CashFlowRE
Sign in Sign up
137 Vine St
D Composite 44.64
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).

  • ARV discount +15.0/15.0
  • Cash flow +9.6/30.0
  • Schools +5.3/10.0
  • Livability +4.2/5.0
  • 1% rule +3.4/10.0
  • DSCR +2.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Appreciation +0.0/10.0

$249,900

137 Vine St · Canonsburg, PA 15317
3 bd · 2.0 ba · 3,416 sqft · SingleFamily public records · 160 Days on market
Built 1905 5,558 sqft lot $73/sqft · 47% below area Est $471k · 47% under ↓ 19% since listing

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

Listing remarks MLS

Prepare to be delighted by the unexpected spaciousness of this unique gem. It features three bedrooms, two full bathrooms, main floor laundry, and a expansive family room with a cozy fireplace that invites warm evenings. But there's even more to discover! The fantastic eat-in kitchen is perfect for your culinary adventures, and just off the entryway, you'll find a den with charming rustic barn doors—a versatile space that can serve as your home office or a creative nook. The outdoor patio is ideal for hosting family gatherings, and you'll have ample parking with an oversized two-car integral garage and a large driveway.

Key facts

  • Ample parking
  • Eat-in kitchen
  • Cozy fireplace

Tags

EXPANSIVE FAMILY ROOMCOZY FIREPLACEEAT-IN KITCHENDEN WITH RUSTIC BARN DOORSOUTDOOR PATIOAMPLE PARKING

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/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-167 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $220k (11.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (15.7% below list).
  • Recommended offer: $211k (15.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 4.1% in Canonsburg — 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 83/100 on livability (#127 in PA, #997 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety D+, amenities F.
  • Canon-Mcmillan SD (suburban): math 49% / reading 72% proficiency, ranked #66 of 539 in PA (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
  • Zoned schools: Canonsburg Ms (math 37% / reading 71%, grade B-, #82 of 512 statewide, top 16%, 777 students, 26% FRL); Canon-Mcmillan Shs (math 83%, 1,655 students, 26% FRL).
  • Market conditions: Rents soft (-2.3%/yr); 196 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 489 units permitted in Washington County in 2024 (30 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Washington County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 160 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y 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.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $210,686 (15.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 160 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Built in 1905 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 A-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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.84%
Cap rate
5.49%
Cash-on-cash
-2.86%
DSCR
0.87
GRM
9.9

CMA / ARV

ARV (median comp)
$470,756
List price
$249,900
Delta
-46.92%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
236 W Pike St 0.59mi 4/5.0 (+1) 3,268 (-4%) 20mo $500,000 $153 32

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-24.7%
Equity multiple
0.18×
Total profit
$-57,211
Equity at exit
$37,261
10-year hold
IRR
-33.8%
Equity multiple
-0.24×
Total profit
$-86,987
Equity at exit
$21,607

Cash invested: $69,972 (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 15317

Home prices YoY
-30.2%
Rents YoY
-2.3%
Active inventory
196
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,107 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$417 /mo · $5,002/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$442
Net cashflow
$-167

Break-even live

Break-even rent $2,318
Max offer price $220,395
Occupancy floor

Sensitivity live

Price -10% $-26 -5% $-96 +0% $-167 +5% $-238 +10% $-308
Rent -10% $-333 -5% $-250 +0% $-167 +5% $-84 +10% $-1
Rate -1.0pp $-41 -0.5pp $-103 base $-167 +0.5pp $-232 +1.0pp $-298

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
$62,475
Closing costs
$7,497
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
437 Greenwood Dr Canonsburg, PA 3.0 3.5 2382 $2,500 $1.05 14d 1 0.71mi

Listing history 33 events

  1. 2026-06-21
    days on market $249,900 Active 160 DOM
  2. 2026-06-18
    days on market $249,900 Active 157 DOM
  3. 2026-06-17
    days on market $249,900 Active 156 DOM
  4. 2026-06-16
    days on market $249,900 Active 155 DOM
  5. 2026-06-15
    days on market $249,900 Active 154 DOM
  6. 2026-06-13
    days on market $249,900 Active 152 DOM
  7. 2026-06-09
    days on market $249,900 Active 148 DOM
  8. 2026-06-08
    days on market $249,900 Active 147 DOM
  9. 2026-06-07
    days on market $249,900 Active 146 DOM
  10. 2026-06-03
    days on market $249,900 Active 142 DOM
  11. 2026-06-02
    days on market $249,900 Active 141 DOM
  12. 2026-06-01
    days on market $249,900 Active 140 DOM
  13. 2026-05-31
    days on market $249,900 Active 139 DOM
  14. 2026-04-03
    status Active 636-char remark
    Show marketing remark (636 chars)

    Prepare to be delighted by the unexpected spaciousness of this unique gem. It features three bedrooms, two full bathrooms, main floor laundry, and a expansive family room with a cozy fireplace that invites warm evenings. But there's even more to discover! The fantastic eat-in kitchen is perfect for your culinary adventures, and just off the entryway, you'll find a den with charming rustic barn doors—a versatile space that can serve as your home office or a creative nook. The outdoor patio is ideal for hosting family gatherings, and you'll have ample parking with an oversized two-car integral garage and a large driveway.

