CashFlowRE
Sign in Sign up
303 Agnew Rd
B- Composite 68.44
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
  • Schools +3.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,000

303 Agnew Rd · Jeannette, PA 15644
3 bd · 2.0 ba · 2,264 sqft · Other public records · 79 Days on market
Built 1910 0.26 ac lot $35/sqft · 56% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this spacious home offering plenty of room to grow. Situated on a level yard, this property is perfect for outdoor enjoyment, or simply relaxing. Featuring a 2-car garage , this home has great bones and endless potential with just a few updates. Conveniently located near Route 130, Route 30, and Route 66, you’ll enjoy easy access to shopping, dining, and everyday essentials. A fantastic opportunity to create the home of your dreams!

Key facts

  • Level yard
  • 0.26 acre lot
  • Garage

Tags

LEVEL YARDEASY ACCESS TO SHOPPINGEASY ACCESS TO DININGEASY ACCESS TO ESSENTIALS

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 other listed at $79k.

Deal economics

  • At list price, monthly cash flow is $587 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $74k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • 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+, schools B; 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.
  • Market conditions: 130 active listings in the ZIP; 415 units permitted in Westmoreland County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $546 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Westmoreland County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 32y ago; this cycle's ask has dropped $21k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,260 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.85%
Cap rate
15.20%
Cash-on-cash
31.82%
DSCR
2.42
GRM
4.5

CMA / ARV

ARV (median comp)
$180,171
List price
$79,000
Delta
-56.15%
Verdict
UNDERPRICED
Comps
18 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
26.8%
Equity multiple
2.11×
Total profit
$24,597
Equity at exit
$11,779
10-year hold
IRR
34.4%
Equity multiple
4.15×
Total profit
$69,678
Equity at exit
$6,830

Cash invested: $22,120 (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 15644

Home prices YoY
-34.7%
Active inventory
130
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,464 medium interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$123 /mo · $1,472/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$307
Net cashflow
$587

Break-even live

Break-even rent $721
Max offer price $79,000
Occupancy floor 55%

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
$19,750
Closing costs
$2,370
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 22 events

  1. 2026-06-18
    days on market $79,000 Active 79 DOM
  2. 2026-06-17
    days on market $79,000 Active 78 DOM
  3. 2026-06-16
    days on market $79,000 Active 77 DOM
  4. 2026-06-15
    days on market $79,000 Active 76 DOM
  5. 2026-06-13
    days on market $79,000 Active 74 DOM
  6. 2026-06-09
    days on market $79,000 Active 70 DOM
  7. 2026-06-08
    days on market $79,000 Active 69 DOM
  8. 2026-06-07
    pricedays on market $79,000 Active 68 DOM
  9. 2026-06-03
    days on market $89,900 Active 64 DOM
  10. 2026-06-02
    days on market $89,900 Active 63 DOM
  11. 2026-06-01
    days on market $89,900 Active 62 DOM
  12. 2026-05-31
    days on market $89,900 Active 61 DOM
  13. 2026-05-06
    price $89,900 453-char remark
    Show marketing remark (453 chars)

    Welcome to this spacious home offering plenty of room to grow. Situated on a level yard, this property is perfect for outdoor enjoyment, or simply relaxing. Featuring a 2-car garage , this home has great bones and endless potential with just a few updates. Conveniently located near Route 130, Route 30, and Route 66, you’ll enjoy easy access to shopping, dining, and everyday essentials. A fantastic opportunity to create the home of your dreams!

  14. 2026-04-20
    price $95,000 453-char remark
    Show marketing remark (453 chars)

    Welcome to this spacious home offering plenty of room to grow. Situated on a level yard, this property is perfect for outdoor enjoyment, or simply relaxing. Featuring a 2-car garage , this home has great bones and endless potential with just a few updates. Conveniently located near Route 130, Route 30, and Route 66, you’ll enjoy easy access to shopping, dining, and everyday essentials. A fantastic opportunity to create the home of your dreams!

  15. 2026-03-31
    listed $99,900 Active 453-char remark
    Show marketing remark (453 chars)

    Welcome to this spacious home offering plenty of room to grow. Situated on a level yard, this property is perfect for outdoor enjoyment, or simply relaxing. Featuring a 2-car garage , this home has great bones and endless potential with just a few updates. Conveniently located near Route 130, Route 30, and Route 66, you’ll enjoy easy access to shopping, dining, and everyday essentials. A fantastic opportunity to create the home of your dreams!

  16. 2024-05-21
    listed $87,500 Active 285-char remark
    Show marketing remark (285 chars)

    Spacious 3-bed / 2-bath home situated on a large, flat lot! Large driveway & 2-car detached garage. This home has the potential to be turned into a multi-family property. Conveniently located to RT130, RT66 & RT30, restaurants & shopping. Don't miss this opportunity!

  17. 2016-10-24
    historical Withdrawn
  18. 2016-07-18
    price $69,900
  19. 2016-06-16
    price $79,900
  20. 2016-05-10
    listed $89,900 Active
  21. 1995-05-08
    soldstatus $70,000
  22. 1994-05-18
    listed $47,900

ⓘ 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
$1,472 · $123/mo
Projected year-2 tax
$1,472 · $123/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 ≥95°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$17,567
− Mortgage interest
−$4,425
− Property taxes
−$1,472
− Insurance
−$395
− Repairs & maintenance
−$1,405
− Management
−$1,405
− Depreciation
−$2,298
Taxable income
$6,166
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,480
After-tax cash flow
$5,560/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
Jeannette City SD
NCES district ID
4212330
Math proficiency
25% ▼ -8.00%
Reading proficiency
47% ▼ -7.00%
Median HH income
$37,400
Composite
29.88/100
National rank
#6398
State rank
#417 of 539 in PA

Livability — Jeannette

Score
59/100
State rank
#1552
US rank
#20510

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jeannette, PA
County
Westmoreland County · 183,777 people
City population
18,512
Metro
Pittsburgh, PA
Population (ZIP)
18,512
Household income
$64,684
Rent vs Own
22.9% rent · 77.1% own
Severe rent burden
342.0

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 (87%)
Race & ethnicity
White 87% Two or more races 6% Black 5% Hispanic / Latino 3%
Common ancestry
Romanian 6% Italian 2% Slovak 1%
Foreign-born
2% · Canada, South Korea
Languages at home
97% English-only · Spanish 2%

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
▼ -95.33%
Current HPI
179.5086
Rent YoY
Metro
Pittsburgh, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+87.7% since first listed
10 events — show timeline
  • 2026-05-06 Price Changed $89,900 West Penn MLS
  • 2026-04-20 Price Changed $95,000 West Penn MLS
  • 2026-03-31 Listed $99,900 West Penn MLS
  • 2024-05-21 Listed $87,500 West Penn MLS
  • 2016-10-24 Delisted West Penn MLS
  • 2016-07-18 Price Changed $69,900 West Penn MLS
  • 2016-06-16 Price Changed $79,900 West Penn MLS
  • 2016-05-10 Listed $89,900 West Penn MLS
  • 1995-05-08 Sold (MLS) $70,000 West Penn MLS
  • 1994-05-18 Listed $47,900 West Penn MLS

Property tax history

+1.1%/yr

Latest (2026): $1,472 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…