CashFlowRE
Sign in Sign up
571 Independence Dr
C+ Composite 62.68
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 +27.3/30.0
  • DSCR +9.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Rent growth +5.0/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$100,000

571 Independence Dr · Clairton, PA 15025
2 bd · 1.0 ba · 936 sqft · SingleFamily public records · 18 Days on market
Built 1940 5,227 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Totally remodeled home. Cute entry featuring ceramic tile floor, large closet , open to spacious living room-neutral carpeting, CF. Kitchen and dining room flow together. The kitchen features oak cabinets, recessed lights, ceramic tile floor, door to great deck. The dining area features hardwood floors. Very flexible floor plan, 1st floor bedroom could easily be a family room. Great level back yard. Two bedrooms and full bath on second floor. All the work has been done just move in your furniture.

Key facts

  • Covered front porch
  • Oversized closet
  • Hardwood dining area

Tags

COVERED FRONT PORCHCERAMIC ENTRYOVERSIZED CLOSETEQUIPPED OAK KITCHENCERAMIC FINISHESHARDWOOD DINING AREA

Property features AI

Finance

  • HOA & community: Access to public transportation

Exterior

  • Parking: Attached garage with built-in parking and garage door opener (1 total parking space)
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Vinyl siding exterior; Composition roof; Home warranty included
  • Construction: Vinyl siding construction; Composition roof
  • Exterior features: Lot dimensions approximately 11 x 40 x 100 x 51 x 90; Resale condition

Interior

  • Kitchen: Convection oven; Refrigerator
  • Bedrooms: Two upper-level bedrooms (each ~12x12); Third bedroom/space (dimensions 12x13 on main level)
  • Flooring: Ceramic tile; Hardwood; Carpet
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (gas); Central electric air conditioning
  • Interior features: Multi-pane windows; Full walk-up basement
  • Laundry & utility: Basement laundry (12x18)

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 $100k.

Deal economics

  • At list price, monthly cash flow is $288 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 12.7% in Clairton — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 63/100 on livability (#1,308 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime C-, health & safety D+, schools F.
  • Clairton City SD (suburban): math 7% / reading 21% proficiency, ranked #520 of 539 in PA (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+10.5%/yr); 94 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $28k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 32y ago 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 $25k; list at $100k implies a 300% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $98,500 (1.5% below list)

Questions for the listing agent

  1. Built in 1940 — 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. 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.
  5. 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.
  6. 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
1.17%
Cap rate
9.75%
Cash-on-cash
12.35%
DSCR
1.55
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$45,864
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
551 Farnsworth Ave 0.25mi 2/1.5 896 (-4%) 1mo $28,000 $31 79
555 Farnsworth Ave 0.25mi 2/1.0 896 (-4%) 7mo $48,000 $54 76
740 St Clair Ave 0.39mi 2/1.0 959 (+2%) 6mo $80,000 $83 73
878 Craig St 0.34mi 2/1.0 864 (-8%) 4mo $21,900 $25 67
624 Park Ave 0.53mi 2/1.5 896 (-4%) 3mo $45,000 $50 64
299 Charles St 0.53mi 2/1.0 1,019 (+9%) 2mo $147,000 $144 59
814 Saint Clair Ave 0.41mi 2/2.0 1,012 (+8%) 6mo $120,000 $119 58
4502 Bataan Ave 0.40mi 2/1.0 810 (-14%) 6mo $40,000 $49 54
4504 Bataan Ave 0.40mi 2/1.0 810 (-14%) 6mo $40,000 $49 54
4505 Bataan Ave 0.41mi 2/1.0 810 (-14%) 6mo $40,000 $49 54
1128 Worthington Ave 0.52mi 2/1.0 1,044 (+12%) 8mo $30,000 $29 50
628 Large Ave 0.47mi 3/2.0 (+1) 1,068 (+14%) 4mo $45,000 $42 42