  15. 2026-03-27
    historical Contingent 636-char remark
    Show marketing remark (636 chars)

    Prepare to be delighted by the unexpected spaciousness of this unique gem. It features three bedrooms, two full bathrooms, main floor laundry, and a expansive family room with a cozy fireplace that invites warm evenings. But there's even more to discover! The fantastic eat-in kitchen is perfect for your culinary adventures, and just off the entryway, you'll find a den with charming rustic barn doors—a versatile space that can serve as your home office or a creative nook. The outdoor patio is ideal for hosting family gatherings, and you'll have ample parking with an oversized two-car integral garage and a large driveway.

  16. 2026-01-12
    listed $249,900 Active 636-char remark
    Show marketing remark (636 chars)

    Prepare to be delighted by the unexpected spaciousness of this unique gem. It features three bedrooms, two full bathrooms, main floor laundry, and a expansive family room with a cozy fireplace that invites warm evenings. But there's even more to discover! The fantastic eat-in kitchen is perfect for your culinary adventures, and just off the entryway, you'll find a den with charming rustic barn doors—a versatile space that can serve as your home office or a creative nook. The outdoor patio is ideal for hosting family gatherings, and you'll have ample parking with an oversized two-car integral garage and a large driveway.

  17. 2026-01-05
    historical Expired 668-char remark
    Show marketing remark (668 chars)

    Prepare to be delighted by the unexpected spaciousness of this unique gem. It features three bedrooms, two full bathrooms, main floor laundry, and a expansive family room with a cozy fireplace that invites warm evenings. But there's even more to discover! The fantastic eat-in kitchen is perfect for your culinary adventures, and just off the entryway, you'll find a den with charming rustic barn doors—a versatile space that can serve as your home office or a creative nook. The outdoor patio is ideal for hosting family gatherings, and you'll have ample parking with an oversized two-car integral garage and a large driveway. Plus, a home warranty is included!

  18. 2025-10-10
    price $274,900 668-char remark
    Show marketing remark (668 chars)

    Prepare to be delighted by the unexpected spaciousness of this unique gem. It features three bedrooms, two full bathrooms, main floor laundry, and a expansive family room with a cozy fireplace that invites warm evenings. But there's even more to discover! The fantastic eat-in kitchen is perfect for your culinary adventures, and just off the entryway, you'll find a den with charming rustic barn doors—a versatile space that can serve as your home office or a creative nook. The outdoor patio is ideal for hosting family gatherings, and you'll have ample parking with an oversized two-car integral garage and a large driveway. Plus, a home warranty is included!

  19. 2025-03-17
    price $304,900 668-char remark
    Show marketing remark (668 chars)

    Prepare to be delighted by the unexpected spaciousness of this unique gem. It features three bedrooms, two full bathrooms, main floor laundry, and a expansive family room with a cozy fireplace that invites warm evenings. But there's even more to discover! The fantastic eat-in kitchen is perfect for your culinary adventures, and just off the entryway, you'll find a den with charming rustic barn doors—a versatile space that can serve as your home office or a creative nook. The outdoor patio is ideal for hosting family gatherings, and you'll have ample parking with an oversized two-car integral garage and a large driveway. Plus, a home warranty is included!

  20. 2025-03-13
    status Active 668-char remark
    Show marketing remark (668 chars)

    Prepare to be delighted by the unexpected spaciousness of this unique gem. It features three bedrooms, two full bathrooms, main floor laundry, and a expansive family room with a cozy fireplace that invites warm evenings. But there's even more to discover! The fantastic eat-in kitchen is perfect for your culinary adventures, and just off the entryway, you'll find a den with charming rustic barn doors—a versatile space that can serve as your home office or a creative nook. The outdoor patio is ideal for hosting family gatherings, and you'll have ample parking with an oversized two-car integral garage and a large driveway. Plus, a home warranty is included!

  21. 2025-02-11
    price $309,900 668-char remark
    Show marketing remark (668 chars)

    Prepare to be delighted by the unexpected spaciousness of this unique gem. It features three bedrooms, two full bathrooms, main floor laundry, and a expansive family room with a cozy fireplace that invites warm evenings. But there's even more to discover! The fantastic eat-in kitchen is perfect for your culinary adventures, and just off the entryway, you'll find a den with charming rustic barn doors—a versatile space that can serve as your home office or a creative nook. The outdoor patio is ideal for hosting family gatherings, and you'll have ample parking with an oversized two-car integral garage and a large driveway. Plus, a home warranty is included!

