CashFlowRE
Sign in Sign up
768 Baldwin Ave
B+ Composite 75.4
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 +9.6/10.0
  • 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

$75,000

768 Baldwin Ave · Sharon, PA 16146
4 bd · 2.5 ba · — sqft · SingleFamily · 141 Days on market
5,401 sqft lot Est $103k · 27% under

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

Listing remarks MLS

Spacious 3–4 bedroom investment property offering flexible living and strong rental appeal. The main home features the possibility of a first-floor bedroom( or den) , a large living room, and an eat-in kitchen—ideal for comfortable everyday living. Convenient first-floor laundry and a half bath add to the functionality. Upstairs offers the potential for 2–3 additional bedrooms, plus a walk-up attic providing extra storage or future expansion possibilities. Newer furnace and 100 amp electric service. Adding even more value, the property includes a separate efficiency apartment in the rear unit—perfect for rental income. A great opportunity for investors or owner-occupants looking to offset expenses while building equity.

Key facts

  • Half bath
  • Walk up attic
  • Eat in kitchen

Tags

FIRST FLOOR BEDROOMLARGE LIVING ROOMEAT IN KITCHENFIRST FLOOR LAUNDRYHALF BATHWALK UP ATTIC

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/2.5-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $337 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.

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: crime F, amenities F, commute 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.
  • Zoned schools: Musser El Sch (math 17% / reading 32%, grade F, #1,180 of 1,518 statewide, top 80%, 309 students, 100% FRL); Sharon Ms (math 7% / reading 42%, grade F, #420 of 512 statewide, top 82%, 308 students, 100% FRL); Sharon Hs (math 57% / reading 74%, grade B, #63 of 437 statewide, top 14%, 523 students, 95% FRL) — zoned schools average 98% FRL vs 67% district-wide (31 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 75 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 62 units permitted in Mercer County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 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 $21k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 141 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y 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.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 141 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.46%
Cap rate
11.69%
Cash-on-cash
19.27%
DSCR
1.86
GRM
5.7

CMA / ARV

ARV (median comp)
$102,546
List price
$75,000
Delta
-26.86%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
784 Baldwin Ave 0.01mi 3/1.0 (-1) 1mo $45,000 75
564 Spruce Ave 0.23mi 3/1.0 (-1) 2mo $110,000 64
655 New Castle Ave 0.25mi 3/1.0 (-1) 1mo $100,000 64
834 Spencer Ave 0.49mi 4/2.0 1mo $131,000 62
695 Crowder Ave 0.39mi 3/2.0 (-1) 2mo $159,000 61
521 Mcclure 0.31mi 3/1.0 (-1) 2mo $55,000 60
368 Stambaugh Ave 0.40mi 3/1.5 (-1) 2mo $90,900 58
1040 March St 0.37mi 3/0.5 (-1) 1mo $40,000 56
203 Baldwin Ave 0.54mi 4/1.0 1mo $40,000 56
432 Alderman Ave 0.44mi 3/1.0 (-1) 1mo $45,000 55
273 Orchard St 0.50mi 3/1.0 (-1) 1mo $50,000 52
124 Wengler Ave 0.65mi 3/1.0 (-1) 1mo $101,000 45

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
11.2%
Equity multiple
1.44×
Total profit
$9,345
Equity at exit
$11,183
10-year hold
IRR
20.3%
Equity multiple
2.71×
Total profit
$35,886
Equity at exit
$6,485

Cash invested: $21,000 (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 16146

Active inventory
75
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,098 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$106 /mo · $1,268/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$337

Break-even live

Break-even rent $671
Max offer price $75,000
Occupancy floor 64%

Sensitivity live

Price -10% $380 -5% $358 +0% $337 +5% $316 +10% $295
Rent -10% $250 -5% $294 +0% $337 +5% $381 +10% $424
Rate -1.0pp $375 -0.5pp $356 base $337 +0.5pp $318 +1.0pp $298