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
7.2%
Equity multiple
1.30×
Total profit
$8,295
Equity at exit
$14,910
10-year hold
IRR
20.3%
Equity multiple
3.10×
Total profit
$58,859
Equity at exit
$8,646

Cash invested: $28,000 (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 15025

Home prices YoY
-34.4%
Rents YoY
10.5%
Active inventory
94
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,168 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$68 /mo · $818/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$288

Break-even live

Break-even rent $803
Max offer price $100,000
Occupancy floor 70%

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
$25,000
Closing costs
$3,000
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
753 East Dr Clairton, PA 3.0 1.0 1000 $1,100 $1.10 43d 1 0.05mi
127 Constitution Cir Clairton, PA 2.0 1.0 1063 $1,275 $1.20 10d 1 0.06mi
127 Constitution Cir Clairton, PA 2.0 1.0 972 $1,275 $1.31 1d 1 0.06mi
505 Wylie Ave Clairton, PA 2.0 1.0 791 $1,500 $1.90 1d 1 0.22mi
601 Farnsworth Ave Clairton, PA 2.0 1.0 1004 $995 $0.99 4d 1 0.24mi
618 Farnsworth Ave Clairton, PA 2.0 1.0 896 $1,050 $1.17 43d 1 0.26mi
422 Mitchell Ave Rear Rear Clairton, PA 1.0 1.0 900 $975 $1.08 17d 1 0.29mi
927 Vankirk St Clairton, PA 2.0 1.0 840 $1,150 $1.37 12d 1 0.42mi
929 Vankirk St Unit 1 Clairton, PA 2.0 1.5 810 $1,050 $1.30 43d 1 0.43mi
446 Waddell Ave Unit 446 1/2 Clairton, PA 1.0 1.0 900 $595 $0.66 43d 1 0.44mi
701-703 Waddell Ave Clairton, PA 1.0 1.0 700 $900 $1.29 23d 1 0.46mi
540 Reed St Unit 1 Clairton, PA 1.0 1.0 528 $799 $1.51 43d 1 0.60mi
1347 High Rd Clairton, PA 2.0 1.0 870 $1,250 $1.44 43d 1 0.89mi
2140 Lincoln Blvd Elizabeth, PA 2.0 1.0 968 $790 $0.82 43d 1 1.03mi
507 N 6th St Clairton, PA 2.0 1.5 1120 $1,250 $1.12 43d 1 1.22mi
168 Center Ave Unit 1 left) Elizabeth, PA 2.0 1.0 950 $895 $0.94 23d 1 1.38mi

Listing history 18 events

  1. 2026-05-04
    status Pending
  2. 2026-04-21
    historical Contingent
  3. 2026-04-16
    listed $100,000 Active
  4. 2022-04-01
    soldstatus $25,000
  5. 2015-09-30
    historical 502-char remark
    Show marketing remark (502 chars)

    Totally remodeled home. Cute entry featuring ceramic tile floor, large closet , open to spacious living room-neutral carpeting, CF. Kitchen and dining room flow together. The kitchen features oak cabinets, recessed lights, ceramic tile floor, door to great deck. The dining area features hardwood floors. Very flexible floor plan, 1st floor bedroom could easily be a family room. Great level back yard. Two bedrooms and full bath on second floor. All the work has been done just move in your furniture.

  6. 2015-09-09
    price $49,900 502-char remark
    Show marketing remark (502 chars)

    Totally remodeled home. Cute entry featuring ceramic tile floor, large closet , open to spacious living room-neutral carpeting, CF. Kitchen and dining room flow together. The kitchen features oak cabinets, recessed lights, ceramic tile floor, door to great deck. The dining area features hardwood floors. Very flexible floor plan, 1st floor bedroom could easily be a family room. Great level back yard. Two bedrooms and full bath on second floor. All the work has been done just move in your furniture.

