CashFlowRE
Sign in Sign up
2008 Main St
D+ Composite 49.02
Why this score? — see what drove the D+ 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 +15.9/30.0
  • ARV discount +7.5/15.0
  • Schools +6.9/10.0
  • DSCR +4.9/10.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • 1% rule +3.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$268,900

2008 Main St · Sharpsburg, PA 15215
3 bd · 1.0 ba · 2,038 sqft · SingleFamily public records · 49 Days on market
Built 1920 2,408 sqft lot $132/sqft · 64% above area

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

Listing remarks MLS

LOTS OF SPACE/4 BDRMS/ 2 FULL BTHS/UPDATED BATHS, ROOF & WNDOWS/VERY EASY TO SHOW!/ GREAT FOR 1ST TIME BUYERS

Key facts

  • Rear parking
  • Front porch
  • 2,408 sq ft lot

Tags

FRONT PORCHNEWLY UPDATED KITCHENSTAINLESS STEEL APPLIANCESCERAMIC TILED BATHROOMREAR PARKING

Property features AI

Exterior

  • Parking: Off-street parking for 2 vehicles
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Resale property; Asphalt roof
  • Construction: Frame construction; Home warranty included
  • Exterior features: Public transportation nearby

Interior

  • Kitchen: Refrigerator; Stove; Dishwasher; Some gas appliances
  • Bedrooms: Three bedrooms (two located on the upper level)
  • Flooring: Laminate flooring; Carpet
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Full basement with walk-up access; One fireplace located in the living/family room; Total of 7 rooms

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 $269k.

Deal economics

  • At list price, monthly cash flow is $70 ($842/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $232k (13.8% below list).
  • Recommended offer: $232k (13.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 9.5% in Sharpsburg — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 79/100 on livability (#248 in PA, #2,145 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities D, schools D-, employment D-.
  • Fox Chapel Area SD (suburban): math 73% / reading 85% proficiency, ranked #7 of 539 in PA (top 1%) — strong family-tenant draw, lease renewals of 3-5y typical; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+5.2%/yr); 56 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,996 units permitted in Allegheny County in 2024 (1,588 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 $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($261k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 27y 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 $34k; list at $269k implies a 703% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $231,671 (13.8% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.86%
Cap rate
6.85%
Cash-on-cash
2.00%
DSCR
1.09
GRM
9.7

CMA / ARV

ARV (median comp)
$163,508
List price
$268,900
Delta
64.46%
Verdict
OVERPRICED
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 4th St 0.67mi 3/1.5 2,063 (+1%) 4mo $335,000 $162 61
29 Kittanning Pike 0.57mi 3/1.5 1,934 (-5%) 8mo $205,000 $106 56
115 Fifth St 0.57mi 3/2.5 1,920 (-6%) 2mo $606,000 $316 56
1218 Penn St 0.74mi 3/1.5 2,082 (+2%) 8mo $128,000 $61 54
123 W 8th St 0.62mi 4/3.0 (+1) 1,936 (-5%) 1mo $560,000 $289 49
214 Farmington Rd 0.74mi 4/3.5 (+1) 2,028 (-0%) 4mo $440,000 $217 46
1860 Jancey St 0.66mi 4/2.0 (+1) 1,948 (-4%) 10mo $289,000 $148 45
7218 Witherspoon St 0.59mi 3/2.5 1,809 (-11%) 7mo $353,000 $195 42
221 13th St 0.74mi 4/2.0 (+1) 2,100 (+3%) 12mo $170,000 $81 42
123 Harding Rd 0.54mi 3/2.0 1,750 (-14%) 9mo $125,000 $71 39
212 2nd St 0.65mi 3/1.5 2,323 (+14%) 7mo $369,000 $159 38
411 Center Ave 0.63mi 3/1.5 1,760 (-14%) 11mo $432,000 $245 37

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 · 5.24% rent growth · sell at horizon

5-year hold
IRR
-12.2%
Equity multiple
0.55×
Total profit
$-33,794
Equity at exit
$40,094
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-845
Equity at exit
$23,250

Cash invested: $75,292 (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 15215

Rents YoY
5.2%
Active inventory
56
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,317 high interval (Pro) →
Mortgage (P&I)
$1,410
Tax from tax record
$182 /mo · $2,188/yr
Insurance
$112
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$487
Net cashflow
$70

Break-even live

Break-even rent $2,228
Max offer price $268,900
Occupancy floor 92%

Sensitivity live

Price -10% $222 -5% $146 +0% $70 +5% $-6 +10% $-82
Rent -10% $-113 -5% $-21 +0% $70 +5% $162 +10% $253
Rate -1.0pp $206 -0.5pp $139 base $70 +0.5pp $0 +1.0pp $-70

