CashFlowRE
Sign in Sign up
3211 Liberty Way
B- Composite 66.59
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 +20.3/30.0
  • ARV discount +15.0/15.0
  • Appreciation +7.3/10.0
  • DSCR +6.4/10.0
  • 1% rule +6.2/10.0
  • Livability +3.6/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$99,000

3211 Liberty Way · Liberty, PA 15133
2 bd · 1.0 ba · 1,122 sqft · SingleFamily public records · 49 Days on market
Built 1925 9,439 sqft lot $88/sqft · 32% below area Est $146k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

GREAT STARTER HOME! WELL KEPT HOME, LEVEL BACK YARD, NICE BIG GARAGE, VERY AFFORDABLE! * LB ON REAR DOOR *

Key facts

  • 9,439 sq ft lot
  • Garage
  • Built 1925

Property features AI

Exterior

  • Parking: Detached garage; Two parking spaces total
  • Utilities: Public water; Public sewer
  • Home design: Two-story frame house; Resale property; Asphalt roof
  • Construction: Frame construction; Asphalt roof
  • Exterior features: Lot dimensions approximately 69' x 156' x 153' x 52'

Interior

  • Kitchen: Kitchen on main level (about 15 x 15); Dishwasher
  • Bedrooms: Two main-level bedrooms (each about 13 x 13)
  • Flooring: Vinyl
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Gas heating; Wall/window cooling units
  • Interior features: Vinyl flooring; Basement
  • Laundry & utility: Washer; Dryer

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 $99k.

Deal economics

  • At list price, monthly cash flow is $127 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $96k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 6.2% in Liberty — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 72/100 on livability (#659 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, health & safety D, amenities F.
  • South Allegheny SD (suburban): math 23% / reading 44% proficiency, ranked #430 of 539 in PA (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 39 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% 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

  • In year one you build about $5k of equity ($684 loan paydown + $4k appreciation (4.5% local appreciation)).
  • At projected returns (4.5% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 18y 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 $30k; list at $99k implies a 230% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,030 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.12%
Cap rate
7.83%
Cash-on-cash
5.48%
DSCR
1.24
GRM
7.4

CMA / ARV

ARV (median comp)
$145,720
List price
$99,000
Delta
-32.06%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2911 Valley St 0.27mi 3/1.0 (+1) 1,073 (-4%) 1mo $110,000 $103 74
2903 Valley St 0.31mi 3/1.0 (+1) 1,073 (-4%) 11mo $115,500 $108 64
303 Kaler St 0.45mi 3/1.5 (+1) 1,208 (+8%) 1mo $135,000 $112 58
507 Owens Ave 0.29mi 3/2.0 (+1) 1,228 (+9%) 14mo $195,000 $159 50
2843 Washington Blvd 0.36mi 2/1.5 1,238 (+10%) 20mo $110,000 $89 48
605 Hays St 0.46mi 2/1.0 980 (-13%) 13mo $122,000 $124 47
3100 H St 0.15mi 3/1.0 (+1) 1,287 (+15%) 20mo $149,900 $116 46
3236 Overlook Dr 0.32mi 3/2.0 (+1) 1,019 (-9%) 18mo $90,000 $88 46
2421 Latrobe St 0.52mi 3/2.0 (+1) 1,053 (-6%) 18mo $122,000 $116 41
2712 E Street 0.40mi 2/1.0 963 (-14%) 23mo $119,000 $124 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

4.52% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.5%
Equity multiple
2.02×
Total profit
$28,256
Equity at exit
$53,254
10-year hold
IRR
17.0%
Equity multiple
3.88×
Total profit
$79,916
Equity at exit
$89,637

Cash invested: $27,720 (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 15133

Home prices YoY
2.1%
Active inventory
39
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,109 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$189 /mo · $2,267/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$127