  7. 2015-08-01
    listed $53,900 Active 502-char remark
    Show marketing remark (502 chars)

    Totally remodeled home. Cute entry featuring ceramic tile floor, large closet , open to spacious living room-neutral carpeting, CF. Kitchen and dining room flow together. The kitchen features oak cabinets, recessed lights, ceramic tile floor, door to great deck. The dining area features hardwood floors. Very flexible floor plan, 1st floor bedroom could easily be a family room. Great level back yard. Two bedrooms and full bath on second floor. All the work has been done just move in your furniture.

  8. 2015-07-17
    historical 496-char remark
    Show marketing remark (496 chars)

    UPDATES GALORE!! TOTALLY REMODELED!! Open floor plan between kitchen and dining area. Large deck off kitchen. WHAT A DEAL!!! Covered front porch, nice entrance area, nice front yard. Attached garage with extra off-street parking, Large room sizes throughout. LARGE FENCED BACK YARD. AND, DID I MENTION THAT LARGE DECK?? ROOMY 1st floor MASTER BEDROOM, LARGE updated kitchen has an open dining area attached. Home has a lot of NATURAL LIGHT/WINDOWS throughout. EVERYTHING is move-in condition.

  9. 2015-06-23
    price $52,900 496-char remark
    Show marketing remark (496 chars)

    UPDATES GALORE!! TOTALLY REMODELED!! Open floor plan between kitchen and dining area. Large deck off kitchen. WHAT A DEAL!!! Covered front porch, nice entrance area, nice front yard. Attached garage with extra off-street parking, Large room sizes throughout. LARGE FENCED BACK YARD. AND, DID I MENTION THAT LARGE DECK?? ROOMY 1st floor MASTER BEDROOM, LARGE updated kitchen has an open dining area attached. Home has a lot of NATURAL LIGHT/WINDOWS throughout. EVERYTHING is move-in condition.

  10. 2015-05-30
    price $55,900 496-char remark
    Show marketing remark (496 chars)

    UPDATES GALORE!! TOTALLY REMODELED!! Open floor plan between kitchen and dining area. Large deck off kitchen. WHAT A DEAL!!! Covered front porch, nice entrance area, nice front yard. Attached garage with extra off-street parking, Large room sizes throughout. LARGE FENCED BACK YARD. AND, DID I MENTION THAT LARGE DECK?? ROOMY 1st floor MASTER BEDROOM, LARGE updated kitchen has an open dining area attached. Home has a lot of NATURAL LIGHT/WINDOWS throughout. EVERYTHING is move-in condition.

  11. 2015-05-12
    price $58,900 496-char remark
    Show marketing remark (496 chars)

    UPDATES GALORE!! TOTALLY REMODELED!! Open floor plan between kitchen and dining area. Large deck off kitchen. WHAT A DEAL!!! Covered front porch, nice entrance area, nice front yard. Attached garage with extra off-street parking, Large room sizes throughout. LARGE FENCED BACK YARD. AND, DID I MENTION THAT LARGE DECK?? ROOMY 1st floor MASTER BEDROOM, LARGE updated kitchen has an open dining area attached. Home has a lot of NATURAL LIGHT/WINDOWS throughout. EVERYTHING is move-in condition.

  12. 2015-04-21
    price $59,400 496-char remark
    Show marketing remark (496 chars)

    UPDATES GALORE!! TOTALLY REMODELED!! Open floor plan between kitchen and dining area. Large deck off kitchen. WHAT A DEAL!!! Covered front porch, nice entrance area, nice front yard. Attached garage with extra off-street parking, Large room sizes throughout. LARGE FENCED BACK YARD. AND, DID I MENTION THAT LARGE DECK?? ROOMY 1st floor MASTER BEDROOM, LARGE updated kitchen has an open dining area attached. Home has a lot of NATURAL LIGHT/WINDOWS throughout. EVERYTHING is move-in condition.

