CashFlowRE
Sign in Sign up
1615 Polk St
D Composite 44.13
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 +16.2/30.0
  • ARV discount +7.9/15.0
  • DSCR +5.0/10.0
  • 1% rule +4.6/10.0
  • Livability +4.0/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$132,000

1615 Polk St · Aliquippa, PA 15001
3 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 108 Days on market
Built 1936 8,712 sqft lot $131/sqft · at area comps Est $133k · at est.

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

Listing remarks MLS

Opportunity, space, and versatility come together in this one-and-a-half story home offering three bedrooms and two full baths. With a flexible layout that includes a convenient main-level bedroom, the home provides comfortable everyday living with room to make it your own. The main level features distinct living and dining areas that offer great flow for gatherings or quiet evenings at home. Downstairs, the finished basement adds valuable bonus space—perfect for a game room, hobby area, workshop, or additional living space—along with two separate storage rooms to keep everything organized. Outside is where this property truly stands out. Situated on a generous double lot, there is ample room for gardening, outdoor entertaining, pets, or simply enjoying the extra outdoor space. Car enthusiasts, hobbyists, or anyone needing additional storage will appreciate the two oversized detached garages, each equipped with automatic openers and offering excellent space for vehicles, tools, equipment, or recreational gear. Being sold as part of an estate and offered as-is, this property presents a great opportunity for buyers looking to bring their own updates and vision while taking advantage of the space, garage capacity, and unique features that are increasingly difficult to find.

Key facts

  • Main level bedroom
  • Double lot
  • Finished basement

Tags

MAIN LEVEL BEDROOMFINISHED BASEMENTDOUBLE LOTTWO OVERSIZED DETACHED GARAGES

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 $132k.

Deal economics

  • At list price, monthly cash flow is $70 ($836/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $127k (3.8% below list).
  • Recommended offer: $120k (9.0% below list) — sets the bar for market timing.
  • Cap rate 6.9% vs local median 4.3% in Aliquippa — 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 80/100 on livability (#216 in PA, #1,891 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F, employment F.
  • Aliquippa SD (suburban): math 4% / reading 19% proficiency, ranked #530 of 539 in PA (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Aliquippa El Sch (math 2% / reading 15%, grade F, #1,458 of 1,518 statewide, top 96%, 474 students, 86% FRL); Aliquippa Jshs (math 8% / reading 22%, grade F, #407 of 437 statewide, top 94%, 474 students, 88% FRL).
  • Market conditions: Rents rising (+2.0%/yr); 127 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 272 units permitted in Beaver County in 2024 (80 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $913 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Beaver County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($120k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $7k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $14k; list at $132k implies a 843% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1936 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,120 (9.0% below list)

Questions for the listing agent

  1. It's been on market 108 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1936 — 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. 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?
  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
0.96%
Cap rate
6.93%
Cash-on-cash
2.26%
DSCR
1.10
GRM
8.7

CMA / ARV

ARV (median comp)
$133,212
List price
$132,000
Delta
-0.91%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
411 Penn Ave 0.08mi 3/2.0 1,019 (+1%) 10mo $103,000 $101 82
1628 Filmore St 0.11mi 3/1.5 1,084 (+8%) 1mo $174,950 $161 80
1586 Jackson St 0.17mi 3/1.0 1,075 (+7%) 8mo $146,500 $136 74
1631 Mcminn St 0.33mi 2/2.0 (-1) 1,032 (+2%) 2mo $145,000 $141 70
2116 Mcminn St 0.65mi 3/1.0 994 (-1%) 1mo $119,000 $120 67
1716 Filmore St 0.18mi 4/1.5 (+1) 1,122 (+11%) 8mo $209,900 $187 59
104 Grand Ave 0.24mi 2/2.0 (-1) 884 (-12%) 5mo $138,000 $156 55
1823 Davidson St 0.44mi 2/2.0 (-1) 960 (-5%) 12mo $53,000 $55 53
1612 Main St 0.35mi 2/1.0 (-1) 1,152 (+14%) 5mo $89,000 $77 51
306 Pine Dr 0.63mi 3/1.5 1,080 (+7%) 13mo $195,000 $181 46
2013 Davidson St 0.52mi 2/2.0 (-1) 882 (-12%) 2mo $120,000 $136 44
1909 Main St 0.54mi 4/2.0 (+1) 1,120 (+11%) 7mo $170,000 $152 42

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 · 2.05% rent growth · sell at horizon

5-year hold
IRR
-13.8%
Equity multiple
0.51×
Total profit
$-18,121
Equity at exit
$19,682
10-year hold
IRR
-6.5%
Equity multiple
0.60×
Total profit
$-14,773
Equity at exit
$11,413

