CashFlowRE
Sign in Sign up
415 North Ave
B+ Composite 77.24
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

415 North Ave · Midland, PA 15342
3 bd · 2.0 ba · 1,742 sqft · SingleFamily public records · 237 Days on market
Built 1937 6,076 sqft lot $80/sqft · 26% below area Est $189k · 26% under

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

Listing remarks MLS

Welcome to 415 North Ave—a charming ranch space, comfort, and versatility in a prime Houston location. This property has some functional updates but needs cosmetic. The property features a double fenced-in lot, metal roof (2023/2024), All 3 upstairs bedrooms w/ ample closet space, while the master suite provides added privacy, a bath and vanity changing area. The flexible downstairs space includes a finished office/game room, a full kitchen, dining area, & bath—ideal for entertaining, a guest suite, or hobbies. Relax outdoors on the covered patio or enjoy the fenced backyard with room for pets, gardening, or gatherings. With low Washington County taxes and a location just over a mile from I-79, commuting to shopping, dining, parks, and area attractions is a breeze. Whether you're seeking a starter home or your next investment, this property provides "move-in-ready" appeal and space to grow.

Key facts

  • Double fenced-in lot
  • Metal roof
  • Covered patio

Tags

DOUBLE FENCED-IN LOTMETAL ROOFFINISHED OFFICE/GAME ROOMCOVERED PATIOFENCED BACKYARD

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 single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $647 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#770 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, housing A; Watch: health & safety C-, employment D+, amenities F.
  • Chartiers-Houston SD (suburban): math 40% / reading 68% proficiency, ranked #125 of 539 in PA (top 23%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 27 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 489 units permitted in Washington County in 2024 (30 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Washington County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 237 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask is 4% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1937 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 237 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1937 — 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. 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.
  6. 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.
  7. 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
1.41%
Cap rate
11.84%
Cash-on-cash
19.80%
DSCR
1.88
GRM
5.9

CMA / ARV

ARV (median comp)
$189,050
List price
$140,000
Delta
-25.95%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
211 Reed Ave 0.38mi 3/2.5 1,650 (-5%) 5mo $365,000 $221 67
150 N Haft St 0.45mi 4/2.0 (+1) 1,675 (-4%) 3mo $258,000 $154 65
112 Cherry Ave 0.42mi 4/2.0 (+1) 1,792 (+3%) 7mo $266,000 $148 65
363 Oak Spring Rd 0.63mi 4/1.0 (+1) 1,754 (+1%) 2mo $269,900 $154 59
366 N Main Steet 0.18mi 3/2.0 1,586 (-9%) 22mo $231,366 $146 58
14 E Pike St 0.56mi 3/1.5 1,598 (-8%) 1mo $140,000 $88 58
209 Reed Ave 0.35mi 3/2.0 1,500 (-14%) 16mo $360,000 $240 47
8 W Pike St 0.57mi 4/2.5 (+1) 1,833 (+5%) 14mo $225,000 $123 46
148 Oak Spring Rd 0.71mi 3/2.0 1,499 (-14%) 1mo $225,000 $150 43
616 W College St 0.69mi 3/1.5 1,558 (-11%) 10mo $265,000 $170 40
109 Cherry Ave 0.43mi 3/3.5 1,999 (+15%) 15mo $222,461 $111 37
331 Grace Ave 0.74mi 4/2.0 (+1) 1,597 (-8%) 20mo $220,000 $138 30

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
11.9%
Equity multiple
1.47×
Total profit
$18,501
Equity at exit
$20,874
10-year hold
IRR
20.9%
Equity multiple
2.76×
Total profit
$69,131
Equity at exit
$12,105

Cash invested: $39,200 (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 15342

Home prices YoY
-7.5%
Active inventory
27
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,972 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$119 /mo · $1,424/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$414
Net cashflow
$647

Break-even live

Break-even rent $1,153
Max offer price $140,000
Occupancy floor 62%

Sensitivity live

Price -10% $726 -5% $686 +0% $647 +5% $607 +10% $567
Rent -10% $491 -5% $569 +0% $647 +5% $725 +10% $803
Rate -1.0pp $717 -0.5pp $682 base $647 +0.5pp $610 +1.0pp $574

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
$35,000
Closing costs
$4,200
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
236 Grace Ave Canonsburg, PA 3.0 2.0 1656 $1,800 $1.09 2d 1 0.76mi
108 Loubell Dr Unit 108 Canonsburg, PA 3.0 2.5 1760 $2,295 $1.30 17d 1 1.49mi