Break-even live

Break-even rent $949
Max offer price $99,000
Occupancy floor 84%

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
$24,750
Closing costs
$2,970
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
733 Memory Ln McKeesport, PA 2.0 1.0 850 $1,200 $1.41 23d 1 0.14mi
1805 Gray St McKeesport, PA 3.0 1.0 1136 $1,600 $1.41 1d 1 0.91mi
2918 Walnut St Apt 3 McKeesport, PA 2.0 1.0 800 $850 $1.06 43d 1 0.96mi
311-313 24th St McKeesport, PA 2.0 1.0 950 $900 $0.95 43d 1 1.02mi
306 Laredo St McKeesport, PA 2.0 1.0 928 $995 $1.07 43d 1 1.14mi
4719 3rd St Unit 2 McKeesport, PA 3.0 1.0 1200 $975 $0.81 43d 1 1.28mi
1451 Jenny Lind St McKeesport, PA 3.0 1.5 1408 $1,150 $0.82 23d 1 1.31mi
505 Olympia Park Plz McKeesport, PA 1.0 1.0 800 $775 $0.97 23d 1 1.32mi
5015 Walnut St Unit 1 McKeesport, PA 2.0 1.0 980 $950 $0.97 43d 1 1.46mi

Listing history 18 events

  1. 2026-06-18
    days on market $99,000 Active 49 DOM
  2. 2026-06-17
    days on market $99,000 Active 48 DOM
  3. 2026-06-16
    days on market $99,000 Active 47 DOM
  4. 2026-06-15
    days on market $99,000 Active 46 DOM
  5. 2026-06-13
    days on market $99,000 Active 44 DOM
  6. 2026-06-13
    days on market $99,000 Active 43 DOM
  7. 2026-06-09
    days on market $99,000 Active 40 DOM
  8. 2026-06-08
    days on market $99,000 Active 39 DOM
  9. 2026-06-07
    days on market $99,000 Active 38 DOM
  10. 2026-06-05
    days on market $99,000 Active 35 DOM
  11. 2026-06-03
    days on market $99,000 Active 34 DOM
  12. 2026-06-02
    days on market $99,000 Active 33 DOM
  13. 2026-06-01
    days on market $99,000 Active 32 DOM
  14. 2026-05-31
    days on market $99,000 Active 31 DOM
  15. 2026-04-30
    listed $99,000 Active 417-char remark
  16. 2008-04-03
    soldstatus $30,000
  17. 2008-03-27
    soldstatus $30,000 108-char remark
    Show marketing remark (108 chars)

    GREAT STARTER HOME! WELL KEPT HOME, LEVEL BACK YARD, NICE BIG GARAGE, VERY AFFORDABLE! * LB ON REAR DOOR *

  18. 2008-01-28
    listed $37,900 108-char remark
    Show marketing remark (108 chars)

    GREAT STARTER HOME! WELL KEPT HOME, LEVEL BACK YARD, NICE BIG GARAGE, VERY AFFORDABLE! * LB ON REAR DOOR *

ⓘ 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
$2,267 · $189/mo
Projected year-2 tax
$2,267 · $189/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 ≥97°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
$13,304
− Mortgage interest
−$5,546
− Property taxes
−$2,267
− Insurance
−$495
− Repairs & maintenance
−$1,064
− Management
−$1,064
− Depreciation
−$2,880
Taxable loss
−$12
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3
After-tax cash flow
$1,521/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
South Allegheny SD
NCES district ID
4221910
Math proficiency
23% ▼ -10.00%
Reading proficiency
44% ▼ -13.00%
Median HH income
$40,891
Composite
28.15/100
National rank
#6815
State rank
#430 of 539 in PA

Livability — Liberty

Score
72/100
State rank
#659
US rank
#6444

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Liberty, PA
County
Allegheny County · 1,022,028 people
City population
6,139
Metro
Pittsburgh, PA
Population (ZIP)
6,112
Household income
$65,938
Rent vs Own
20.7% rent · 79.3% own
Severe rent burden
94.0

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 (84%)
Race & ethnicity
White 84% Two or more races 7% Black 4% Hispanic / Latino 3%
Common ancestry
Romanian 10% Slovene 2% Italian 2%
Foreign-born
0%
Languages at home
99% English-only · Other Indo-European 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
▲ 4.52%
Current HPI
214.5922
Rent YoY
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

+161.2% since first listed
4 events — show timeline
  • 2026-04-30 Listed $99,000 West Penn MLS
  • 2008-04-03 Sold (Public Records) $30,000 Public Records
  • 2008-03-27 Sold (MLS) $30,000 West Penn MLS
  • 2008-01-28 Listed $37,900 West Penn MLS

Property tax history

+4.7%/yr

Latest (2026): $2,267 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…