CashFlowRE
Sign in Sign up
632 S 5th 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.1/10.0
  • Schools +1.3/10.0

$34,900

632 S 5th St · Duquesne, PA 15110
2 bd · 1.0 ba · 1,054 sqft · SingleFamily public records · 10 Days on market
Built 1936 2,744 sqft lot Est $65k · 47% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all investors. .. turnkey investment property in Duquesne. Very well maintained investment property with many updates. Interior pictures will be posted soon.

Key facts

  • Covered front porch
  • Local amenities
  • Off-street parking

Tags

COVERED FRONT PORCHOFF-STREET PARKINGVALUE-ADD OPPORTUNITYESTABLISHED NEIGHBORHOODLOCAL AMENITIESPUBLIC TRANSPORTATION

Property features AI

Finance

  • HOA & community: Public transportation nearby

Exterior

  • Parking: Off-street parking for 2 vehicles
  • Utilities: Public water; Public sewer
  • Home design: Two-story frame residence; Resale property
  • Construction: Frame construction
  • Exterior features: Lot dimensions approximately 107 x 25; Lot area about 0.063 acres

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Gas heating; Central air conditioning
  • Interior features: Interior entry 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 2-bed/1.0-bath single-family listed at $35k.

Deal economics

  • At list price, monthly cash flow is $708 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).

Location & tenants

  • Location reads 68/100 on livability (#927 in PA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D+, schools F, crime F.
  • Duquesne City SD (suburban): math 10% / reading 15% proficiency, ranked #611 of 658 in PA (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 97% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 19 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $241 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 24y ago; this cycle's ask has dropped $5k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $35k implies a 249% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1936 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $34,900

Questions for the listing agent

  1. Built in 1936 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  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
3.53%
Cap rate
30.63%
Cash-on-cash
86.92%
DSCR
4.87
GRM
2.4

CMA / ARV

ARV (on-the-fly)
$65,348
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
920 Maryland Ave 0.28mi 2/1.0 1,020 (-3%) 16mo $63,000 $62 69
1314 Crawford Ave 0.44mi 2/1.0 1,092 (+4%) 7mo $23,000 $21 68
1705 Texas Ave 0.64mi 2/1.0 1,053 (-0%) 4mo $31,900 $30 67
507 S 5th St 0.11mi 3/1.0 (+1) 1,176 (+12%) 5mo $67,500 $57 66
412 Viola Ave 0.28mi 2/1.0 930 (-12%) 9mo $42,500 $46 59
701 Mehaffey St 0.13mi 3/1.5 (+1) 1,163 (+10%) 16mo $48,000 $41 57
1406 Maryland Ave 0.51mi 2/1.5 962 (-9%) 5mo $90,000 $94 56
1008 Lowery St 0.40mi 3/1.0 (+1) 1,184 (+12%) 11mo $95,000 $80 47
1403 Pennsylvania Ave 0.46mi 2/1.5 952 (-10%) 17mo $37,000 $39 46
1402 Kennedy Ave 0.51mi 3/1.5 (+1) 1,136 (+8%) 14mo $109,000 $96 45
1403 Maryland Ave 0.52mi 2/1.5 904 (-14%) 12mo $102,500 $113 40
1728 Iowa Ave 0.73mi 2/1.0 900 (-15%) 7mo $65,000 $72 36

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
87.5%
Equity multiple
5.04×
Total profit
$39,461
Equity at exit
$5,204
10-year hold
IRR
90.5%
Equity multiple
10.47×
Total profit
$92,548
Equity at exit
$3,018

Cash invested: $9,772 (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 15110

Home prices YoY
-4.0%
Active inventory
19
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$1,231 high interval (Pro) →
Mortgage (P&I)
$183
Tax from tax record
$67 /mo · $809/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$708