Listing history 23 events

  1. 2026-06-21
    days on market $140,000 Active 237 DOM
  2. 2026-06-18
    days on market $140,000 Active 234 DOM
  3. 2026-06-17
    days on market $140,000 Active 233 DOM
  4. 2026-06-16
    days on market $140,000 Active 232 DOM
  5. 2026-06-15
    days on market $140,000 Active 231 DOM
  6. 2026-06-13
    days on market $140,000 Active 229 DOM
  7. 2026-06-13
    days on market $140,000 Active 228 DOM
  8. 2026-06-09
    days on market $140,000 Active 225 DOM
  9. 2026-06-08
    days on market $140,000 Active 224 DOM
  10. 2026-06-07
    days on market $140,000 Active 223 DOM
  11. 2026-06-05
    days on market $140,000 Active 220 DOM
  12. 2026-06-03
    days on market $140,000 Active 219 DOM
  13. 2026-06-02
    days on market $140,000 Active 218 DOM
  14. 2026-06-01
    days on market $140,000 Active 217 DOM
  15. 2026-05-31
    days on market $140,000 Active 216 DOM
  16. 2026-05-12
    status Pending 931-char remark
    Show marketing remark (931 chars)

    Welcome to 415 North Ave—a charming ranch space, comfort, and versatility in a prime Houston location. This property has some functional updates but needs cosmetic. The property features a double fenced-in lot, metal roof (2023/2024), All 3 upstairs bedrooms w/ ample closet space, while the master suite provides added privacy, a bath and vanity changing area. The flexible downstairs space includes a finished office/game room, a full kitchen, dining area, & bath—ideal for entertaining, a guest suite, or hobbies. Relax outdoors on the covered patio or enjoy the fenced backyard with room for pets, gardening, or gatherings. With low Washington County taxes and a location just over a mile from I-79, commuting to shopping, dining, parks, and area attractions is a breeze. Whether you're seeking a starter home or your next investment, this property provides "move-in-ready" appeal and space to grow.

  17. 2026-04-11
    status Active 931-char remark
    Show marketing remark (931 chars)

    Welcome to 415 North Ave—a charming ranch space, comfort, and versatility in a prime Houston location. This property has some functional updates but needs cosmetic. The property features a double fenced-in lot, metal roof (2023/2024), All 3 upstairs bedrooms w/ ample closet space, while the master suite provides added privacy, a bath and vanity changing area. The flexible downstairs space includes a finished office/game room, a full kitchen, dining area, & bath—ideal for entertaining, a guest suite, or hobbies. Relax outdoors on the covered patio or enjoy the fenced backyard with room for pets, gardening, or gatherings. With low Washington County taxes and a location just over a mile from I-79, commuting to shopping, dining, parks, and area attractions is a breeze. Whether you're seeking a starter home or your next investment, this property provides "move-in-ready" appeal and space to grow.

  18. 2026-04-02
    historical Contingent 931-char remark
    Show marketing remark (931 chars)

    Welcome to 415 North Ave—a charming ranch space, comfort, and versatility in a prime Houston location. This property has some functional updates but needs cosmetic. The property features a double fenced-in lot, metal roof (2023/2024), All 3 upstairs bedrooms w/ ample closet space, while the master suite provides added privacy, a bath and vanity changing area. The flexible downstairs space includes a finished office/game room, a full kitchen, dining area, & bath—ideal for entertaining, a guest suite, or hobbies. Relax outdoors on the covered patio or enjoy the fenced backyard with room for pets, gardening, or gatherings. With low Washington County taxes and a location just over a mile from I-79, commuting to shopping, dining, parks, and area attractions is a breeze. Whether you're seeking a starter home or your next investment, this property provides "move-in-ready" appeal and space to grow.

  19. 2025-11-20
    status Active 931-char remark
    Show marketing remark (931 chars)

    Welcome to 415 North Ave—a charming ranch space, comfort, and versatility in a prime Houston location. This property has some functional updates but needs cosmetic. The property features a double fenced-in lot, metal roof (2023/2024), All 3 upstairs bedrooms w/ ample closet space, while the master suite provides added privacy, a bath and vanity changing area. The flexible downstairs space includes a finished office/game room, a full kitchen, dining area, & bath—ideal for entertaining, a guest suite, or hobbies. Relax outdoors on the covered patio or enjoy the fenced backyard with room for pets, gardening, or gatherings. With low Washington County taxes and a location just over a mile from I-79, commuting to shopping, dining, parks, and area attractions is a breeze. Whether you're seeking a starter home or your next investment, this property provides "move-in-ready" appeal and space to grow.

  20. 2025-11-20
    price $140,000 931-char remark
    Show marketing remark (931 chars)

    Welcome to 415 North Ave—a charming ranch space, comfort, and versatility in a prime Houston location. This property has some functional updates but needs cosmetic. The property features a double fenced-in lot, metal roof (2023/2024), All 3 upstairs bedrooms w/ ample closet space, while the master suite provides added privacy, a bath and vanity changing area. The flexible downstairs space includes a finished office/game room, a full kitchen, dining area, & bath—ideal for entertaining, a guest suite, or hobbies. Relax outdoors on the covered patio or enjoy the fenced backyard with room for pets, gardening, or gatherings. With low Washington County taxes and a location just over a mile from I-79, commuting to shopping, dining, parks, and area attractions is a breeze. Whether you're seeking a starter home or your next investment, this property provides "move-in-ready" appeal and space to grow.

