CashFlowRE
Sign in Sign up
114 Union St
B Composite 70.75
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 +27.6/30.0
  • ARV discount +13.0/15.0
  • DSCR +9.7/10.0
  • 1% rule +8.0/10.0
  • Livability +3.5/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.9/10.0

$139,900

114 Union St · Uniontown, PA 15401
3 bd · 1.0 ba · 2,096 sqft · SingleFamily public records · 20 Days on market
Built 1900 4,356 sqft lot Est $159k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this 3-bedroom, 1-bath two-story home featuring beautiful wood trim and hardwood flooring throughout. The main floor offers spacious living areas with stunning wood pocket doors that provide privacy and add timeless charm. The kitchen includes tile flooring and a small center island. Additional features include a walk-in closet, ceiling fans throughout, central air conditioning, and an unfinished basement for storage or future possibilities. Outside, enjoy a fenced backyard, detached garage, and additional carport. Conveniently located within walking distance to schools and shopping, this home offers comfort, character, and everyday convenience. Schedule your private showing toda

Key facts

  • Hardwood flooring
  • Wood pocket doors
  • Walk-in closet

Tags

HARDWOOD FLOORINGWOOD POCKET DOORSWALK-IN CLOSETCEILING FANSCENTRAL AIR CONDITIONINGFENCED BACKYARD

Property features AI

Exterior

  • Parking: Detached garage; On-street parking; Garage available
  • Utilities: Public water; Public sewer
  • Home design: 2-story residence; Resale property
  • Construction: Lot approximately 0.1 acres
  • Exterior features: Public water; Public sewer

Interior

  • Kitchen: Stove; Some gas appliances
  • Bathrooms: One full bathroom
  • Heating & cooling: Gas forced air heating; Central air conditioning
  • Interior features: Unfinished basement

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/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $417 ($5k/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: $138k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#750 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: schools C-, amenities D+, crime F.
  • Uniontown Area SD (suburban): math 27% / reading 49% proficiency, ranked #392 of 539 in PA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 145 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 201 units permitted in Fayette County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Fayette 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 $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $88k; list at $140k implies a 58% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $137,801 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — 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. Crime grade is F 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?
  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
1.30%
Cap rate
9.87%
Cash-on-cash
12.76%
DSCR
1.57
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$159,296
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
105 Patty Dr 0.43mi 3/2.0 2,198 (+5%) 6mo $270,000 $123 63
59 Lebanon Ave 0.44mi 4/2.0 (+1) 2,098 (+0%) 10mo $159,900 $76 62
158 Clarendon Ave 0.46mi 3/2.5 1,800 (-14%) 2mo $120,000 $67 47
51 Francis St 0.67mi 3/3.0 2,124 (+1%) 14mo $280,000 $132 47
122 Shaffer St 0.52mi 4/1.5 (+1) 1,832 (-13%) 7mo $75,000 $41 42
14 Leith St 0.73mi 4/2.0 (+1) 1,848 (-12%) 10mo $40,000 $22 29

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
2.6%
Equity multiple
1.10×
Total profit
$3,923
Equity at exit
$20,860
10-year hold
IRR
12.2%
Equity multiple
1.97×
Total profit
$37,829
Equity at exit
$12,096

Cash invested: $39,172 (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 15401

Home prices YoY
-3.8%
Active inventory
145
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,821 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$230 /mo · $2,761/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$417

Break-even live

Break-even rent $1,294
Max offer price $139,900
Occupancy floor 72%

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
$34,975
Closing costs
$4,197
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
14 Leith St Uniontown, PA 4.0 2.0 1848 $1,600 $0.87 43d 1 0.75mi
189 Wiggins Ln Uniontown, PA 3.0 2.0 1663 $2,300 $1.38 43d 1 1.46mi

Listing history 16 events

  1. 2026-06-18
    days on market $139,900 Active 20 DOM
  2. 2026-06-17
    days on market $139,900 Active 19 DOM
  3. 2026-06-16
    days on market $139,900 Active 18 DOM
  4. 2026-06-15
    days on market $139,900 Active 17 DOM
  5. 2026-06-13
    days on market $139,900 Active 15 DOM
  6. 2026-06-12
    days on market $139,900 Active 14 DOM
  7. 2026-06-09
    days on market $139,900 Active 11 DOM
  8. 2026-06-08
    days on market $139,900 Active 10 DOM
  9. 2026-06-08
    days on market $139,900 Active 9 DOM
  10. 2026-06-07
    days on market $139,900 Active 8 DOM
  11. 2026-06-04
    days on market $139,900 Active 5 DOM
  12. 2026-06-02
    days on market $139,900 Active 4 DOM
  13. 2026-06-01
    days on market $139,900 Active 3 DOM
  14. 2026-05-31
    days on market $139,900 Active 2 DOM
  15. 2026-05-29
    listed $139,900 Active
  16. 2002-03-29
    soldstatus $88,500

ⓘ 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
$2,761 · $230/mo
Projected year-2 tax
$2,761 · $230/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 ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$21,852
− Mortgage interest
−$7,837
− Property taxes
−$2,761
− Insurance
−$700
− Repairs & maintenance
−$1,748
− Management
−$1,748
− Depreciation
−$4,070
Taxable income
$2,989
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$717
After-tax cash flow
$4,282/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
Uniontown Area SD
NCES district ID
4224150
Math proficiency
27% ▼ -8.00%
Reading proficiency
49% ▼ -6.00%
Median HH income
$36,744
Composite
31.48/100
National rank
#5977
State rank
#392 of 539 in PA

Livability — Uniontown

Score
70/100
State rank
#750
US rank
#7482

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Uniontown, PA
Population (ZIP)
30,230

Population outlook (Fayette County) Hauer SSP2

Today (2025)
127,561 people
By 2030
123,206 · -3.4%
By 2040
113,232 · -11.2%
By 2050
103,468 · -18.9%
By 2075
83,185 · -34.8%
By 2100
62,384 · -51.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Black 7% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 8% Scotch-Irish 2% Iranian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Arabic 1%

Political lean MEDSL · Fayette

2024 margin
Solid R (+37.9) · D 30.8% · R 68.7%
2008→2024 swing
-37.5pp toward R · 2008: -0.4pp · 2024: -37.9pp
All cycles
2024: R+37.9 2020: R+33.5 2016: R+31.0 2012: R+8.3 2008: R+0.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -8.29%
Current HPI
210.1257
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

+58.1% since first listed
2 events — show timeline
  • 2026-05-29 Listed $139,900 West Penn MLS
  • 2002-03-29 Sold (Public Records) $88,500 Public Records

Property tax history

+2.5%/yr

Latest (2026): $2,761 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…