CashFlowRE
Sign in Sign up
333 Penn Ave
B+ Composite 79.81
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0

$60,000

333 Penn Ave · Leechburg, PA 15656
None bd · None ba · — sqft · SingleFamily · 14 Days on market
Built 1920 Fair condition 0.33 ac lot ↓ 33% since listing

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

Listing remarks MLS

Opportunity awaits at 333–335 Penn Ave in Leechburg! This spacious duplex features 6 bedrooms and 3 bathrooms, offering flexible living options and plenty of space. With solid bones and a detached garage, this property presents a great chance to make it your own. Great size yard! Detached garage with attached carport. New Furnace connected to heat whole house. One gas, electric, & water meter. Conveniently located near local shops and amenities—schedule your showing today!

Key facts

  • New furnace
  • Great size yard
  • Spacious duplex

Tags

SPACIOUS DUPLEXDETACHED GARAGEGREAT SIZE YARDNEW FURNACECONVENIENTLY LOCATED

Property features AI

Finance

  • Other: Two-unit community

Exterior

  • Parking: Detached garage; Off-street parking
  • Utilities: Electricity available; Natural gas available; Public water available; Public sewer available
  • Home design: Frame construction; Asphalt roof
  • Construction: Frame construction; Asphalt roof
  • Exterior features: 120 x 120 lot dimensions (approx.); Zoned R2

Interior

  • Interior features: Full 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 single-family listed at $60k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $354 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($972 rent vs $60k).

Location & tenants

  • Location reads 78/100 on livability (#294 in PA, #2,608 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities D, employment D, commute F.
  • Leechburg Area SD (suburban): math 33% / reading 53% proficiency, ranked #303 of 539 in PA (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 31 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 58 units permitted in Armstrong County in 2024 (20 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($415 loan paydown + $6k appreciation (10.0% local appreciation)).
  • Armstrong County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $40k; list at $60k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $60,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.62%
Cap rate
13.36%
Cash-on-cash
25.25%
DSCR
2.12
GRM
5.1

CMA / ARV

ARV (median comp)
$387,213
List price
$60,000
Delta
-84.50%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
333 Penn Ave 0.00mi 6/3.0 2,400 0mo $40,000 $17 87
201 Floral Ave 0.15mi 4/2.0 2,910 1mo $164,194 $56 80
371 Main St 0.13mi 4/1.5 1,704 2mo $72,750 $43 80
126 Floral Ave 0.21mi 3/1.5 1,789 1mo $99,000 $55 77
555 Market St 0.28mi 3/2.0 0mo $115,000 74
151 Summit Ave 0.24mi 2/1.0 934 4mo $17,000 $18 73
1653 Main St 0.68mi 2/1.0 1,382 0mo $117,000 $85 56
131 Highland Dr 0.65mi 3/2.0 3mo $255,000 55
411 Center St 0.67mi 3/1.5 2mo $179,900 54
365 Chestnut 0.65mi 4/1.5 4mo $165,000 54
1539 North Ave 0.70mi 3/1.5 3mo $130,000 52
621 S Gosser Hill Rd 0.74mi 2/1.5 4mo $159,999 50

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
43.3%
Equity multiple
4.29×
Total profit
$55,211
Equity at exit
$54,053
10-year hold
IRR
37.5%
Equity multiple
9.63×
Total profit
$144,908
Equity at exit
$116,567

Cash invested: $16,800 (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 15656

Home prices YoY
9.1%
Active inventory
31
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$972 medium interval (Pro) →
Mortgage (P&I)
$315
Tax est. 1.5%
$75 /mo · $900/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$354

Break-even live

Break-even rent $525
Max offer price $60,000
Occupancy floor 59%

Sensitivity live

Price -10% $395 -5% $374 +0% $354 +5% $333 +10% $312
Rent -10% $277 -5% $315 +0% $354 +5% $392 +10% $430
Rate -1.0pp $384 -0.5pp $369 base $354 +0.5pp $338 +1.0pp $322

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
$15,000
Closing costs
$1,800
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
307 Market St Leechburg, PA 3.0 1.5 $1,200 20d 1 0.20mi
474 Spang Ave Leechburg, PA 2.0 1.0 798 $850 $1.07 24d 1 0.21mi
470 Spang Ave Unit 474 Leechburg, PA 2.0 1.0 798 $850 $1.07 24d 1 0.21mi
489A Evergreen Rd Leechburg, PA 2.0 1.0 $975 24d 1 0.54mi

Listing history 5 events

  1. 2026-06-09
    days on marketlisting id $60,000 Pending 14 DOM
  2. 2026-05-18
    status Pending 494-char remark
    Show marketing remark (494 chars)

    Opportunity awaits at 333–335 Penn Ave in Leechburg! This spacious duplex features 6 bedrooms and 3 bathrooms, offering flexible living options and plenty of space. With solid bones and a detached garage, this property presents a great chance to make it your own. Great size yard! Detached garage with attached carport. New Furnace connected to heat whole house. One gas, electric, & water meter. Conveniently located near local shops and amenities—schedule your showing today!

