CashFlowRE
Sign in Sign up
215 N 4th St
B Composite 70.4
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 +4.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$59,000

215 N 4th St · Youngwood, PA 15697
4 bd · 1.5 ba · 1,560 sqft · Other · 74 Days on market
Built 1920 5,998 sqft lot ↓ 19% since listing

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

Listing remarks MLS

AUCTION-HOME CANNOT BE SHOWN - This colonial style single family home offers 3 bedrooms and 1.5 bathrooms with approximately 1560 square feet of living space on a 0.14 acre lot. The foreclosure deed has been recorded, allowing for shorter closing timelines. No Buyer Premium on this property. The seller has closing representation in this transaction. The buyer has the right to select their own title/closing company, or may use the sellers title company. The buyer is responsible for all closing costs in this transaction. In the event the buyer chooses their own title/closing company, the buyer will be responsible for additional costs for coordinating the closing that are completed by the sellers title company. It is a criminal offense to trespass on this property. NO TRESPASSING. HOME IS VACANT.

Key facts

  • Covered front porch
  • Finished attic
  • Separate dining room

Tags

FINISHED ATTICEAT IN KITCHENSEPARATE DINING ROOMCOVERED FRONT PORCHCOVERED BACK PORCH

Property features AI

Finance

  • Financial info: Assessed value listed at $14,310; Annual tax approximately $2,012

Exterior

  • Home design: 2-story brick house; Resale property
  • Construction: Brick construction
  • Exterior features: Lot approximately 0.1377 acres (about 6,098 sq ft)

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: Basement

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/1.5-bath other listed at $59k.

Deal economics

  • At list price, monthly cash flow is $680 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $59k).
  • Recommended offer: $55k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#1,463 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, schools F, amenities F.
  • Hempfield Area SD (suburban): math 50% / reading 64% proficiency, ranked #90 of 539 in PA (top 17%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 28 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 415 units permitted in Westmoreland County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $408 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Westmoreland 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 $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 30y ago; this cycle's ask has dropped $40k (40%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $55,460 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
2.54%
Cap rate
20.12%
Cash-on-cash
49.38%
DSCR
3.20
GRM
3.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
47.1%
Equity multiple
3.05×
Total profit
$33,818
Equity at exit
$8,797
10-year hold
IRR
52.8%
Equity multiple
6.18×
Total profit
$85,533
Equity at exit
$5,101

Cash invested: $16,520 (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 15697

Home prices YoY
-17.3%
Active inventory
28
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,500 medium interval (Pro) →
Mortgage (P&I)
$309
Tax from tax record
$171 /mo · $2,055/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$680

Break-even live

Break-even rent $640
Max offer price $59,000
Occupancy floor 50%

Sensitivity live

Price -10% $713 -5% $696 +0% $680 +5% $663 +10% $646
Rent -10% $561 -5% $621 +0% $680 +5% $739 +10% $798
Rate -1.0pp $709 -0.5pp $695 base $680 +0.5pp $664 +1.0pp $649

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
$14,750
Closing costs
$1,770
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
202 S 3rd St Youngwood, PA 4.0 2.0 1596 $1,500 $0.94 24d 1 0.47mi

Listing history 22 events

  1. 2026-05-01
    status Pending
  2. 2026-04-29
    price $59,000
  3. 2026-04-21
    price $65,000
  4. 2026-04-13
    price $69,000
  5. 2026-03-30
    price $74,000
  6. 2026-03-20
    price $79,000
  7. 2026-03-12
    price $84,000
  8. 2026-03-07
    price $89,000
  9. 2026-02-25
    price $94,000
  10. 2026-02-16
    listed $99,000 Active
  11. 2026-02-10
    soldstatus $54,400 Closed 804-char remark
    Show marketing remark (804 chars)

    AUCTION-HOME CANNOT BE SHOWN - This colonial style single family home offers 3 bedrooms and 1.5 bathrooms with approximately 1560 square feet of living space on a 0.14 acre lot. The foreclosure deed has been recorded, allowing for shorter closing timelines. No Buyer Premium on this property. The seller has closing representation in this transaction. The buyer has the right to select their own title/closing company, or may use the sellers title company. The buyer is responsible for all closing costs in this transaction. In the event the buyer chooses their own title/closing company, the buyer will be responsible for additional costs for coordinating the closing that are completed by the sellers title company. It is a criminal offense to trespass on this property. NO TRESPASSING. HOME IS VACANT.

