CashFlowRE
Sign in Sign up
211 Cedar Ave
B+ Composite 75.76
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 +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$59,900

211 Cedar Ave · Sharon, PA 16146
4 bd · 1.0 ba · 1,640 sqft · SingleFamily · 9 Days on market
Built 1900 4,438 sqft lot Est $82k · 27% under

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

Listing remarks

Large four+ bedroom with walk up third floor. Cozy kitchen with eat in area, dining room, large living room, large formal entry. Four bedrooms, full bath, and a walk up third floor. Large front porch.

Key facts

  • Cozy kitchen
  • Large formal entry
  • Eat in area

Tags

WALK UP THIRD FLOORCOZY KITCHENEAT IN AREALARGE LIVING ROOMLARGE FORMAL ENTRYLARGE FRONT PORCH

Property features AI

Finance

  • HOA & community: Public transportation nearby

Exterior

  • Parking: Off-street parking for 2 vehicles
  • Utilities: Public water; Public sewer
  • Home design: Three-story frame home with vinyl siding; Asphalt roof; Resale property
  • Construction: Frame construction with vinyl siding; Asphalt roof
  • Exterior features: Lot approximately 40 x 110; Public transportation access nearby

Interior

  • Kitchen: Main-level kitchen (8x12)
  • Bedrooms: Three upper-level bedrooms (12x12, 12x12, 12x14) and an additional upper-level room/space (12x16); Bonus room on upper level (20x24)
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air gas heating
  • Interior features: Decorative fireplace (1); Carpet and vinyl flooring; Full walk-up 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 4-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $618 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).

Location & tenants

  • Location reads 65/100 on livability (#1,100 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, crime F, amenities F.
  • Sharon City SD (suburban): math 20% / reading 42% proficiency, ranked #446 of 539 in PA (top 83%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 74 active listings in the ZIP; 62 units permitted in Mercer County in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($46k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Mercer County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $59,900

Questions for the listing agent

  1. Built in 1900 — 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 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?
  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
2.18%
Cap rate
18.68%
Cash-on-cash
44.23%
DSCR
2.97
GRM
3.8

CMA / ARV

ARV (on-the-fly)
$82,000
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
140 Case Ave 0.49mi 3/1.5 (-1) 1,568 (-4%) 2mo $155,000 $99 61
639 Edgewood Rd 0.08mi 3/1.0 (-1) 1,492 (-9%) 21mo $54,000 $36 59
1055 Griswold St 0.38mi 3/2.0 (-1) 1,556 (-5%) 10mo $70,000 $45 57
590 Wengler Ave 0.45mi 3/1.5 (-1) 1,400 (-15%) 20mo $69,900 $50 31

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
41.2%
Equity multiple
2.77×
Total profit
$29,683
Equity at exit
$8,931
10-year hold
IRR
47.4%
Equity multiple
5.57×
Total profit
$76,622
Equity at exit
$5,179

Cash invested: $16,772 (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 16146

Active inventory
74
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,306 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$75 /mo · $896/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$618

Break-even live

Break-even rent $524
Max offer price $59,900
Occupancy floor 48%

Sensitivity live

Price -10% $652 -5% $635 +0% $618 +5% $601 +10% $584
Rent -10% $515 -5% $567 +0% $618 +5% $670 +10% $721
Rate -1.0pp $648 -0.5pp $633 base $618 +0.5pp $603 +1.0pp $587

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
$14,975
Closing costs
$1,797
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.

Listing history 8 events

  1. 2026-06-19
    days on market $59,900 Active 9 DOM
  2. 2026-06-18
    days on market $59,900 Active 8 DOM
  3. 2026-06-17
    days on market $59,900 Active 7 DOM
  4. 2026-06-16
    days on market $59,900 Active 6 DOM
  5. 2026-06-15
    days on market $59,900 Active 5 DOM
  6. 2026-06-14
    days on market $59,900 Active 3 DOM
  7. 2026-06-13
    remarks 200-char remark
  8. 2026-06-13
    listed $59,900 Active 2 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
$896 · $75/mo
Projected year-2 tax
$921 · $77/mo
Expected delta
+$25/yr (+$2/mo · 2.8%)

ⓘ 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 3/10 Moderate 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 6 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
$15,675
− Mortgage interest
−$3,355
− Property taxes
−$896
− Insurance
−$300
− Repairs & maintenance
−$1,254
− Management
−$1,254
− Depreciation
−$1,743
Taxable income
$6,873
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,650
After-tax cash flow
$5,768/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
Sharon City SD
NCES district ID
4221330
Math proficiency
20% ▼ -10.00%
Reading proficiency
42% ▼ -8.00%
Median HH income
$31,081
Composite
25.14/100
National rank
#7521
State rank
#446 of 539 in PA

Livability — Sharon

Score
65/100
State rank
#1100
US rank
#12460

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sharon, PA
County
Mercer County · 28,053 people
City population
12,936
Metro
Youngstown-Warren-Boardman, OH-PA
Population (ZIP)
12,936
Household income
$45,670
Rent vs Own
47.0% rent · 53.0% own
Severe rent burden
685.0

Population outlook (Mercer County) Hauer SSP2

Today (2025)
108,341 people
By 2030
104,269 · -3.8%
By 2040
94,624 · -12.7%
By 2050
84,891 · -21.6%
By 2075
65,094 · -39.9%
By 2100
47,657 · -56.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 16% Two or more races 7% Hispanic / Latino 3%
Common ancestry
Romanian 3% Slovak 2% Iranian 1%
Foreign-born
4% · Canada
Languages at home
97% English-only · Russian/Polish/Slavic 1% Spanish 1% Arabic 1%

Political lean MEDSL · Mercer

2024 margin
Solid R (+30.2) · D 34.5% · R 64.7%
2008→2024 swing
-29.9pp toward R · 2008: -0.3pp · 2024: -30.2pp
All cycles
2024: R+30.2 2020: R+26.0 2016: R+25.0 2012: R+2.5 2008: R+0.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -109.55%
Current HPI
155.0912
Rent YoY
Metro
Youngstown-Warren-Boardman, OH-PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+3.6% since first listed
3 events — show timeline
  • 2026-06-10 Listed $59,900 West Penn MLS
  • 2024-08-22 Sold (Public Records) $90,000 Public Records
  • 2024-05-30 Sold (Public Records) $57,794 Public Records

Property tax history

-4.5%/yr

Latest (2026): $896 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…