CashFlowRE
Sign in Sign up
14 E Pike St
B+ Composite 76.8
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 +8.2/10.0
  • Schools +4.7/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

14 E Pike St · Houston, PA 15342
3 bd · 1.0 ba · 1,598 sqft · SingleFamily public records · 192 Days on market
Built 1930 2,025 sqft lot Est $291k · 48% under

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

Listing remarks MLS

Corporate owned, sold as is, need addendums and pre-approval or POF to present offer, list office holds h/m, no utilities--take light, taxes and lot size estimated

Key facts

  • 1930s colonial
  • Formal dining room
  • Fresh paint

Tags

1930S COLONIALSPACIOUS LIVING ROOMFORMAL DINING ROOMEAT-IN KITCHENNEW ROOFFRESH PAINT

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 $150k.

Deal economics

  • At list price, monthly cash flow is $584 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 78/100 on livability (#278 in PA, #2,456 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety 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 $1k 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 $42k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 192 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 22y ago; this cycle's ask has dropped $35k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $115k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 192 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. 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?
  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
1.32%
Cap rate
10.97%
Cash-on-cash
16.69%
DSCR
1.74
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$290,836
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14 E Pike St 0.00mi 3/1.5 1,598 (0%) 1mo $140,000 $88 98
211 Reed Ave 0.18mi 3/2.5 1,650 (+3%) 5mo $365,000 $221 76
150 N Haft St 0.19mi 4/2.0 (+1) 1,675 (+5%) 3mo $258,000 $154 71
207 N Main St 0.19mi 3/2.5 1,456 (-9%) 4mo $85,000 $58 67
335 E Pike St 0.33mi 3/2.0 1,443 (-10%) 0mo $247,097 $171 64
140 4th St 0.47mi 3/2.0 1,453 (-9%) 2mo $265,000 $182 57
611 Longvue Dr 0.62mi 3/2.5 1,530 (-4%) 2mo $315,000 $206 56
336 N Main 0.41mi 2/1.0 (-1) 1,448 (-9%) 5mo $66,000 $46 56
142 Alexander Ave 0.37mi 3/2.0 1,386 (-13%) 3mo $216,000 $156 54
178 Wylie Ave 0.57mi 3/2.0 1,472 (-8%) 2mo $280,000 $190 54
738 Scenic Dr 0.72mi 3/2.5 1,500 (-6%) 1mo $345,000 $230 49
711 Scenic Dr 0.65mi 3/2.5 1,467 (-8%) 3mo $285,000 $194 48

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
7.8%
Equity multiple
1.31×
Total profit
$12,891
Equity at exit
$22,351
10-year hold
IRR
17.1%
Equity multiple
2.41×
Total profit
$59,097
Equity at exit
$12,961

Cash invested: $41,972 (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
6.3×

Monthly cashflow live

Estimated rent
$1,986 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$136 /mo · $1,635/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$417
Net cashflow
$584

Break-even live

Break-even rent $1,247
Max offer price $149,900
Occupancy floor 66%

Sensitivity live

Price -10% $669 -5% $626 +0% $584 +5% $541 +10% $499
Rent -10% $427 -5% $505 +0% $584 +5% $662 +10% $741
Rate -1.0pp $659 -0.5pp $622 base $584 +0.5pp $545 +1.0pp $505

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
$37,475
Closing costs
$4,497
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 0.92mi
108 Loubell Dr Unit 108 Canonsburg, PA 3.0 2.5 1760 $2,295 $1.30 17d 1 1.44mi

Listing history 7 events

  1. 2026-04-28
    status Pending
  2. 2026-04-13
    price $149,900
  3. 2025-10-23
    price $155,000
  4. 2025-10-18
    listed $185,000 Active
  5. 2024-06-03
    soldstatus $115,000
  6. 2005-03-04
    soldstatus $22,500 163-char remark
    Show marketing remark (163 chars)

    Corporate owned, sold as is, need addendums and pre-approval or POF to present offer, list office holds h/m, no utilities--take light, taxes and lot size estimated

  7. 2004-11-01
    listed $39,900 163-char remark
    Show marketing remark (163 chars)

    Corporate owned, sold as is, need addendums and pre-approval or POF to present offer, list office holds h/m, no utilities--take light, taxes and lot size estimated

ⓘ 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
$1,635 · $136/mo
Projected year-2 tax
$2,002 · $167/mo
Expected delta
+$367/yr (+$31/mo · 22.4%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 17% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥95°F today · 20 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
$23,827
− Mortgage interest
−$8,397
− Property taxes
−$1,635
− Insurance
−$750
− Repairs & maintenance
−$1,906
− Management
−$1,906
− Depreciation
−$4,361
Taxable income
$4,873
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,169
After-tax cash flow
$5,836/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 — Houston

Score
78/100
State rank
#278
US rank
#2456

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Houston, PA
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

+275.7% since first listed
7 events — show timeline
  • 2026-04-28 Pending West Penn MLS
  • 2026-04-13 Price Changed $149,900 West Penn MLS
  • 2025-10-23 Price Changed $155,000 West Penn MLS
  • 2025-10-18 Listed $185,000 West Penn MLS
  • 2024-06-03 Sold (Public Records) $115,000 Public Records
  • 2005-03-04 Sold (MLS) $22,500 West Penn MLS
  • 2004-11-01 Listed $39,900 West Penn MLS

Property tax history

+2.9%/yr

Latest (2026): $1,635 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…