Break-even live

Break-even rent $335
Max offer price $34,900
Occupancy floor 38%

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
$8,725
Closing costs
$1,047
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
827 Hinnerman St Duquesne, PA 3.0 1.0 1136 $1,250 $1.10 23d 1 0.19mi
1010 Savey St Duquesne, PA 2.0 1.0 1000 $1,200 $1.20 43d 1 0.25mi
207 Auriles St Duquesne, PA 2.0 1.0 950 $950 $1.00 43d 1 0.27mi
201 S 4th St Duquesne, PA 3.0 1.0 1200 $1,385 $1.15 43d 1 0.34mi
1133 Maryland Ave Unit 3 Duquesne, PA 1.0 1.0 750 $1,150 $1.53 14d 1 0.37mi
1318 Maryland Ave West Mifflin, PA 3.0 1.0 1408 $1,695 $1.20 43d 1 0.44mi
1744 Highland Ave West Mifflin, PA 2.0 1.0 1100 $1,549 $1.41 4d 1 0.70mi
1704 Anna Ave West Mifflin, PA 2.0 1.5 1160 $1,395 $1.20 23d 1 1.06mi
715 Grant Avenue Ext West Mifflin, PA 3.0 2.0 1400 $1,450 $1.04 7d 1 1.16mi
604 Shaw Ave Unit 101 McKeesport, PA 2.0 1.5 1050 $900 $0.86 14d 1 1.23mi
604 Shaw Ave Unit 102 McKeesport, PA 1.0 1.0 750 $750 $1.00 43d 1 1.23mi
604 Shaw Ave McKeesport, PA 2.0 1.0–1.5 800 $900 $1.12 12d 3 1.23mi
800 Richford St Duquesne, PA 3.0 1.0 1300 $1,600 $1.23 23d 1 1.25mi
1114-1116 Ohio St Unit 2R McKeesport, PA 2.0 1.0 878 $850 $0.97 16d 1 1.36mi
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 43d 1 1.39mi

Listing history 8 events

  1. 2026-06-18
    days on market $34,900 Active 10 DOM
  2. 2026-06-17
    days on market $34,900 Active 9 DOM
  3. 2026-06-16
    days on market $34,900 Active 8 DOM
  4. 2026-06-16
    price $34,900 Active 7 DOM
  5. 2026-06-15
    days on market $39,900 Active 7 DOM
  6. 2026-06-13
    days on market $39,900 Active 5 DOM
  7. 2026-06-08
    remarks 699-char remark
  8. 2026-06-08
    listed $39,900 Active 1 DOM

ⓘ 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
$809 · $67/mo
Projected year-2 tax
$809 · $67/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 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
$14,777
− Mortgage interest
−$1,955
− Property taxes
−$809
− Insurance
−$174
− Repairs & maintenance
−$1,182
− Management
−$1,182
− Depreciation
−$1,015
Taxable income
$8,459
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,030
After-tax cash flow
$6,464/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
Duquesne City SD
NCES district ID
4208010
Math proficiency
10% ▲ 4.00%
Reading proficiency
15% ▬ 0.00%
Median HH income
$24,173
Composite
12.77/100
National rank
#14546
State rank
#611 of 658 in PA

Livability — Duquesne

Score
68/100
State rank
#927
US rank
#10089

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Duquesne, PA
City population
5,186
Population (ZIP)
5,186

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
Black 44% White 37% Two or more races 16% Hispanic / Latino 3%
Common ancestry
Romanian 3% Lithuanian 2% Slovene 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -5.75%
Current HPI
138.4974
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

+81.4% since first listed
10 events — show timeline
  • 2026-06-08 Listed $39,900 West Penn MLS
  • 2019-11-23 Delisted West Penn MLS
  • 2018-11-23 Listed $29,900 West Penn MLS
  • 2016-06-15 Sold (Public Records) $10,000 Public Records
  • 2012-02-03 Sold (Public Records) $16,500 Public Records
  • 2004-12-13 Sold (Public Records) $15,000 Public Records
  • 2003-01-10 Sold (MLS) $9,730 West Penn MLS
  • 2002-07-19 Listed $12,000 West Penn MLS
  • 1994-08-30 Sold (Public Records) $22,000 Public Records
  • 1994-08-30 Sold (Public Records) $22,000 Public Records

Property tax history

+3.5%/yr

Latest (2026): $809 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…