  13. 2015-04-10
    listed $59,500 Active 496-char remark
    Show marketing remark (496 chars)

    UPDATES GALORE!! TOTALLY REMODELED!! Open floor plan between kitchen and dining area. Large deck off kitchen. WHAT A DEAL!!! Covered front porch, nice entrance area, nice front yard. Attached garage with extra off-street parking, Large room sizes throughout. LARGE FENCED BACK YARD. AND, DID I MENTION THAT LARGE DECK?? ROOMY 1st floor MASTER BEDROOM, LARGE updated kitchen has an open dining area attached. Home has a lot of NATURAL LIGHT/WINDOWS throughout. EVERYTHING is move-in condition.

  14. 1995-03-02
    soldstatus $6,500
  15. 1995-03-01
    soldstatus $6,500
  16. 1994-02-11
    listed $19,900
  17. 1991-03-19
    soldstatus $20,000
  18. 1990-05-16
    soldstatus $12,000

ⓘ 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
$818 · $68/mo
Projected year-2 tax
$1,199 · $100/mo
Expected delta
+$381/yr (+$32/mo · 46.5%)

ⓘ 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 5/10 Major 8 unhealthy d/yr today · 8 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
$14,010
− Mortgage interest
−$5,602
− Property taxes
−$818
− Insurance
−$500
− Repairs & maintenance
−$1,121
− Management
−$1,121
− Depreciation
−$2,909
Taxable income
$1,940
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$465
After-tax cash flow
$2,991/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
Clairton City SD
NCES district ID
4206030
Math proficiency
7% ▼ -11.00%
Reading proficiency
21% ▼ -12.00%
Median HH income
$30,250
Composite
11.0/100
National rank
#9742
State rank
#520 of 539 in PA

Livability — Clairton

Score
63/100
State rank
#1308
US rank
#16085

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clairton, PA
County
Allegheny County · 1,022,028 people
City population
16,939
Metro
Pittsburgh, PA
Population (ZIP)
16,939
Household income
$76,531
Rent vs Own
25.1% rent · 74.9% own
Severe rent burden
572.0

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
Predominantly White (74%)
Race & ethnicity
White 74% Black 18% Two or more races 4% Asian 2% Hispanic / Latino 2%
Common ancestry
Romanian 6% Lithuanian 2% Slovak 1%
Foreign-born
4% · China, Canada, India
Languages at home
96% English-only · Other Indo-European 1% Chinese 1% Spanish 1%

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
▼ -96.35%
Current HPI
183.858
Rent YoY
▲ 10.47%
Metro
Pittsburgh, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+733.3% since first listed
18 events — show timeline
  • 2026-05-04 Pending West Penn MLS
  • 2026-04-21 Contingent West Penn MLS
  • 2026-04-16 Listed $100,000 West Penn MLS
  • 2022-04-01 Sold (Public Records) $25,000 Public Records
  • 2015-09-30 Delisted West Penn MLS
  • 2015-09-09 Price Changed $49,900 West Penn MLS
  • 2015-08-01 Listed $53,900 West Penn MLS
  • 2015-07-17 Delisted West Penn MLS
  • 2015-06-23 Price Changed $52,900 West Penn MLS
  • 2015-05-30 Price Changed $55,900 West Penn MLS
  • 2015-05-12 Price Changed $58,900 West Penn MLS
  • 2015-04-21 Price Changed $59,400 West Penn MLS
  • 2015-04-10 Listed $59,500 West Penn MLS
  • 1995-03-02 Sold (Public Records) $6,500 Public Records
  • 1995-03-01 Sold (MLS) $6,500 West Penn MLS
  • 1994-02-11 Listed $19,900 West Penn MLS
  • 1991-03-19 Sold (Public Records) $20,000 Public Records
  • 1990-05-16 Sold (Public Records) $12,000 Public Records

Property tax history

+12.7%/yr

Latest (2026): $818 · +11.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…