CashFlowRE
Sign in Sign up
2891 Cherry St
B Composite 73.71
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.6/10.0
  • Livability +4.2/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,600

2891 Cherry St · Bethel Park, PA 15102
2 bd · 1.0 ba · 875 sqft · SingleFamily public records · 289 Days on market
Built 1920 4,721 sqft lot $75/sqft · 53% below area ↓ 34% since listing

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

Listing remarks MLS

Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

Key facts

  • Unfinished basement
  • Level backyard
  • 4,721 sq ft lot

Tags

BETHEL PARK SCHOOL DISTRICTMINER'S MEMORIAL PARKUNFINISHED BASEMENTLEVEL BACKYARD

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 $66k.

Deal economics

  • At list price, monthly cash flow is $472 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $66k).
  • Recommended offer: $58k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.9% vs local median 3.1% in Bethel Park — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 85/100 on livability (#70 in PA, #483 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: amenities C-, commute F.
  • Bethel Park SD (suburban): math 52% / reading 76% proficiency, ranked #50 of 539 in PA (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 11% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+5.4%/yr); 91 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% 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).
  • This rent is only 14% of the median local income ($109k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $454 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 5.4% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 289 days — a 12% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $34k (34%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $57,728 (12.0% below list)

Questions for the listing agent

  1. It's been on market 289 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-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?
  7. 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.
  8. 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.
  9. 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
2.00%
Cap rate
14.92%
Cash-on-cash
30.82%
DSCR
2.37
GRM
4.2

CMA / ARV

ARV (median comp)
$166,380
List price
$65,600
Delta
-60.57%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2895 Hemlock St 0.22mi 2/1.5 859 (-2%) 11mo $119,900 $140 76
5579 Clarene Dr 0.36mi 2/1.0 875 (0%) 9mo $230,000 $263 75
2893 Maple St 0.16mi 2/1.0 941 (+8%) 7mo $135,000 $143 74
1009 Fairview Dr 0.53mi 2/1.0 900 (+3%) 1mo $210,000 $233 69
5583 Clarene 0.37mi 2/1.5 875 (0%) 18mo $228,000 $261 66
5421 Brightwood Rd 0.52mi 2/1.0 953 (+9%) 2mo $160,000 $168 59
2880 Cedar St 0.14mi 3/1.5 (+1) 989 (+13%) 13mo $125,000 $126 54
1044 Delaware Ave 0.52mi 3/2.0 (+1) 949 (+8%) 2mo $244,900 $258 51
1156 Logan Rd 0.69mi 2/2.0 832 (-5%) 9mo $180,000 $216 48
1160 Logan Rd 0.71mi 2/1.0 936 (+7%) 17mo $175,000 $187 41
3109 South Park Rd 0.51mi 2/2.0 1,000 (+14%) 14mo $255,000 $255 37
5509 Library Rd 0.69mi 1/1.0 (-1) 960 (+10%) 16mo $140,000 $146 33

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 · 5.44% rent growth · sell at horizon

5-year hold
IRR
28.7%
Equity multiple
2.24×
Total profit
$22,802
Equity at exit
$9,781
10-year hold
IRR
37.7%
Equity multiple
4.98×
Total profit
$73,143
Equity at exit
$5,672

Cash invested: $18,368 (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 15102

Rents YoY
5.4%
Active inventory
91
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,313 high interval (Pro) →
Mortgage (P&I)
$344
Tax from tax record
$194 /mo · $2,330/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$472

Break-even live

Break-even rent $716
Max offer price $65,600
Occupancy floor 59%

Sensitivity live

Price -10% $509 -5% $490 +0% $472 +5% $453 +10% $435
Rent -10% $368 -5% $420 +0% $472 +5% $524 +10% $575
Rate -1.0pp $505 -0.5pp $488 base $472 +0.5pp $455 +1.0pp $437

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
$16,400
Closing costs
$1,968
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
5398 Main St Unit 11 Bethel Park, PA 1.0 1.0 600 $1,049 $1.75 44d 1 0.20mi
5398 Main St Bethel Park, PA 1.0 1.0 600 $1,049 $1.75 44d 1 0.20mi
5388 Main St Unit 11 Bethel Park, PA 1.0 1.0 600 $1,049 $1.75 44d 1 0.21mi
2898 Maple St Bethel Park, PA 2.0 1.0 1124 $1,629 $1.45 21d 1 0.22mi
5560 Library Rd Bethel Park, PA 1.0–2.0 1.0 715 $1,299 $1.82 4d 2 0.61mi
5751 Pebble Creek Ct Unit 5102 Bethel Park, PA 2.0 1.0 1100 $1,350 $1.23 44d 1 0.69mi
3 Dorchester Dr Unit 301 Bethel Park, PA 1.0 1.0 660 $1,149 $1.74 22d 1 1.39mi
5 Dorchester Dr Pittsburgh, PA 1.0–2.0 1.0–1.5 837 $1,652 $1.97 2d 46 1.41mi
7 Dorchester Dr Unit 7-611 Pittsburgh, PA 1.0 1.0 660 $1,277 $1.93 44d 1 1.44mi