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
$67,225
Closing costs
$8,067
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
131 5th St Unit Na Pittsburgh, PA 2.0 1.5 1840 $1,800 $0.98 44d 1 0.61mi
307 Highland Ter Pittsburgh, PA 3.0 2.0 1450 $4,000 $2.76 5d 1 0.80mi
514 Guyasuta Rd Apt 7 Pittsburgh, PA 2.0 2.0 1400 $2,000 $1.43 24d 1 0.81mi
212 8th St Sharpsburg, PA 4.0 2.0 2240 $2,100 $0.94 18d 1 0.98mi
5700 Bunkerhill St Pittsburgh, PA 1.0–3.0 1.0–2.0 1258 $3,236 $2.57 2d 17 1.03mi
6026 Sawyer St Unit NA Pittsburgh, PA 3.0 2.0 2231 $2,500 $1.12 19d 1 1.47mi

Listing history 16 events

  1. 2026-06-18
    days on market $268,900 Active 49 DOM
  2. 2026-06-17
    days on market $268,900 Active 48 DOM
  3. 2026-06-16
    days on market $268,900 Active 47 DOM
  4. 2026-06-15
    days on market $268,900 Active 46 DOM
  5. 2026-06-13
    days on market $268,900 Active 44 DOM
  6. 2026-06-09
    days on market $268,900 Active 40 DOM
  7. 2026-06-08
    days on market $268,900 Active 39 DOM
  8. 2026-06-07
    days on market $268,900 Active 38 DOM
  9. 2026-06-03
    days on market $268,900 Active 34 DOM
  10. 2026-06-02
    days on market $268,900 Active 33 DOM
  11. 2026-06-01
    days on market $268,900 Active 32 DOM
  12. 2026-05-31
    days on market $268,900 Active 31 DOM
  13. 2026-04-29
    listed $268,900 Active 863-char remark
  14. 1999-12-03
    soldstatus $33,500
  15. 1999-12-01
    soldstatus $33,500 115-char remark
    Show marketing remark (115 chars)

    LOTS OF SPACE/4 BDRMS/ 2 FULL BTHS/UPDATED BATHS, ROOF & WNDOWS/VERY EASY TO SHOW!/ GREAT FOR 1ST TIME BUYERS

  16. 1999-01-26
    listed $35,900 115-char remark
    Show marketing remark (115 chars)

    LOTS OF SPACE/4 BDRMS/ 2 FULL BTHS/UPDATED BATHS, ROOF & WNDOWS/VERY EASY TO SHOW!/ GREAT FOR 1ST TIME BUYERS

ⓘ 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
$2,188 · $182/mo
Projected year-2 tax
$3,218 · $268/mo
Expected delta
+$1,030/yr (+$86/mo · 47.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥98°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
$27,801
− Mortgage interest
−$15,063
− Property taxes
−$2,188
− Insurance
−$2,011
− Repairs & maintenance
−$2,224
− Management
−$2,224
− Depreciation
−$7,823
Taxable loss
−$3,732
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$896
After-tax cash flow
$1,737/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
Fox Chapel Area SD
NCES district ID
4210070
Math proficiency
73% ▼ -5.00%
Reading proficiency
85% ▼ -2.00%
Median HH income
$73,326
Composite
69.02/100
National rank
#324
State rank
#7 of 539 in PA

Livability — Sharpsburg

Score
79/100
State rank
#248
US rank
#2145

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sharpsburg, PA
County
Allegheny County · 1,022,028 people
Metro
Pittsburgh, PA
Population (ZIP)
11,907
Household income
$99,071
Rent vs Own
26.7% rent · 73.3% own
Severe rent burden
311.0

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
Predominantly White (86%)
Race & ethnicity
White 86% Asian 5% Two or more races 4% Black 4% Hispanic / Latino 3%
Common ancestry
Romanian 9% Lithuanian 3% Scotch-Irish 2%
Foreign-born
7% · China, South Korea, Canada
Languages at home
91% English-only · Spanish 2% Chinese 2% Other Indo-European 2%

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
▼ -171.68%
Current HPI
284.7359
Rent YoY
▲ 5.24%
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

+649.0% since first listed
4 events — show timeline
  • 2026-04-29 Listed $268,900 West Penn MLS
  • 1999-12-03 Sold (Public Records) $33,500 Public Records
  • 1999-12-01 Sold (MLS) $33,500 West Penn MLS
  • 1999-01-26 Listed $35,900 West Penn MLS

Property tax history

+4.7%/yr

Latest (2026): $2,188 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…