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
$18,750
Closing costs
$2,250
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
726 Baldwin Ave Sharon, PA 3.0 1.0 $1,100 15d 1 0.07mi
523 New Castle Ave Sharon, PA 3.0 1.0 $1,000 15d 1 0.34mi
979 King St Sharon, PA 3.0 1.0 $895 45d 1 0.50mi
1023 Negley St Farrell, PA 3.0 1.0 $1,095 15d 1 0.83mi
107 N Oakland Ave Unit 2 Sharon, PA 3.0 1.0 $1,100 23d 1 0.88mi
515 Wallis Ave Farrell, PA 4.0 1.5 $1,100 45d 1 0.89mi
136 5th Ave Sharon, PA 3.0 1.0 3049 $899 $0.29 15d 1 0.92mi
557 Lafayette Ave Sharon, PA 3.0 1.0 $1,000 15d 1 1.14mi
Mercer Ave Wheatland, PA 3.0 1.5 $850 15d 1 1.23mi
420 Reed St Sharon, PA 3.0 1.0 $995 15d 1 1.34mi

Listing history 20 events

  1. 2026-06-21
    days on market $75,000 Active 141 DOM
  2. 2026-06-19
    days on market $75,000 Active 139 DOM
  3. 2026-06-18
    days on market $75,000 Active 138 DOM
  4. 2026-06-17
    days on market $75,000 Active 137 DOM
  5. 2026-06-16
    days on market $75,000 Active 136 DOM
  6. 2026-06-15
    days on market $75,000 Active 135 DOM
  7. 2026-06-14
    days on market $75,000 Active 133 DOM
  8. 2026-06-13
    days on market $75,000 Active 132 DOM
  9. 2026-06-10
    days on market $75,000 Active 130 DOM
  10. 2026-06-09
    days on market $75,000 Active 129 DOM
  11. 2026-06-08
    days on market $75,000 Active 128 DOM
  12. 2026-06-07
    days on market $75,000 Active 127 DOM
  13. 2026-06-05
    days on market $75,000 Active 124 DOM
  14. 2026-06-02
    days on market $75,000 Active 122 DOM
  15. 2026-06-01
    days on market $75,000 Active 121 DOM
  16. 2026-05-31
    days on market $75,000 Active 120 DOM
  17. 2026-05-30
    days on market $75,000 Active 119 DOM
  18. 2026-01-25
    listed $75,000 Active 753-char remark
    Show marketing remark (753 chars)

    Spacious 3–4 bedroom investment property offering flexible living and strong rental appeal. The main home features the possibility of a first-floor bedroom( or den) , a large living room, and an eat-in kitchen—ideal for comfortable everyday living. Convenient first-floor laundry and a half bath add to the functionality. Upstairs offers the potential for 2–3 additional bedrooms, plus a walk-up attic providing extra storage or future expansion possibilities. Newer furnace and 100 amp electric service. Adding even more value, the property includes a separate efficiency apartment in the rear unit—perfect for rental income. A great opportunity for investors or owner-occupants looking to offset expenses while building equity.

  19. 2016-06-23
    historical 425-char remark
    Show marketing remark (425 chars)

    Remolded Mother-In-Law Suite. Spacious covered back deck with a large fenced in area giving you privacy right outside your back door. Large Eat-in Kitchen, Laundry Room Conveniently located on Main Level. Ceramic tile in kitchen and Laundry room. Central Air. Walk up Attic. 2013 Hot water tank. Remodeled Guest/Mother-in-law suite located behind home complete with Full Bath/Kitchen, New Siding and Roof. Off Street Parking.

  20. 2015-06-24
    listed $47,500 425-char remark
    Show marketing remark (425 chars)

    Remolded Mother-In-Law Suite. Spacious covered back deck with a large fenced in area giving you privacy right outside your back door. Large Eat-in Kitchen, Laundry Room Conveniently located on Main Level. Ceramic tile in kitchen and Laundry room. Central Air. Walk up Attic. 2013 Hot water tank. Remodeled Guest/Mother-in-law suite located behind home complete with Full Bath/Kitchen, New Siding and Roof. Off Street Parking.

ⓘ 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
$1,268 · $106/mo
Projected year-2 tax
$1,268 · $106/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 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
$13,176
− Mortgage interest
−$4,201
− Property taxes
−$1,268
− Insurance
−$375
− Repairs & maintenance
−$1,054
− Management
−$1,054
− Depreciation
−$2,182
Taxable income
$3,041
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$730
After-tax cash flow
$3,316/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

+57.9% since first listed
3 events — show timeline
  • 2026-01-25 Listed $75,000 West Penn MLS
  • 2016-06-23 Delisted West Penn MLS
  • 2015-06-24 Listed $47,500 West Penn MLS

Property tax history

-3.9%/yr

Latest (2025): $1,268 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…