  12. 2026-01-03
    status Pending 804-char remark
    Show marketing remark (804 chars)

    AUCTION-HOME CANNOT BE SHOWN - This colonial style single family home offers 3 bedrooms and 1.5 bathrooms with approximately 1560 square feet of living space on a 0.14 acre lot. The foreclosure deed has been recorded, allowing for shorter closing timelines. No Buyer Premium on this property. The seller has closing representation in this transaction. The buyer has the right to select their own title/closing company, or may use the sellers title company. The buyer is responsible for all closing costs in this transaction. In the event the buyer chooses their own title/closing company, the buyer will be responsible for additional costs for coordinating the closing that are completed by the sellers title company. It is a criminal offense to trespass on this property. NO TRESPASSING. HOME IS VACANT.

  13. 2025-12-17
    price $54,400 804-char remark
    Show marketing remark (804 chars)

    AUCTION-HOME CANNOT BE SHOWN - This colonial style single family home offers 3 bedrooms and 1.5 bathrooms with approximately 1560 square feet of living space on a 0.14 acre lot. The foreclosure deed has been recorded, allowing for shorter closing timelines. No Buyer Premium on this property. The seller has closing representation in this transaction. The buyer has the right to select their own title/closing company, or may use the sellers title company. The buyer is responsible for all closing costs in this transaction. In the event the buyer chooses their own title/closing company, the buyer will be responsible for additional costs for coordinating the closing that are completed by the sellers title company. It is a criminal offense to trespass on this property. NO TRESPASSING. HOME IS VACANT.

  14. 2025-10-23
    price $92,400 804-char remark
    Show marketing remark (804 chars)

    AUCTION-HOME CANNOT BE SHOWN - This colonial style single family home offers 3 bedrooms and 1.5 bathrooms with approximately 1560 square feet of living space on a 0.14 acre lot. The foreclosure deed has been recorded, allowing for shorter closing timelines. No Buyer Premium on this property. The seller has closing representation in this transaction. The buyer has the right to select their own title/closing company, or may use the sellers title company. The buyer is responsible for all closing costs in this transaction. In the event the buyer chooses their own title/closing company, the buyer will be responsible for additional costs for coordinating the closing that are completed by the sellers title company. It is a criminal offense to trespass on this property. NO TRESPASSING. HOME IS VACANT.

  15. 2025-04-07
    listed $93,600 Active 804-char remark
    Show marketing remark (804 chars)

    AUCTION-HOME CANNOT BE SHOWN - This colonial style single family home offers 3 bedrooms and 1.5 bathrooms with approximately 1560 square feet of living space on a 0.14 acre lot. The foreclosure deed has been recorded, allowing for shorter closing timelines. No Buyer Premium on this property. The seller has closing representation in this transaction. The buyer has the right to select their own title/closing company, or may use the sellers title company. The buyer is responsible for all closing costs in this transaction. In the event the buyer chooses their own title/closing company, the buyer will be responsible for additional costs for coordinating the closing that are completed by the sellers title company. It is a criminal offense to trespass on this property. NO TRESPASSING. HOME IS VACANT.

  16. 2017-07-03
    soldstatus $100,000
  17. 2017-06-30
    soldstatus $100,000 Sold 267-char remark
    Show marketing remark (267 chars)

    2 STORY ALL BRICK 4-5 BEDROOM HOME, FINISHED ATTIC . LARGE EAT IN KITCHEN, SEPERATE DINING ROOM, MUD ROOM. HAS NEWER FURNACE AND CENTRAL AIR 1 YEAR OLD. LARGE COVERED FRONT PORCH, 5 CAR OFF STREET PARKING. LARGE COVERED FRONT PORCH. EASY ACCESS TO ALL MAJOR HIGHWAYS.

  18. 2017-05-15
    historical Contingent 267-char remark
    Show marketing remark (267 chars)

    2 STORY ALL BRICK 4-5 BEDROOM HOME, FINISHED ATTIC . LARGE EAT IN KITCHEN, SEPERATE DINING ROOM, MUD ROOM. HAS NEWER FURNACE AND CENTRAL AIR 1 YEAR OLD. LARGE COVERED FRONT PORCH, 5 CAR OFF STREET PARKING. LARGE COVERED FRONT PORCH. EASY ACCESS TO ALL MAJOR HIGHWAYS.

