CashFlowRE
Sign in Sign up
51 E Highland Ave
C- Composite 52.66
Why this score? — see what drove the C- 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 +17.1/30.0
  • ARV discount +13.3/15.0
  • DSCR +5.3/10.0
  • 1% rule +4.4/10.0
  • 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

$169,900

51 E Highland Ave · Uniontown, PA 15401
3 bd · 1.0 ba · 1,856 sqft · SingleFamily public records · 283 Days on market
Built 1930 9,683 sqft lot $92/sqft · 8% below area Est $195k · 13% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the perfect blend of historical elegance and city conveniences in this classic 4 bedroom urban home. Step through the welcoming front door and be greeted by original hardwoods, 9.5 ft ceilings and a lovely staircase that speaks of a bygone era. The main level offers an effortless flow between the living room, dining room and equipped kitchen ideal for hosting memorable dinner parties! 4 bedrooms, top-floor bonus space—is a versatile, light-filled sanctuary perfect for a home office, playroom, or a creative studio! Located in a vibrant, tree-lined neighborhood, you are just steps away from shopping, restaurants, recreation and public transportation. Carport and detached garage in the level fenced backyard! This home is not just a residence; it’s an invitation to a lifestyle rich with community and urban energy!

Key facts

  • 9.5 ft ceilings
  • Original hardwoods
  • Lovely staircase

Tags

ORIGINAL HARDWOODS9.5 FT CEILINGSLOVELY STAIRCASETOP-FLOOR BONUS SPACELIGHT-FILLED SANCTUARYLEVEL FENCED 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/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $117 ($1k/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 $161k (5.5% below list).
  • Recommended offer: $150k (12.0% 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; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 283 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 283 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 1930 — 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. 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?
  6. 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.
  7. 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.
  8. 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
0.94%
Cap rate
7.12%
Cash-on-cash
2.95%
DSCR
1.13
GRM
8.8

CMA / ARV

ARV (median comp)
$195,221
List price
$169,900
Delta
-12.97%
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
158 Clarendon Ave 0.36mi 3/2.5 1,800 (-3%) 2mo $120,000 $67 70
122 Shaffer St 0.52mi 4/1.5 (+1) 1,832 (-1%) 7mo $75,000 $41 61
14 Leith St 0.65mi 4/2.0 (+1) 1,848 (-0%) 10mo $40,000 $22 52
120 Shaffer St 0.52mi 4/1.0 (+1) 1,680 (-10%) 7mo $75,000 $45 49
49 Lebanon Ave 0.34mi 4/2.0 (+1) 1,748 (-6%) 20mo $155,000 $89 49
59 Lebanon Ave 0.39mi 4/2.0 (+1) 2,098 (+13%) 10mo $159,900 $76 43
100 Molly St 0.65mi 3/2.5 1,644 (-11%) 2mo $278,000 $169 43
5 William Penn St 0.66mi 3/2.0 1,625 (-12%) 10mo $360,000 $222 36
317 Derrick 0.68mi 3/2.0 2,015 (+9%) 18mo $185,000 $92 35
71 Francis St 0.59mi 3/2.5 1,680 (-10%) 21mo $245,000 $146 33
51 Francis St 0.51mi 3/3.0 2,124 (+14%) 14mo $280,000 $132 32
59 Dixon Blvd 0.70mi 4/1.5 (+1) 1,648 (-11%) 20mo $193,000 $117 24

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
-11.6%
Equity multiple
0.58×
Total profit
$-20,068
Equity at exit
$25,333
10-year hold
IRR
-2.4%
Equity multiple
0.84×
Total profit
$-7,837
Equity at exit
$14,690

Cash invested: $47,572 (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
8.8×

Monthly cashflow live

Estimated rent
$1,605 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$189 /mo · $2,271/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$117

Break-even live

Break-even rent $1,457
Max offer price $169,900
Occupancy floor 88%

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
$42,475
Closing costs
$5,097
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
14 Leith St Uniontown, PA 4.0 2.0 1848 $1,600 $0.87 43d 1 0.62mi
27 E Kerr St Unit B Uniontown, PA 3.0 1.0 1248 $800 $0.64 43d 1 1.20mi
189 Wiggins Ln Uniontown, PA 3.0 2.0 1663 $2,300 $1.38 43d 1 1.36mi

Listing history 16 events

  1. 2026-06-18
    days on market $169,900 Active 283 DOM
  2. 2026-06-17
    days on market $169,900 Active 282 DOM
  3. 2026-06-16
    days on market $169,900 Active 281 DOM
  4. 2026-06-15
    days on market $169,900 Active 280 DOM
  5. 2026-06-13
    days on market $169,900 Active 278 DOM
  6. 2026-06-12
    days on market $169,900 Active 277 DOM
  7. 2026-06-09
    days on market $169,900 Active 274 DOM
  8. 2026-06-08
    days on market $169,900 Active 273 DOM
  9. 2026-06-08
    days on market $169,900 Active 272 DOM
  10. 2026-06-07
    days on market $169,900 Active 271 DOM
  11. 2026-06-04
    days on market $169,900 Active 268 DOM
  12. 2026-06-02
    days on market $169,900 Active 267 DOM
  13. 2026-06-01
    days on market $169,900 Active 266 DOM
  14. 2026-05-31
    days on market $169,900 Active 265 DOM
  15. 2025-10-20
    price $169,900 842-char remark
    Show marketing remark (842 chars)

    Discover the perfect blend of historical elegance and city conveniences in this classic 4 bedroom urban home. Step through the welcoming front door and be greeted by original hardwoods, 9.5 ft ceilings and a lovely staircase that speaks of a bygone era. The main level offers an effortless flow between the living room, dining room and equipped kitchen ideal for hosting memorable dinner parties! 4 bedrooms, top-floor bonus space—is a versatile, light-filled sanctuary perfect for a home office, playroom, or a creative studio! Located in a vibrant, tree-lined neighborhood, you are just steps away from shopping, restaurants, recreation and public transportation. Carport and detached garage in the level fenced backyard! This home is not just a residence; it’s an invitation to a lifestyle rich with community and urban energy!

  16. 2025-09-08
    listed $175,000 Active 842-char remark
    Show marketing remark (842 chars)

    Discover the perfect blend of historical elegance and city conveniences in this classic 4 bedroom urban home. Step through the welcoming front door and be greeted by original hardwoods, 9.5 ft ceilings and a lovely staircase that speaks of a bygone era. The main level offers an effortless flow between the living room, dining room and equipped kitchen ideal for hosting memorable dinner parties! 4 bedrooms, top-floor bonus space—is a versatile, light-filled sanctuary perfect for a home office, playroom, or a creative studio! Located in a vibrant, tree-lined neighborhood, you are just steps away from shopping, restaurants, recreation and public transportation. Carport and detached garage in the level fenced backyard! This home is not just a residence; it’s an invitation to a lifestyle rich with community and urban energy!

ⓘ 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
$2,271 · $189/mo
Projected year-2 tax
$2,478 · $206/mo
Expected delta
+$206/yr (+$17/mo · 9.1%)

ⓘ 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
$19,262
− Mortgage interest
−$9,517
− Property taxes
−$2,271
− Insurance
−$850
− Repairs & maintenance
−$1,541
− Management
−$1,541
− Depreciation
−$4,943
Taxable loss
−$1,401
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$336
After-tax cash flow
$1,740/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

-2.9% since first listed
2 events — show timeline
  • 2025-10-20 Price Changed $169,900 West Penn MLS
  • 2025-09-08 Listed $175,000 West Penn MLS

Property tax history

+2.3%/yr

Latest (2026): $2,271 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…