CashFlowRE
Sign in Sign up
1710 Raymond Ave
D+ Composite 46.72
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 +14.8/30.0
  • ARV discount +7.5/15.0
  • Schools +4.9/10.0
  • DSCR +4.5/10.0
  • 1% rule +4.4/10.0
  • Rent growth +4.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$114,800

1710 Raymond Ave · Latrobe, PA 15650
2 bd · 1.5 ba · 1,568 sqft · Other public records · 232 Days on market
Built 1940 5,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming 2-bedroom raised ranch in Latrobe! The main level features beautiful hardwood floors throughout, a spacious living room with access to a side deck offering a full view of Latrobe, and an updated, fully equipped eat-in kitchen complete with stainless steel appliances and a convenient pantry. Two generous bedrooms and a full bath complete the main floor. The finished basement adds even more living space with a cozy family room featuring new carpet, a laundry room, half bath, and additional 11x10 storage room. Off the family room is a sliding glass door leading to a 16x11 screened-in porch, perfect for relaxing or entertaining. Pull-down attic access provides plenty of extra storage. Outside, you’ll find a driveway with off-street parking plus an additional parking space off the alley and a storage shed for all your outdoor needs. Move-in ready and full of comfort, space, and functionality! All listing info deemed reliable, but not guaranteed.

Key facts

  • Finished basement
  • Cozy family room
  • Hardwood floors

Tags

HARDWOOD FLOORSSPACIOUS LIVING ROOMUPDATED EAT-IN KITCHENSTAINLESS STEEL APPLIANCESFINISHED BASEMENTCOZY FAMILY ROOM

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/1.5-bath other listed at $115k.

Deal economics

  • At list price, monthly cash flow is $32 ($389/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 $107k (6.4% below list).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 81/100 on livability (#181 in PA, #1,511 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Greater Latrobe SD (suburban): math 52% / reading 62% proficiency, ranked #94 of 539 in PA (top 17%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+6.2%/yr); 110 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 $794 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • It's been on market 232 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 31y ago 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.
  • Current owner paid $45k; list at $115k implies a 155% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $101,024 (12.0% below list)

Questions for the listing agent

  1. It's been on market 232 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. Schools are B-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?
  6. 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?
  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
0.94%
Cap rate
6.63%
Cash-on-cash
1.21%
DSCR
1.05
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.19% rent growth · sell at horizon

5-year hold
IRR
-10.7%
Equity multiple
0.60×
Total profit
$-12,948
Equity at exit
$17,117
10-year hold
IRR
2.7%
Equity multiple
1.22×
Total profit
$7,103
Equity at exit
$9,926

Cash invested: $32,144 (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 15650

Rents YoY
6.2%
Active inventory
110
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,075 medium interval (Pro) →
Mortgage (P&I)
$602
Tax from tax record
$167 /mo · $2,000/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$32

Break-even live

Break-even rent $1,034
Max offer price $114,800
Occupancy floor 92%

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
$28,700
Closing costs
$3,444
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
26 E 1st Ave Latrobe, PA 2.0 1.0 1200 $1,100 $0.92 1d 1 1.03mi

Listing history 20 events

  1. 2026-06-09
    days on market $114,800 Active 232 DOM
  2. 2026-06-08
    days on market $114,800 Active 231 DOM
  3. 2026-06-07
    days on market $114,800 Active 230 DOM
  4. 2026-06-05
    days on market $114,800 Active 227 DOM
  5. 2026-06-03
    days on market $114,800 Active 226 DOM
  6. 2026-06-02
    days on market $114,800 Active 225 DOM
  7. 2026-06-01
    days on market $114,800 Active 224 DOM
  8. 2026-05-31
    days on market $114,800 Active 223 DOM
  9. 2026-05-15
    price $114,800 985-char remark
    Show marketing remark (985 chars)

    Welcome to this charming 2-bedroom raised ranch in Latrobe! The main level features beautiful hardwood floors throughout, a spacious living room with access to a side deck offering a full view of Latrobe, and an updated, fully equipped eat-in kitchen complete with stainless steel appliances and a convenient pantry. Two generous bedrooms and a full bath complete the main floor. The finished basement adds even more living space with a cozy family room featuring new carpet, a laundry room, half bath, and additional 11x10 storage room. Off the family room is a sliding glass door leading to a 16x11 screened-in porch, perfect for relaxing or entertaining. Pull-down attic access provides plenty of extra storage. Outside, you’ll find a driveway with off-street parking plus an additional parking space off the alley and a storage shed for all your outdoor needs. Move-in ready and full of comfort, space, and functionality! All listing info deemed reliable, but not guaranteed.