Cash invested: $36,960 (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 15001

Home prices YoY
-20.8%
Rents YoY
2.0%
Active inventory
127
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,269 high interval (Pro) →
Mortgage (P&I)
$692
Tax from tax record
$186 /mo · $2,230/yr
Insurance
$55
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$70

Break-even live

Break-even rent $1,181
Max offer price $132,000
Occupancy floor 90%

Sensitivity live

Price -10% $144 -5% $107 +0% $70 +5% $32 +10% $-5
Rent -10% $-31 -5% $20 +0% $70 +5% $120 +10% $170
Rate -1.0pp $136 -0.5pp $103 base $70 +0.5pp $35 +1.0pp $1

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
$33,000
Closing costs
$3,960
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1620 Polk St Aliquippa, PA 3.0 1.0 1124 $1,045 $0.93 3d 1 0.02mi
1108 Main St Aliquippa, PA 3.0 1.0 1352 $1,299 $0.96 3d 1 0.65mi
141 Carroll St Aliquippa, PA 2.0 1.0 704 $995 $1.41 3d 1 0.95mi
25 Mount Vernon Dr Aliquippa, PA 2.0 1.0 775 $775 $1.00 14d 1 1.01mi
190 Economy St Aliquippa, PA 2.0 1.0 1285 $1,200 $0.93 3d 1 1.07mi
629 Highland Ave Aliquippa, PA 3.0 1.0 1468 $700 $0.48 45d 1 1.11mi

Listing history 19 events

  1. 2026-06-21
    days on market $132,000 Active 108 DOM
  2. 2026-06-18
    days on market $132,000 Active 105 DOM
  3. 2026-06-17
    days on market $132,000 Active 104 DOM
  4. 2026-06-16
    days on market $132,000 Active 103 DOM
  5. 2026-06-15
    days on market $132,000 Active 102 DOM
  6. 2026-06-13
    days on market $132,000 Active 100 DOM
  7. 2026-06-09
    days on market $132,000 Active 96 DOM
  8. 2026-06-08
    days on market $132,000 Active 95 DOM
  9. 2026-06-07
    days on market $132,000 Active 94 DOM
  10. 2026-06-03
    days on market $132,000 Active 90 DOM
  11. 2026-06-02
    days on market $132,000 Active 89 DOM
  12. 2026-06-01
    days on market $132,000 Active 88 DOM
  13. 2026-05-31
    days on market $132,000 Active 87 DOM
  14. 2026-05-12
    price $132,000 1303-char remark
    Show marketing remark (1303 chars)

    Opportunity, space, and versatility come together in this one-and-a-half story home offering three bedrooms and two full baths. With a flexible layout that includes a convenient main-level bedroom, the home provides comfortable everyday living with room to make it your own. The main level features distinct living and dining areas that offer great flow for gatherings or quiet evenings at home. Downstairs, the finished basement adds valuable bonus space—perfect for a game room, hobby area, workshop, or additional living space—along with two separate storage rooms to keep everything organized. Outside is where this property truly stands out. Situated on a generous double lot, there is ample room for gardening, outdoor entertaining, pets, or simply enjoying the extra outdoor space. Car enthusiasts, hobbyists, or anyone needing additional storage will appreciate the two oversized detached garages, each equipped with automatic openers and offering excellent space for vehicles, tools, equipment, or recreational gear. Being sold as part of an estate and offered as-is, this property presents a great opportunity for buyers looking to bring their own updates and vision while taking advantage of the space, garage capacity, and unique features that are increasingly difficult to find.

  15. 2026-03-05
    listed $139,000 Active 1303-char remark
    Show marketing remark (1303 chars)

    Opportunity, space, and versatility come together in this one-and-a-half story home offering three bedrooms and two full baths. With a flexible layout that includes a convenient main-level bedroom, the home provides comfortable everyday living with room to make it your own. The main level features distinct living and dining areas that offer great flow for gatherings or quiet evenings at home. Downstairs, the finished basement adds valuable bonus space—perfect for a game room, hobby area, workshop, or additional living space—along with two separate storage rooms to keep everything organized. Outside is where this property truly stands out. Situated on a generous double lot, there is ample room for gardening, outdoor entertaining, pets, or simply enjoying the extra outdoor space. Car enthusiasts, hobbyists, or anyone needing additional storage will appreciate the two oversized detached garages, each equipped with automatic openers and offering excellent space for vehicles, tools, equipment, or recreational gear. Being sold as part of an estate and offered as-is, this property presents a great opportunity for buyers looking to bring their own updates and vision while taking advantage of the space, garage capacity, and unique features that are increasingly difficult to find.