  21. 2025-10-13
    status Pending 931-char remark
    Show marketing remark (931 chars)

    Welcome to 415 North Ave—a charming ranch space, comfort, and versatility in a prime Houston location. This property has some functional updates but needs cosmetic. The property features a double fenced-in lot, metal roof (2023/2024), All 3 upstairs bedrooms w/ ample closet space, while the master suite provides added privacy, a bath and vanity changing area. The flexible downstairs space includes a finished office/game room, a full kitchen, dining area, & bath—ideal for entertaining, a guest suite, or hobbies. Relax outdoors on the covered patio or enjoy the fenced backyard with room for pets, gardening, or gatherings. With low Washington County taxes and a location just over a mile from I-79, commuting to shopping, dining, parks, and area attractions is a breeze. Whether you're seeking a starter home or your next investment, this property provides "move-in-ready" appeal and space to grow.

  22. 2025-09-11
    price $160,000 931-char remark
    Show marketing remark (931 chars)

    Welcome to 415 North Ave—a charming ranch space, comfort, and versatility in a prime Houston location. This property has some functional updates but needs cosmetic. The property features a double fenced-in lot, metal roof (2023/2024), All 3 upstairs bedrooms w/ ample closet space, while the master suite provides added privacy, a bath and vanity changing area. The flexible downstairs space includes a finished office/game room, a full kitchen, dining area, & bath—ideal for entertaining, a guest suite, or hobbies. Relax outdoors on the covered patio or enjoy the fenced backyard with room for pets, gardening, or gatherings. With low Washington County taxes and a location just over a mile from I-79, commuting to shopping, dining, parks, and area attractions is a breeze. Whether you're seeking a starter home or your next investment, this property provides "move-in-ready" appeal and space to grow.

  23. 2025-09-09
    listed $135,000 Active 931-char remark
    Show marketing remark (931 chars)

    Welcome to 415 North Ave—a charming ranch space, comfort, and versatility in a prime Houston location. This property has some functional updates but needs cosmetic. The property features a double fenced-in lot, metal roof (2023/2024), All 3 upstairs bedrooms w/ ample closet space, while the master suite provides added privacy, a bath and vanity changing area. The flexible downstairs space includes a finished office/game room, a full kitchen, dining area, & bath—ideal for entertaining, a guest suite, or hobbies. Relax outdoors on the covered patio or enjoy the fenced backyard with room for pets, gardening, or gatherings. With low Washington County taxes and a location just over a mile from I-79, commuting to shopping, dining, parks, and area attractions is a breeze. Whether you're seeking a starter home or your next investment, this property provides "move-in-ready" appeal and space to grow.

ⓘ 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
$1,424 · $119/mo
Projected year-2 tax
$1,818 · $151/mo
Expected delta
+$394/yr (+$33/mo · 27.7%)

ⓘ 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 ≥95°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$23,664
− Mortgage interest
−$7,842
− Property taxes
−$1,424
− Insurance
−$700
− Repairs & maintenance
−$1,893
− Management
−$1,893
− Depreciation
−$4,073
Taxable income
$5,839
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,401
After-tax cash flow
$6,360/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
Chartiers-Houston SD
NCES district ID
4205730
Math proficiency
40% ▼ -10.00%
Reading proficiency
68% ▼ -4.00%
Median HH income
$56,103
Composite
46.57/100
National rank
#2426
State rank
#125 of 539 in PA

Livability — Midland

Score
70/100
State rank
#770
US rank
#7732

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Midland, PA
City population
4,070
Population (ZIP)
5,110

Population outlook (Washington County) Hauer SSP2

Today (2025)
208,060 people
By 2030
207,168 · -0.4%
By 2040
202,738 · -2.6%
By 2050
195,269 · -6.1%
By 2075
175,588 · -15.6%
By 2100
145,827 · -29.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Black 3% Hispanic / Latino 2%
Common ancestry
Romanian 6% Serbian 3% Scotch-Irish 2%
Foreign-born
2% · Canada, Dominican Republic
Languages at home
97% English-only · Spanish 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Washington

2024 margin
Strong R (+25.5) · D 36.9% · R 62.4%
2008→2024 swing
-20.8pp toward R · 2008: -4.7pp · 2024: -25.5pp
All cycles
2024: R+25.5 2020: R+22.8 2016: R+25.3 2012: R+13.3 2008: R+4.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -19.13%
Current HPI
234.3104
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

+3.7% since first listed
8 events — show timeline
  • 2026-05-12 Pending West Penn MLS
  • 2026-04-11 Relisted West Penn MLS
  • 2026-04-02 Contingent West Penn MLS
  • 2025-11-20 Relisted West Penn MLS
  • 2025-11-20 Price Changed $140,000 West Penn MLS
  • 2025-10-13 Pending West Penn MLS
  • 2025-09-11 Price Changed $160,000 West Penn MLS
  • 2025-09-09 Listed $135,000 West Penn MLS

Property tax history

+0.6%/yr

Latest (2026): $1,424 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…