Listing history 29 events

  1. 2026-06-21
    days on market $65,600 Active 289 DOM
  2. 2026-06-18
    days on market $65,600 Active 286 DOM
  3. 2026-06-17
    days on market $65,600 Active 285 DOM
  4. 2026-06-16
    days on market $65,600 Active 284 DOM
  5. 2026-06-15
    days on market $65,600 Active 283 DOM
  6. 2026-06-13
    statusdays on market $65,600 Active 281 DOM
  7. 2026-06-09
    days on market $65,600 Contingent 277 DOM
  8. 2026-06-08
    days on market $65,600 Contingent 276 DOM
  9. 2026-06-07
    days on market $65,600 Contingent 275 DOM
  10. 2026-06-05
    days on market $65,600 Contingent 272 DOM
  11. 2026-06-03
    days on market $65,600 Contingent 271 DOM
  12. 2026-06-02
    days on market $65,600 Contingent 270 DOM
  13. 2026-06-01
    days on market $65,600 Contingent 269 DOM
  14. 2026-05-31
    days on market $65,600 Contingent 268 DOM
  15. 2026-04-14
    status Active 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  16. 2026-03-31
    historical Contingent 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  17. 2026-03-11
    price $65,600 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  18. 2026-03-04
    status Active 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  19. 2026-02-25
    historical Contingent 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  20. 2026-02-03
    price $72,900 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  21. 2026-01-21
    status Active 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  22. 2026-01-13
    historical Contingent 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  23. 2025-12-31
    price $81,000 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  24. 2025-11-13
    price $90,000 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  25. 2025-11-05
    status Active 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  26. 2025-10-30
    historical Contingent 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  27. 2025-09-06
    status Active 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  28. 2025-09-06
    status Pending 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

  29. 2025-09-05
    listed $100,000 Active 390-char remark
    Show marketing remark (390 chars)

    Great opportunity in the Bethel Park school district located off South Park Rd near Miner's Memorial Park. Two-bedroom, one bath 1920 framed two story with unfinished basement. Main floor has living room, kitchen, laundry room and full bath. The 2nd floor holds 2 bedrooms. Nice, level backyard. Owned by US Dept of Housing / HUD Case #442-251387 / visit HUDhomestore. gov / Uninsured / EHO

ⓘ 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
$2,330 · $194/mo
Projected year-2 tax
$2,330 · $194/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 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$15,755
− Mortgage interest
−$3,675
− Property taxes
−$2,330
− Insurance
−$328
− Repairs & maintenance
−$1,260
− Management
−$1,260
− Depreciation
−$1,908
Taxable income
$4,993
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,198
After-tax cash flow
$4,462/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
Bethel Park SD
NCES district ID
4203510
Math proficiency
52% ▼ -16.00%
Reading proficiency
76% ▼ -8.00%
Median HH income
$67,758
Composite
56.0/100
National rank
#1194
State rank
#50 of 539 in PA

Livability — Bethel Park

Score
85/100
State rank
#70
US rank
#483

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bethel Park, PA
County
Allegheny County · 1,022,028 people
City population
30,344
Metro
Pittsburgh, PA
Population (ZIP)
30,344
Household income
$108,966
Rent vs Own
21.6% rent · 78.4% own
Severe rent burden
581.0

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 (93%)
Race & ethnicity
White 93% Two or more races 3% Asian 2% Black 1%
Common ancestry
Romanian 13% Lithuanian 2% Slovak 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Other Indo-European 2% Arabic 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
▼ -227.97%
Current HPI
256.7682
Rent YoY
▲ 5.44%
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

-34.4% since first listed
15 events — show timeline
  • 2026-04-14 Relisted West Penn MLS
  • 2026-03-31 Contingent West Penn MLS
  • 2026-03-11 Price Changed $65,600 West Penn MLS
  • 2026-03-04 Relisted West Penn MLS
  • 2026-02-25 Contingent West Penn MLS
  • 2026-02-03 Price Changed $72,900 West Penn MLS
  • 2026-01-21 Relisted West Penn MLS
  • 2026-01-13 Contingent West Penn MLS
  • 2025-12-31 Price Changed $81,000 West Penn MLS
  • 2025-11-13 Price Changed $90,000 West Penn MLS
  • 2025-11-05 Relisted West Penn MLS
  • 2025-10-30 Contingent West Penn MLS
  • 2025-09-06 Relisted West Penn MLS
  • 2025-09-06 Pending West Penn MLS
  • 2025-09-05 Listed $100,000 West Penn MLS

Property tax history

+5.3%/yr

Latest (2026): $2,330 · +48.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…