  16. 2025-10-14
    price $139,000 821-char remark
    Show marketing remark (821 chars)

    This one-and-a-half story home offers three bedrooms and two full baths, including a main-level bedroom for added convenience. Open living room and dining room do provide distinctive gathering areas, while the finished basement expands your options for a game room, hobby space, or workshop. Two additional storage rooms can be found here too! Outside, the covered front porch overlooks a generous double lot—ideal for gardening, entertaining, or simply enjoying extra outdoor space. Two oversized detached garages, each with room for two vehicles and equipped with automatic openers, provide a rare find with four total garage spaces—perfect for car enthusiasts, hobbyists, or additional storage. Offered as part of an estate and being sold as-is, this property is ready for your personal updates and vision.

  17. 2025-09-11
    price $142,000 821-char remark
    Show marketing remark (821 chars)

    This one-and-a-half story home offers three bedrooms and two full baths, including a main-level bedroom for added convenience. Open living room and dining room do provide distinctive gathering areas, while the finished basement expands your options for a game room, hobby space, or workshop. Two additional storage rooms can be found here too! Outside, the covered front porch overlooks a generous double lot—ideal for gardening, entertaining, or simply enjoying extra outdoor space. Two oversized detached garages, each with room for two vehicles and equipped with automatic openers, provide a rare find with four total garage spaces—perfect for car enthusiasts, hobbyists, or additional storage. Offered as part of an estate and being sold as-is, this property is ready for your personal updates and vision.

  18. 2025-08-18
    listed $147,000 Active 821-char remark
    Show marketing remark (821 chars)

    This one-and-a-half story home offers three bedrooms and two full baths, including a main-level bedroom for added convenience. Open living room and dining room do provide distinctive gathering areas, while the finished basement expands your options for a game room, hobby space, or workshop. Two additional storage rooms can be found here too! Outside, the covered front porch overlooks a generous double lot—ideal for gardening, entertaining, or simply enjoying extra outdoor space. Two oversized detached garages, each with room for two vehicles and equipped with automatic openers, provide a rare find with four total garage spaces—perfect for car enthusiasts, hobbyists, or additional storage. Offered as part of an estate and being sold as-is, this property is ready for your personal updates and vision.

  19. 1972-03-01
    soldstatus $14,000

ⓘ 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
$2,230 · $186/mo
Projected year-2 tax
$2,230 · $186/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 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
$15,232
− Mortgage interest
−$7,394
− Property taxes
−$2,230
− Insurance
−$660
− Repairs & maintenance
−$1,219
− Management
−$1,219
− Depreciation
−$3,840
Taxable loss
−$1,329
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$319
After-tax cash flow
$1,155/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
Aliquippa SD
NCES district ID
4202130
Math proficiency
4% ▼ -9.00%
Reading proficiency
19% ▼ -10.00%
Median HH income
$31,613
Composite
9.05/100
National rank
#9874
State rank
#530 of 539 in PA

Livability — Aliquippa

Score
80/100
State rank
#216
US rank
#1891

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Aliquippa, PA
County
Beaver County · 116,001 people
City population
31,976
Metro
Pittsburgh, PA
Population (ZIP)
31,976
Household income
$70,985
Rent vs Own
24.4% rent · 75.6% own
Severe rent burden
720.0

Population outlook (Beaver County) Hauer SSP2

Today (2025)
164,976 people
By 2030
161,449 · -2.1%
By 2040
151,752 · -8.0%
By 2050
141,155 · -14.4%
By 2075
118,142 · -28.4%
By 2100
91,740 · -44.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 13% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Romanian 6% Serbian 2% Subsaharan African 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Other Indo-European 2% Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Beaver

2024 margin
Strong R (+20.7) · D 39.2% · R 59.9%
2008→2024 swing
-17.9pp toward R · 2008: -2.8pp · 2024: -20.7pp
All cycles
2024: R+20.7 2020: R+17.7 2016: R+20.1 2012: R+6.6 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -65.21%
Current HPI
247.7251
Rent YoY
▲ 2.05%
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

+842.9% since first listed
6 events — show timeline
  • 2026-05-12 Price Changed $132,000 West Penn MLS
  • 2026-03-05 Listed $139,000 West Penn MLS
  • 2025-10-14 Price Changed $139,000 West Penn MLS
  • 2025-09-11 Price Changed $142,000 West Penn MLS
  • 2025-08-18 Listed $147,000 West Penn MLS
  • 1972-03-01 Sold (Public Records) $14,000 Public Records

Property tax history

+1.4%/yr

Latest (2026): $2,230 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…