CashFlowRE
Sign in Sign up
1719 Vance Ave
D- Composite 37.31
Why this score? — see what drove the D- 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 +10.1/30.0
  • ARV discount +8.6/15.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • 1% rule +3.4/10.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$199,900

1719 Vance Ave · Coraopolis, PA 15108
3 bd · 2.5 ba · 1,915 sqft · SingleFamily public records · 1 Days on market
Built 1925 8,232 sqft lot Est $205k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

First time on the market in nearly 50 years, this lovingly maintained brick home sits on a desirable double lot and is full of the character and craftsmanship that simply aren't found in newer construction. The covered front porch welcomes you into a tiled entry and a warm, inviting living room anchored by a fireplace with tile surround and flanked by beautiful built-in cabinetry. An adjacent sunroom bathes in natural light providing the perfect spot for morning coffee or curling up with a good book. Entertain with ease in the spacious dining room, then make your way into the kitchen, which offers an abundance of wood cabinetry, a dedicated pantry cabinet, and a convenient desk area. The ad

Key facts

  • Covered front porch
  • Tiled entry
  • Living room

Tags

BRICK HOMEDOUBLE LOTCOVERED FRONT PORCHTILED ENTRYLIVING ROOMFIREPLACE

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 3-story brick home; Resale property; Asphalt roof
  • Construction: Brick construction
  • Exterior features: Lot dimensions approx. 55 x 147 x 56 x 147

Interior

  • Kitchen: Kitchen on main level (approx. 19x11); Stove; Refrigerator; Dishwasher; Disposal
  • Bedrooms: Upper-level bedrooms (three listed) including rooms approx. 15x12, 12x10, and 15x12; Additional upper bedroom approx. 12x11; Lower-level game room approx. 20x18; Main-level bonus room approx. 11x8
  • Flooring: Hardwood; Tile; Carpet
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Gas hot water heating; Central air conditioning
  • Interior features: Partially finished walk-out basement; Fireplace (1)
  • Laundry & utility: Washer; Dryer; Some gas appliances

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 3-bed/2.5-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-117 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $179k (10.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $169k (15.7% below list).
  • Recommended offer: $169k (15.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 80/100 on livability (#193 in PA, #1,621 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, amenities B+.
  • Cornell SD (suburban): math 16% / reading 39% proficiency, ranked #461 of 539 in PA (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.1%/yr); 177 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $33k; list at $200k implies a 506% 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 $168,532 (15.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.84%
Cap rate
5.59%
Cash-on-cash
-2.52%
DSCR
0.89
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$204,905
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
726 George 0.06mi 3/1.5 1,984 (+4%) 9mo $275,000 $139 80
1702 Vance Ave 0.05mi 4/2.0 (+1) 1,857 (-3%) 14mo $265,000 $143 74
1520 4th Ave 0.25mi 4/2.0 (+1) 1,972 (+3%) 4mo $295,000 $150 73
1525 State Ave 0.19mi 3/1.0 2,076 (+8%) 0mo $223,600 $108 71
718 George St 0.06mi 4/1.5 (+1) 1,825 (-5%) 18mo $155,000 $85 65
1312 Hiland Ave 0.43mi 3/2.0 2,018 (+5%) 6mo $216,500 $107 64
1324 Hiland Ave 0.40mi 3/2.0 1,694 (-12%) 8mo $225,900 $133 54
1050 Rose Ave 0.69mi 3/2.5 2,040 (+6%) 10mo $215,000 $105 48
1050 Vance Ave 0.67mi 3/1.5 1,755 (-8%) 5mo $112,000 $64 47
1223 4th Ave 0.52mi 4/2.0 (+1) 2,093 (+9%) 15mo $95,000 $45 40
705 Maple St 0.37mi 4/1.0 (+1) 1,664 (-13%) 24mo $157,500 $95 30

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 · 4.13% rent growth · sell at horizon

5-year hold
IRR
-19.1%
Equity multiple
0.32×
Total profit
$-37,864
Equity at exit
$29,806
10-year hold
IRR
-9.4%
Equity multiple
0.39×
Total profit
$-34,191
Equity at exit
$17,284

Cash invested: $55,972 (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 15108

Rents YoY
4.1%
Active inventory
177
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,685 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$317 /mo · $3,806/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$-117

Break-even live

Break-even rent $1,834
Max offer price $179,163
Occupancy floor

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
$49,975
Closing costs
$5,997
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1704 State Ave Coraopolis, PA 3.0 2.0 1456 $1,500 $1.03 7d 1 0.12mi
1865 Montour St Coraopolis, PA 3.0 1.5 1360 $1,499 $1.10 23d 1 0.37mi
1865 Montour St Coraopolis, PA 3.0 1.5 1360 $1,499 $1.10 43d 1 0.37mi
105 Broadway St Coraopolis, PA 3.0 1.5 1672 $1,799 $1.08 7d 1 0.62mi
1669 Charlton Heights Rd Coraopolis, PA 3.0 2.5 1738 $2,500 $1.44 17d 1 1.19mi

Listing history 2 events

  1. 2026-06-18
    remarks 699-char remark
  2. 2026-06-18
    listed $199,900 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
$3,806 · $317/mo
Projected year-2 tax
$3,806 · $317/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 · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$20,224
− Mortgage interest
−$11,198
− Property taxes
−$3,806
− Insurance
−$1,000
− Repairs & maintenance
−$1,618
− Management
−$1,618
− Depreciation
−$5,815
Taxable loss
−$4,831
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,159
After-tax cash flow
$-249/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
Cornell SD
NCES district ID
4206810
Math proficiency
16% ▼ -10.00%
Reading proficiency
39% ▼ -8.00%
Median HH income
$36,558
Composite
22.75/100
National rank
#8032
State rank
#461 of 539 in PA

Livability — Coraopolis

Score
80/100
State rank
#193
US rank
#1621

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coraopolis, PA
County
Allegheny County · 1,022,028 people
City population
42,799
Metro
Pittsburgh, PA
Population (ZIP)
42,799
Household income
$100,859
Rent vs Own
26.6% rent · 73.4% own
Severe rent burden
890.0

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 (85%)
Race & ethnicity
White 85% Black 5% Two or more races 5% Asian 4% Hispanic / Latino 2%
Common ancestry
Romanian 7% Subsaharan African 4% Slovak 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
93% English-only · Spanish 2% Other Indo-European 1% Other Asian/Pacific 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
▼ -220.09%
Current HPI
250.7623
Rent YoY
▲ 4.13%
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

+505.8% since first listed
2 events — show timeline
  • 2026-06-17 Listed $199,900 West Penn MLS
  • 1976-07-08 Sold (Public Records) $33,000 Public Records

Property tax history

+0.8%/yr

Latest (2026): $3,806 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…