  10. 2026-03-16
    price $114,900 985-char remark
    Show marketing remark (985 chars)

    Welcome to this charming 2-bedroom raised ranch in Latrobe! The main level features beautiful hardwood floors throughout, a spacious living room with access to a side deck offering a full view of Latrobe, and an updated, fully equipped eat-in kitchen complete with stainless steel appliances and a convenient pantry. Two generous bedrooms and a full bath complete the main floor. The finished basement adds even more living space with a cozy family room featuring new carpet, a laundry room, half bath, and additional 11x10 storage room. Off the family room is a sliding glass door leading to a 16x11 screened-in porch, perfect for relaxing or entertaining. Pull-down attic access provides plenty of extra storage. Outside, you’ll find a driveway with off-street parking plus an additional parking space off the alley and a storage shed for all your outdoor needs. Move-in ready and full of comfort, space, and functionality! All listing info deemed reliable, but not guaranteed.

  11. 2025-10-20
    listed $119,900 Active 985-char remark
    Show marketing remark (985 chars)

    Welcome to this charming 2-bedroom raised ranch in Latrobe! The main level features beautiful hardwood floors throughout, a spacious living room with access to a side deck offering a full view of Latrobe, and an updated, fully equipped eat-in kitchen complete with stainless steel appliances and a convenient pantry. Two generous bedrooms and a full bath complete the main floor. The finished basement adds even more living space with a cozy family room featuring new carpet, a laundry room, half bath, and additional 11x10 storage room. Off the family room is a sliding glass door leading to a 16x11 screened-in porch, perfect for relaxing or entertaining. Pull-down attic access provides plenty of extra storage. Outside, you’ll find a driveway with off-street parking plus an additional parking space off the alley and a storage shed for all your outdoor needs. Move-in ready and full of comfort, space, and functionality! All listing info deemed reliable, but not guaranteed.

  12. 2017-03-17
    soldstatus $45,000
  13. 2016-02-22
    historical Withdrawn 75-char remark
    Show marketing remark (75 chars)

    REO Foreclosure property sold "as is" without repair or warranty.

  14. 2016-02-08
    price $32,700 75-char remark
    Show marketing remark (75 chars)

    REO Foreclosure property sold "as is" without repair or warranty.

  15. 2016-01-06
    price $42,700 75-char remark
    Show marketing remark (75 chars)

    REO Foreclosure property sold "as is" without repair or warranty.

  16. 2015-12-03
    listed $47,700 Active 75-char remark
    Show marketing remark (75 chars)

    REO Foreclosure property sold "as is" without repair or warranty.

  17. 2013-10-31
    listed $89,900
  18. 2012-10-31
    listed $109,900
  19. 1995-12-29
    soldstatus $61,000
  20. 1995-11-16
    listed $64,900

ⓘ 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
$2,000 · $167/mo
Projected year-2 tax
$2,000 · $167/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 ≥94°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
$12,895
− Mortgage interest
−$6,431
− Property taxes
−$2,000
− Insurance
−$574
− Repairs & maintenance
−$1,032
− Management
−$1,032
− Depreciation
−$3,340
Taxable loss
−$1,512
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$363
After-tax cash flow
$752/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
Greater Latrobe SD
NCES district ID
4210980
Math proficiency
52% ▼ -10.00%
Reading proficiency
62% ▼ -17.00%
Median HH income
$53,111
Composite
48.85/100
National rank
#2087
State rank
#94 of 539 in PA

Livability — Latrobe

Score
81/100
State rank
#181
US rank
#1511

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Latrobe, PA
County
Westmoreland County · 183,777 people
City population
26,312
Metro
Pittsburgh, PA
Population (ZIP)
26,312
Household income
$63,305
Rent vs Own
25.6% rent · 74.4% own
Severe rent burden
714.0

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 3%
Common ancestry
Romanian 10% Slovak 2% Scotch-Irish 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 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
▼ -119.30%
Current HPI
152.0097
Rent YoY
▲ 6.19%
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

+76.9% since first listed
12 events — show timeline
  • 2026-05-15 Price Changed $114,800 West Penn MLS
  • 2026-03-16 Price Changed $114,900 West Penn MLS
  • 2025-10-20 Listed $119,900 West Penn MLS
  • 2017-03-17 Sold (Public Records) $45,000 Public Records
  • 2016-02-22 Delisted West Penn MLS
  • 2016-02-08 Price Changed $32,700 West Penn MLS
  • 2016-01-06 Price Changed $42,700 West Penn MLS
  • 2015-12-03 Listed $47,700 West Penn MLS
  • 2013-10-31 Listed $89,900 West Penn MLS
  • 2012-10-31 Listed $109,900 West Penn MLS
  • 1995-12-29 Sold (MLS) $61,000 West Penn MLS
  • 1995-11-16 Listed $64,900 West Penn MLS

Property tax history

+1.3%/yr

Latest (2026): $2,000 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…