CashFlowRE
Sign in Sign up
52 S Mount Vernon Ave
C+ Composite 64.24
Why this score? — see what drove the C+ 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 +27.3/30.0
  • DSCR +9.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • 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

$105,000

52 S Mount Vernon Ave · Uniontown, PA 15401
4 bd · 2.0 ba · 2,658 sqft · SingleFamily public records · 237 Days on market
Built 1850 7,540 sqft lot $40/sqft · 61% below area

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

Listing remarks MLS

Step back in time with this stunning 1850 brick home that blends timeless character with everyday comfort. Nestled on a corner lot, this 4-bedroom, 2-bath gem offers a perfect mix of history, charm, and potential. From the moment you enter, you'll be captivated by the grand staircase, which gracefully curves at the top--a true centerpiece that adds elegance and architectural flair. High ceilings with many original details provide a sense of warmth and welcome. Whether you are looking to restore its historic beauty or add your personal touch, this home is a rare opportunity to own a piece of the past. Don't miss your chance to make it yours!

Key facts

  • 1850 brick home
  • Grand staircase
  • Original details

Tags

1850 BRICK HOMECORNER LOTGRAND STAIRCASEHIGH CEILINGSORIGINAL DETAILS

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 4-bed/2.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $305 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $92k (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: 146 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $726 of loan paydown is wiped out by about $3k 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 $29k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 237 days — a 12% lower offer ($92k) 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 1850 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $92,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 237 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 1850 — 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
1.24%
Cap rate
9.77%
Cash-on-cash
12.43%
DSCR
1.55
GRM
6.7

CMA / ARV

ARV (median comp)
$270,000
List price
$105,000
Delta
-61.11%
Verdict
UNDERPRICED
Comps
15 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
2.1%
Equity multiple
1.08×
Total profit
$2,404
Equity at exit
$15,656
10-year hold
IRR
11.7%
Equity multiple
1.92×
Total profit
$27,146
Equity at exit
$9,078

Cash invested: $29,400 (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
146
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,300 medium interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$128 /mo · $1,533/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$305

Break-even live

Break-even rent $914
Max offer price $105,000
Occupancy floor 72%

Sensitivity live

Price -10% $364 -5% $334 +0% $305 +5% $275 +10% $245
Rent -10% $202 -5% $253 +0% $305 +5% $356 +10% $407
Rate -1.0pp $357 -0.5pp $331 base $305 +0.5pp $277 +1.0pp $250

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
$26,250
Closing costs
$3,150
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
41 E Kerr St Uniontown, PA 5.0 2.0 2915 $1,100 $0.38 44d 1 0.92mi
14 Leith St Uniontown, PA 4.0 2.0 1848 $1,600 $0.87 44d 1 1.06mi

Listing history 10 events

  1. 2026-06-09
    days on market $105,000 Active 237 DOM
  2. 2026-06-08
    days on market $105,000 Active 236 DOM
  3. 2026-06-08
    days on market $105,000 Active 235 DOM
  4. 2026-06-07
    days on market $105,000 Active 234 DOM
  5. 2026-06-04
    days on market $105,000 Active 231 DOM
  6. 2026-06-02
    days on market $105,000 Active 230 DOM
  7. 2026-06-01
    days on market $105,000 Active 229 DOM
  8. 2026-05-31
    days on market $105,000 Active 228 DOM
  9. 2025-11-18
    status Active 648-char remark
    Show marketing remark (648 chars)

    Step back in time with this stunning 1850 brick home that blends timeless character with everyday comfort. Nestled on a corner lot, this 4-bedroom, 2-bath gem offers a perfect mix of history, charm, and potential. From the moment you enter, you'll be captivated by the grand staircase, which gracefully curves at the top--a true centerpiece that adds elegance and architectural flair. High ceilings with many original details provide a sense of warmth and welcome. Whether you are looking to restore its historic beauty or add your personal touch, this home is a rare opportunity to own a piece of the past. Don't miss your chance to make it yours!

  10. 2025-06-11
    listed $105,000 Active 648-char remark
    Show marketing remark (648 chars)

    Step back in time with this stunning 1850 brick home that blends timeless character with everyday comfort. Nestled on a corner lot, this 4-bedroom, 2-bath gem offers a perfect mix of history, charm, and potential. From the moment you enter, you'll be captivated by the grand staircase, which gracefully curves at the top--a true centerpiece that adds elegance and architectural flair. High ceilings with many original details provide a sense of warmth and welcome. Whether you are looking to restore its historic beauty or add your personal touch, this home is a rare opportunity to own a piece of the past. Don't miss your chance to make it yours!

ⓘ 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
$1,533 · $128/mo
Projected year-2 tax
$1,596 · $133/mo
Expected delta
+$63/yr (+$5/mo · 4.1%)

ⓘ 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 · 19 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
$15,596
− Mortgage interest
−$5,882
− Property taxes
−$1,533
− Insurance
−$525
− Repairs & maintenance
−$1,248
− Management
−$1,248
− Depreciation
−$3,055
Taxable income
$2,107
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$506
After-tax cash flow
$3,150/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

2 events — show timeline
  • 2025-11-18 Relisted West Penn MLS
  • 2025-06-11 Listed $105,000 West Penn MLS

Property tax history

+2.3%/yr

Latest (2026): $1,533 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…