CashFlowRE
Sign in Sign up
113 Center St
F Composite 33.08
Why this score? — see what drove the F 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 +12.4/30.0
  • Schools +5.2/10.0
  • DSCR +3.7/10.0
  • Livability +3.5/5.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$220,000

113 Center St · Evans City, PA 16033
2 bd · 1.0 ba · 1,044 sqft · SingleFamily public records · 51 Days on market
Built 1964 0.41 ac lot Est $166k · 33% over

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

Listing remarks MLS

Lot for sale in the heart of Evans City. Private and surrounded with trees, this flat lot would make a great spot for your new home.

Key facts

  • Tree lined property
  • Deck off the back
  • Eat in kitchen

Tags

PRIVATE STREETDOUBLE LOTEAT IN KITCHENDECK OFF THE BACKTREE LINED PROPERTYUNFINISHED BASEMENT

Property features AI

Exterior

  • Parking: Attached garage; Built-in parking; Off-street parking; Garage door opener; 1 total parking space
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Resale property
  • Construction: Brick construction; Asphalt roof
  • Exterior features: Brick exterior; Lot approximately 0.41 acres

Interior

  • Kitchen: Cooktop; Microwave; Refrigerator; Stove; Some electric appliances
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating; Gas heating
  • Interior features: Basement; Carpet flooring; Hardwood flooring; Vinyl flooring

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 $220k.

Deal economics

  • At list price, monthly cash flow is $-35 ($-419/yr) — negative.
  • To cash-flow at today's rent, offer at most $214k (2.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $182k (17.3% below list).
  • Recommended offer: $182k (17.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 2.5% in Evans City — 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 70/100 on livability (#758 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, health & safety C-, amenities F.
  • Seneca Valley SD (rural): math 48% / reading 67% proficiency, ranked #73 of 539 in PA (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 12% free/reduced lunch — higher-income household profile.
  • Market conditions: 68 active listings in the ZIP; 987 units permitted in Butler County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Butler County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 26y ago; this cycle's ask has dropped $30k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $130k; list at $220k implies a 69% gain — meaningful room to come down on a strong offer.
Recommended offer $181,881 (17.3% 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 51 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
0.83%
Cap rate
6.10%
Cash-on-cash
-0.68%
DSCR
0.97
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$165,996
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
304 Margaret Ave 0.24mi 2/1.0 1,073 (+3%) 2mo $124,000 $116 82
313 Linwood Dr 0.37mi 3/2.0 (+1) 1,120 (+7%) 4mo $300,000 $268 58
129 May Ln 0.54mi 2/2.0 975 (-7%) 6mo $155,000 $159 55
220 South St 0.34mi 3/1.0 (+1) 912 (-13%) 8mo $200,000 $219 51
303 Margaret Ave 0.26mi 3/1.0 (+1) 888 (-15%) 14mo $100,000 $113 46

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
-17.4%
Equity multiple
0.39×
Total profit
$-37,875
Equity at exit
$32,803
10-year hold
IRR
-9.5%
Equity multiple
0.42×
Total profit
$-35,853
Equity at exit
$19,022

Cash invested: $61,600 (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 16033

Active inventory
68
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,819 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$226 /mo · $2,717/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$-35

Break-even live

Break-even rent $1,863
Max offer price $213,834
Occupancy floor 97%

Sensitivity live

Price -10% $90 -5% $27 +0% $-35 +5% $-97 +10% $-159
Rent -10% $-179 -5% $-107 +0% $-35 +5% $37 +10% $109
Rate -1.0pp $76 -0.5pp $21 base $-35 +0.5pp $-92 +1.0pp $-150

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
$55,000
Closing costs
$6,600
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 10 events

  1. 2026-06-01
    status $220,000 Pending 51 DOM
  2. 2026-05-31
    days on market $220,000 Active 51 DOM
  3. 2026-05-19
    status Active
  4. 2026-05-19
    price $220,000
  5. 2026-04-16
    historical Contingent
  6. 2026-04-10
    listed $250,000 Active
  7. 2023-08-04
    price $40,000 132-char remark
    Show marketing remark (132 chars)

    Lot for sale in the heart of Evans City. Private and surrounded with trees, this flat lot would make a great spot for your new home.

  8. 2023-05-03
    listed $50,000 Active 132-char remark
    Show marketing remark (132 chars)

    Lot for sale in the heart of Evans City. Private and surrounded with trees, this flat lot would make a great spot for your new home.

  9. 2000-10-31
    soldstatus $129,900 95-char remark
    Show marketing remark (95 chars)

    DOUBLE LOT!SELLS AS 1 2ND LOT APPROX. 119X159 MOVE-IN COND! GREAT VALUE BEAUTIFUL NEIGHBORHOOD!

  10. 2000-08-08
    listed $136,900 95-char remark
    Show marketing remark (95 chars)

    DOUBLE LOT!SELLS AS 1 2ND LOT APPROX. 119X159 MOVE-IN COND! GREAT VALUE BEAUTIFUL NEIGHBORHOOD!

ⓘ 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
$2,717 · $226/mo
Projected year-2 tax
$3,096 · $258/mo
Expected delta
+$380/yr (+$32/mo · 14.0%)

ⓘ 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 3/10 Moderate 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$21,826
− Mortgage interest
−$12,323
− Property taxes
−$2,717
− Insurance
−$1,100
− Repairs & maintenance
−$1,746
− Management
−$1,746
− Depreciation
−$6,400
Taxable loss
−$4,207
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,010
After-tax cash flow
$591/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
Seneca Valley SD
NCES district ID
4222440
Math proficiency
48% ▼ -15.00%
Reading proficiency
67% ▼ -12.00%
Median HH income
$80,381
Composite
51.84/100
National rank
#1666
State rank
#73 of 539 in PA

Livability — Evans City

Score
70/100
State rank
#758
US rank
#7590

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Evans City, PA
Population (ZIP)
7,934

Population outlook (Butler County) Hauer SSP2

Today (2025)
190,777 people
By 2030
191,476 · +0.4%
By 2040
189,474 · -0.7%
By 2050
182,050 · -4.6%
By 2075
159,526 · -16.4%
By 2100
129,028 · -32.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Romanian 9% Slovak 3% Lithuanian 3%
Foreign-born
1% · China
Languages at home
97% English-only · Chinese 1%

Political lean MEDSL · Butler

2024 margin
Solid R (+32.2) · D 33.5% · R 65.7%
2008→2024 swing
-4.8pp toward R · 2008: -27.4pp · 2024: -32.2pp
All cycles
2024: R+32.2 2020: R+32.5 2016: R+37.5 2012: R+34.9 2008: R+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.54%
Current HPI
154.4316
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

+60.7% since first listed
8 events — show timeline
  • 2026-05-19 Relisted West Penn MLS
  • 2026-05-19 Price Changed $220,000 West Penn MLS
  • 2026-04-16 Contingent West Penn MLS
  • 2026-04-10 Listed $250,000 West Penn MLS
  • 2023-08-04 Price Changed $40,000 West Penn MLS
  • 2023-05-03 Listed $50,000 West Penn MLS
  • 2000-10-31 Sold (MLS) $129,900 West Penn MLS
  • 2000-08-08 Listed $136,900 West Penn MLS

Property tax history

+1.2%/yr

Latest (2026): $2,717 · -4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…