  19. 2017-04-20
    listed $104,900 Active 267-char remark
    Show marketing remark (267 chars)

    2 STORY ALL BRICK 4-5 BEDROOM HOME, FINISHED ATTIC . LARGE EAT IN KITCHEN, SEPERATE DINING ROOM, MUD ROOM. HAS NEWER FURNACE AND CENTRAL AIR 1 YEAR OLD. LARGE COVERED FRONT PORCH, 5 CAR OFF STREET PARKING. LARGE COVERED FRONT PORCH. EASY ACCESS TO ALL MAJOR HIGHWAYS.

  20. 2003-05-01
    soldstatus $82,000
  21. 1997-03-07
    soldstatus $68,000
  22. 1996-12-08
    listed $73,000

ⓘ 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
$2,055 · $171/mo
Projected year-2 tax
$2,055 · $171/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 · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$18,000
− Mortgage interest
−$3,305
− Property taxes
−$2,055
− Insurance
−$295
− Repairs & maintenance
−$1,440
− Management
−$1,440
− Depreciation
−$1,716
Taxable income
$7,749
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,860
After-tax cash flow
$6,298/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
Hempfield Area SD
NCES district ID
4211760
Math proficiency
50% ▼ -11.00%
Reading proficiency
64% ▼ -12.00%
Median HH income
$54,928
Composite
49.01/100
National rank
#2066
State rank
#90 of 539 in PA

Livability — Youngwood

Score
60/100
State rank
#1463
US rank
#18873

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Youngwood, PA
City population
2,906
Population (ZIP)
2,906

Population outlook (Westmoreland County) Hauer SSP2

Today (2025)
342,555 people
By 2030
331,717 · -3.2%
By 2040
304,976 · -11.0%
By 2050
277,444 · -19.0%
By 2075
224,607 · -34.4%
By 2100
171,084 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 5%
Common ancestry
Romanian 11% Iranian 4% Italian 3%
Foreign-born
0%
Languages at home
99% English-only · Other Indo-European 1%

Political lean MEDSL · Westmoreland

2024 margin
Strong R (+28.4) · D 35.4% · R 63.9%
2008→2024 swing
-11.7pp toward R · 2008: -16.7pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+28.3 2016: R+31.3 2012: R+23.7 2008: R+16.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -31.15%
Current HPI
149.3045
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

-19.2% since first listed
22 events — show timeline
  • 2026-05-01 Pending West Penn MLS
  • 2026-04-29 Price Changed $59,000 West Penn MLS
  • 2026-04-21 Price Changed $65,000 West Penn MLS
  • 2026-04-13 Price Changed $69,000 West Penn MLS
  • 2026-03-30 Price Changed $74,000 West Penn MLS
  • 2026-03-20 Price Changed $79,000 West Penn MLS
  • 2026-03-12 Price Changed $84,000 West Penn MLS
  • 2026-03-07 Price Changed $89,000 West Penn MLS
  • 2026-02-25 Price Changed $94,000 West Penn MLS
  • 2026-02-16 Listed $99,000 West Penn MLS
  • 2026-02-10 Sold (MLS) $54,400 BRIGHT MLS
  • 2026-01-03 Pending BRIGHT MLS
  • 2025-12-17 Price Changed $54,400 BRIGHT MLS
  • 2025-10-23 Price Changed $92,400 BRIGHT MLS
  • 2025-04-07 Listed $93,600 BRIGHT MLS
  • 2017-07-03 Sold (Public Records) $100,000 Public Records
  • 2017-06-30 Sold (MLS) $100,000 West Penn MLS
  • 2017-05-15 Contingent West Penn MLS
  • 2017-04-20 Listed $104,900 West Penn MLS
  • 2003-05-01 Sold (Public Records) $82,000 Public Records
  • 1997-03-07 Sold (MLS) $68,000 West Penn MLS
  • 1996-12-08 Listed $73,000 West Penn MLS

Property tax history

+2.2%/yr

Latest (2026): $2,055 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…