CashFlowRE
Sign in Sign up
17 Summit Ave
B Composite 70.0
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
  • Livability +3.5/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.9/10.0

$74,900

17 Summit Ave · Uniontown, PA 15401
3 bd · 1.0 ba · 1,804 sqft · SingleFamily public records · 153 Days on market
Built 1940 5,353 sqft lot $42/sqft · 54% below area

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

Listing remarks MLS

Nice 2 story spacious home offering kitchen with stove and refrigerator, living room, and 3 bedrooms and 1 full bath. Would make a great first home or an investment opportunity as rental, currently being rented.

Key facts

  • 5,353 sq ft lot
  • 2 parking spots
  • Built 1940

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/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $735 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#750 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: schools C-, amenities D+, crime F.
  • Uniontown Area SD (suburban): math 27% / reading 49% proficiency, ranked #392 of 539 in PA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 147 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 201 units permitted in Fayette County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Fayette County population projected at -19% 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 ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 153 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $65,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 153 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 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.13%
Cap rate
18.07%
Cash-on-cash
42.06%
DSCR
2.87
GRM
3.9

CMA / ARV

ARV (median comp)
$162,826
List price
$74,900
Delta
-54.00%
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
158 Clarendon Ave 0.36mi 3/2.5 1,800 (-0%) 2mo $120,000 $67 75
122 Shaffer St 0.41mi 4/1.5 (+1) 1,832 (+2%) 7mo $75,000 $41 66
120 Shaffer St 0.42mi 4/1.0 (+1) 1,680 (-7%) 7mo $75,000 $45 58
49 Lebanon Ave 0.30mi 4/2.0 (+1) 1,748 (-3%) 20mo $155,000 $89 56
114 Clarendon Ave 0.28mi 2/2.0 (-1) 1,563 (-13%) 6mo $185,000 $118 51
100 Molly St 0.72mi 3/2.5 1,644 (-9%) 2mo $278,000 $169 44
5 William Penn St 0.67mi 3/2.0 1,625 (-10%) 10mo $360,000 $222 40
39 Martha St 0.40mi 4/1.5 (+1) 1,567 (-13%) 18mo $135,000 $86 38
59 Dixon Blvd 0.62mi 4/1.5 (+1) 1,648 (-9%) 21mo $193,000 $117 33
71 Francis St 0.69mi 3/2.5 1,680 (-7%) 21mo $245,000 $146 33
37 Loch Lomond 0.67mi 3/1.5 1,550 (-14%) 17mo $174,000 $112 30
1 Ben Franklin St 0.69mi 3/2.5 1,558 (-14%) 21mo $270,000 $173 22

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
38.7%
Equity multiple
2.66×
Total profit
$34,712
Equity at exit
$11,168
10-year hold
IRR
45.2%
Equity multiple
5.32×
Total profit
$90,636
Equity at exit
$6,476

Cash invested: $20,972 (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 15401

Home prices YoY
-3.8%
Active inventory
147
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,599 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$104 /mo · $1,246/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$735

Break-even live

Break-even rent $668
Max offer price $74,900
Occupancy floor 49%

Sensitivity live

Price -10% $777 -5% $756 +0% $735 +5% $714 +10% $693
Rent -10% $609 -5% $672 +0% $735 +5% $798 +10% $861
Rate -1.0pp $773 -0.5pp $754 base $735 +0.5pp $716 +1.0pp $696

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
$18,725
Closing costs
$2,247
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
14 Leith St Uniontown, PA 4.0 2.0 1848 $1,600 $0.87 44d 1 0.79mi
27 E Kerr St Unit B Uniontown, PA 3.0 1.0 1248 $800 $0.64 44d 1 1.14mi
189 Wiggins Ln Uniontown, PA 3.0 2.0 1663 $2,300 $1.38 44d 1 1.34mi

Listing history 18 events

  1. 2026-06-21
    days on market $74,900 Active 153 DOM
  2. 2026-06-18
    days on market $74,900 Active 151 DOM
  3. 2026-06-17
    days on market $74,900 Active 150 DOM
  4. 2026-06-16
    days on market $74,900 Active 149 DOM
  5. 2026-06-15
    days on market $74,900 Active 148 DOM
  6. 2026-06-13
    days on market $74,900 Active 146 DOM
  7. 2026-06-12
    days on market $74,900 Active 145 DOM
  8. 2026-06-09
    days on market $74,900 Active 142 DOM
  9. 2026-06-08
    days on market $74,900 Active 141 DOM
  10. 2026-06-08
    days on market $74,900 Active 140 DOM
  11. 2026-06-07
    days on market $74,900 Active 139 DOM
  12. 2026-06-04
    days on market $74,900 Active 136 DOM
  13. 2026-06-02
    days on market $74,900 Active 135 DOM
  14. 2026-06-01
    days on market $74,900 Active 134 DOM
  15. 2026-05-31
    days on market $74,900 Active 133 DOM
  16. 2026-01-18
    listed $74,900 Active 211-char remark
    Show marketing remark (211 chars)

    Nice 2 story spacious home offering kitchen with stove and refrigerator, living room, and 3 bedrooms and 1 full bath. Would make a great first home or an investment opportunity as rental, currently being rented.

  17. 2026-01-16
    historical Expired 211-char remark
    Show marketing remark (211 chars)

    Nice 2 story spacious home offering kitchen with stove and refrigerator, living room, and 3 bedrooms and 1 full bath. Would make a great first home or an investment opportunity as rental, currently being rented.

  18. 2025-01-16
    listed $74,900 Active 211-char remark
    Show marketing remark (211 chars)

    Nice 2 story spacious home offering kitchen with stove and refrigerator, living room, and 3 bedrooms and 1 full bath. Would make a great first home or an investment opportunity as rental, currently being rented.

ⓘ 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
$1,246 · $104/mo
Projected year-2 tax
$1,246 · $104/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 ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$19,183
− Mortgage interest
−$4,196
− Property taxes
−$1,246
− Insurance
−$374
− Repairs & maintenance
−$1,535
− Management
−$1,535
− Depreciation
−$2,179
Taxable income
$8,119
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,949
After-tax cash flow
$6,872/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
Uniontown Area SD
NCES district ID
4224150
Math proficiency
27% ▼ -8.00%
Reading proficiency
49% ▼ -6.00%
Median HH income
$36,744
Composite
31.48/100
National rank
#5977
State rank
#392 of 539 in PA

Livability — Uniontown

Score
70/100
State rank
#750
US rank
#7482

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Uniontown, PA
Population (ZIP)
30,230

Population outlook (Fayette County) Hauer SSP2

Today (2025)
127,561 people
By 2030
123,206 · -3.4%
By 2040
113,232 · -11.2%
By 2050
103,468 · -18.9%
By 2075
83,185 · -34.8%
By 2100
62,384 · -51.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Black 7% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 8% Scotch-Irish 2% Iranian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Arabic 1%

Political lean MEDSL · Fayette

2024 margin
Solid R (+37.9) · D 30.8% · R 68.7%
2008→2024 swing
-37.5pp toward R · 2008: -0.4pp · 2024: -37.9pp
All cycles
2024: R+37.9 2020: R+33.5 2016: R+31.0 2012: R+8.3 2008: R+0.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -8.29%
Current HPI
210.1257
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
3 events — show timeline
  • 2026-01-18 Listed $74,900 West Penn MLS
  • 2026-01-16 Delisted West Penn MLS
  • 2025-01-16 Listed $74,900 West Penn MLS

Property tax history

+2.3%/yr

Latest (2026): $1,246 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…