  22. 2025-01-06
    listed $314,900 Active 668-char remark
    Show marketing remark (668 chars)

    Prepare to be delighted by the unexpected spaciousness of this unique gem. It features three bedrooms, two full bathrooms, main floor laundry, and a expansive family room with a cozy fireplace that invites warm evenings. But there's even more to discover! The fantastic eat-in kitchen is perfect for your culinary adventures, and just off the entryway, you'll find a den with charming rustic barn doors—a versatile space that can serve as your home office or a creative nook. The outdoor patio is ideal for hosting family gatherings, and you'll have ample parking with an oversized two-car integral garage and a large driveway. Plus, a home warranty is included!

  23. 2024-09-25
    price $319,900
  24. 2024-09-03
    price $324,900
  25. 2024-08-21
    price $334,850
  26. 2024-08-20
    listed $334,900 Active
  27. 2022-06-29
    soldstatus $290,000
  28. 2022-06-28
    status Pending
  29. 2022-06-27
    soldstatus $290,000 Closed
  30. 2022-05-14
    historical Contingent
  31. 2022-05-09
    price $284,900
  32. 2022-05-04
    price $299,900
  33. 2022-04-28
    listed $310,000 Active

ⓘ 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
$5,002 · $417/mo
Projected year-2 tax
$5,002 · $417/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 ≥95°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
$25,282
− Mortgage interest
−$13,998
− Property taxes
−$5,002
− Insurance
−$1,250
− Repairs & maintenance
−$2,023
− Management
−$2,023
− Depreciation
−$7,270
Taxable loss
−$6,282
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,508
After-tax cash flow
$-497/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
Canon-Mcmillan SD
NCES district ID
4204890
Math proficiency
49% ▼ -14.00%
Reading proficiency
72% ▼ -8.00%
Median HH income
$62,946
Composite
52.63/100
National rank
#1557
State rank
#66 of 539 in PA

Livability — Canonsburg

Score
83/100
State rank
#127
US rank
#997

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canonsburg, PA
County
Washington County · 106,469 people
City population
43,871
Metro
Pittsburgh, PA
Population (ZIP)
43,871
Household income
$108,044
Rent vs Own
20.7% rent · 79.3% own
Severe rent burden
478.0

Population outlook (Washington County) Hauer SSP2

Today (2025)
208,060 people
By 2030
207,168 · -0.4%
By 2040
202,738 · -2.6%
By 2050
195,269 · -6.1%
By 2075
175,588 · -15.6%
By 2100
145,827 · -29.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Asian 3% Two or more races 3% Black 3% Hispanic / Latino 2%
Common ancestry
Romanian 9% Slovak 3% Serbian 2%
Foreign-born
4% · Canada, India
Languages at home
95% English-only · Other Indo-European 2% Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Washington

2024 margin
Strong R (+25.5) · D 36.9% · R 62.4%
2008→2024 swing
-20.8pp toward R · 2008: -4.7pp · 2024: -25.5pp
All cycles
2024: R+25.5 2020: R+22.8 2016: R+25.3 2012: R+13.3 2008: R+4.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -110.61%
Current HPI
256.016
Rent YoY
▼ -2.29%
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

-19.4% since first listed
20 events — show timeline
  • 2026-04-03 Relisted West Penn MLS
  • 2026-03-27 Contingent West Penn MLS
  • 2026-01-12 Listed $249,900 West Penn MLS
  • 2026-01-05 Delisted West Penn MLS
  • 2025-10-10 Price Changed $274,900 West Penn MLS
  • 2025-03-17 Price Changed $304,900 West Penn MLS
  • 2025-03-13 Relisted West Penn MLS
  • 2025-02-11 Price Changed $309,900 West Penn MLS
  • 2025-01-06 Listed $314,900 West Penn MLS
  • 2024-09-25 Price Changed $319,900 West Penn MLS
  • 2024-09-03 Price Changed $324,900 West Penn MLS
  • 2024-08-21 Price Changed $334,850 West Penn MLS
  • 2024-08-20 Listed $334,900 West Penn MLS
  • 2022-06-29 Sold (Public Records) $290,000 Public Records
  • 2022-06-28 Pending West Penn MLS
  • 2022-06-27 Sold (MLS) $290,000 West Penn MLS
  • 2022-05-14 Contingent West Penn MLS
  • 2022-05-09 Price Changed $284,900 West Penn MLS
  • 2022-05-04 Price Changed $299,900 West Penn MLS
  • 2022-04-28 Listed $310,000 West Penn MLS

Property tax history

+15.6%/yr

Latest (2026): $5,002 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…