02-04 Price Changed $54,700 West Penn MLS
  • 2026-01-30 Price Changed $54,750 West Penn MLS
  • 2026-01-24 Price Changed $54,800 West Penn MLS
  • 2026-01-20 Price Changed $54,850 West Penn MLS
  • 2026-01-14 Price Changed $54,900 West Penn MLS
  • 2026-01-09 Price Changed $54,950 West Penn MLS
  • 2026-01-03 Relisted West Penn MLS
  • 2026-01-03 Price Changed $54,999 West Penn MLS
  • 2025-12-22 Price Changed $59,100 West Penn MLS
  • 2025-12-18 Price Changed $59,150 West Penn MLS
  • 2025-12-12 Price Changed $59,200 West Penn MLS
  • 2025-12-04 Price Changed $59,250 West Penn MLS
  • 2025-11-28 Price Changed $59,300 West Penn MLS
  • 2025-11-21 Price Changed $59,350 West Penn MLS
  • 2025-11-13 Price Changed $59,450 West Penn MLS
  • 2025-11-06 Listed $59,950 West Penn MLS
  • 2024-03-18 Sold (Public Records) $35,000 Public Records
  • 2023-08-17 Price Changed $57,500 West Penn MLS
  • 2023-06-21 Price Changed $60,000 West Penn MLS
  • 2023-04-04 Relisted West Penn MLS
  • 2023-03-26 Contingent West Penn MLS
  • 2023-01-31 Price Changed $65,000 West Penn MLS
  • 2023-01-18 Price Changed $70,000 West Penn MLS
  • 2023-01-05 Price Changed $79,000 West Penn MLS
  • 2022-12-07 Listed $87,000 West Penn MLS
  • 2018-12-03 Sold (Public Records) $20,160 Public Records
  • 2011-04-28 Listed $25,000 West Penn MLS
  • 2005-12-22 Sold (Public Records) $32,000 Public Records

Property tax history

+1.7%/yr

Latest (2026): $2,236 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…