  3. 2026-05-18
    status Pending 494-char remark
    Show marketing remark (494 chars)

    Opportunity awaits at 333–335 Penn Ave in Leechburg! This spacious duplex features 6 bedrooms and 3 bathrooms, offering flexible living options and plenty of space. With solid bones and a detached garage, this property presents a great chance to make it your own. Great size yard! Detached garage with attached carport. New Furnace connected to heat whole house. One gas, electric, & water meter. Conveniently located near local shops and amenities—schedule your showing today!

  4. 2026-05-04
    listed $60,000 Active 494-char remark
  5. 2026-05-02
    listed $60,000 Active 494-char remark
    Show marketing remark (494 chars)

    Opportunity awaits at 333–335 Penn Ave in Leechburg! This spacious duplex features 6 bedrooms and 3 bathrooms, offering flexible living options and plenty of space. With solid bones and a detached garage, this property presents a great chance to make it your own. Great size yard! Detached garage with attached carport. New Furnace connected to heat whole house. One gas, electric, & water meter. Conveniently located near local shops and amenities—schedule your showing today!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$11,669
− Mortgage interest
−$3,361
− Property taxes
−$900
− Insurance
−$300
− Repairs & maintenance
−$934
− Management
−$934
− Depreciation
−$1,745
Taxable income
$3,496
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$839
After-tax cash flow
$3,404/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.

Condition & rehab AI · 2 photos

Fair 45/100 Moderate rehab

This property requires significant exterior repairs and maintenance, including painting, landscaping, and roof replacement. Potential buyers should be aware of these needs before committing to the purchase.

Repairs flagged

  • Major roof — The satellite image shows a large roof footprint, suggesting potential issues
  • Major exterior siding — Weathered and worn appearance
  • Major landscaping — Overgrown and unkempt

Value-add opportunities

  • Both paint exterior — Fresh paint can improve curb appeal and home value
  • Both landscaping — A well-maintained yard can increase both resale and rental value
  • Both repair roof — A new roof can significantly increase the home's value and reduce maintenance costs

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · The satellite image shows a large roof footprint, suggesting potential issues Major $15,000–50,000
exterior siding · Weathered and worn appearance Major $15,000–50,000
landscaping · Overgrown and unkempt Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both paint exterior — Fresh paint can improve curb appeal and home value
  • Both landscaping — A well-maintained yard can increase both resale and rental value
  • Both repair roof — A new roof can significantly increase the home's value and reduce maintenance costs

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Leechburg Area SD
NCES district ID
4213470
Math proficiency
33% ▼ -13.00%
Reading proficiency
53% ▼ -12.00%
Median HH income
$47,241
Composite
36.64/100
National rank
#4618
State rank
#303 of 539 in PA

Livability — Leechburg

Score
78/100
State rank
#294
US rank
#2608

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Leechburg, PA
Population (ZIP)
9,766

Population outlook (Armstrong County) Hauer SSP2

Today (2025)
62,513 people
By 2030
59,579 · -4.7%
By 2040
52,890 · -15.4%
By 2050
45,904 · -26.6%
By 2075
32,023 · -48.8%
By 2100
20,415 · -67.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Black 2%
Common ancestry
Romanian 11% Serbian 2% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Other Indo-European 1% Spanish 1%

Political lean MEDSL · Armstrong

2024 margin
Solid R (+53.2) · D 23.0% · R 76.2%
2008→2024 swing
-28.6pp toward R · 2008: -24.6pp · 2024: -53.2pp
All cycles
2024: R+53.2 2020: R+52.3 2016: R+52.0 2012: R+37.2 2008: R+24.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 21.11%
Current HPI
252.6103
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

-33.3% since first listed
6 events — show timeline
  • 2026-06-08 Sold (MLS) $40,000 West Penn MLS
  • 2026-05-18 Pending West Penn MLS
  • 2026-05-18 Pending West Penn MLS
  • 2026-05-18 Delisted West Penn MLS
  • 2026-05-04 Listed $60,000 West Penn MLS
  • 2026-05-02 Listed $60,000 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…