CashFlowRE
Sign in Sign up
6 W Market St
C+ Composite 62.9
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 +21.1/30.0
  • ARV discount +14.8/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.3/10.0
  • Appreciation +3.5/10.0
  • Livability +3.5/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$139,900

6 W Market St · Burgettstown, PA 15021
3 bd · 1.5 ba · 1,356 sqft · SingleFamily public records · 30 Days on market
Built 1934 8,001 sqft lot $103/sqft · 16% below area Est $167k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* Beautiful home with great level backyard * Plenty of off street parking (4 spots) * Detached garage is used as storage shed * Step from the Large covered front porch into the spacious entry way * Light and Bright living room w/ high ceilings and decorative Fireplace * Huge EAT in ~Beautiful and Spacious, Level Backyard! Enjoy plenty of off-street parking (4 spaces) and a detached garage currently used for storage. Step from the large, covered front porch into a spacious entryway that welcomes you inside. The light-filled living room features high ceilings and a decorative fireplace, creating a warm and inviting atmosphere. The huge eat-in kitchen offers ample space and includes all appliances. A versatile 12x10 den on the first floor is currently used as a 4th bedroom, but could easily serve as a home office, exercise room, playroom, or additional dining space. The back door leads to a cozy covered porch overlooking the yard—perfect for relaxing or entertaining. You’ll also find a convenient first-floor laundry room and half bath (washer and dryer included). Upstairs, there are three spacious bedrooms with hardwood floors and an updated full bathroom. This home offers generous square footage and flexible living space, all in a convenient location close to the library, park, and shopping. One-year Achosa Home Warranty included!

Key facts

  • Covered front porch
  • Off street parking
  • Level backyard

Tags

LEVEL BACKYARDOFF STREET PARKINGDETACHED GARAGECOVERED FRONT PORCHSPACIOUS ENTRYWAYLIGHT FILLED LIVING ROOM

Property features AI

Exterior

  • Parking: Off-street parking (4 spaces)
  • Utilities: Public water; Public sewer
  • Home design: 2-story residence; Resale property
  • Construction: Aluminum siding; Asphalt roof; Home warranty included
  • Exterior features: Off-street parking for 4 vehicles; Lot approximately 0.184 acres

Interior

  • Kitchen: Kitchen (main level) 18 x 12; Refrigerator; Stove
  • Bedrooms: Upper-level bedrooms: one 11 x 9, one 11 x 10, one 15 x 13
  • Flooring: Hardwood; Vinyl; Carpet
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air gas heating; Wall/window air conditioning units
  • Interior features: Decorative fireplace (1); Unfinished basement with walk-out access; 6 total rooms
  • Laundry & utility: Washer; Dryer

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/1.5-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $199 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Recommended offer: $138k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#821 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools C-, amenities F, commute F.
  • Burgettstown Area SD (rural): math 22% / reading 48% proficiency, ranked #411 of 539 in PA (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 47 active listings in the ZIP; 489 units permitted in Washington County in 2024 (30 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.9%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k 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 30 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y 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 1934 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $137,801 (1.5% below list)

Questions for the listing agent

  1. Built in 1934 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.03%
Cap rate
8.00%
Cash-on-cash
6.08%
DSCR
1.27
GRM
8.1

CMA / ARV

ARV (median comp)
$166,947
List price
$139,900
Delta
-16.20%
Verdict
UNDERPRICED
Comps
19 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6 W Market St 0.00mi 4/1.5 (+1) 1,356 (0%) 0mo $129,900 $96 95
9 Liberty Ave 0.21mi 3/1.5 1,355 (-0%) 8mo $205,000 $151 83
27 Spring Valley St 0.73mi 3/2.0 1,308 (-4%) 21mo $280,000 $214 40
68 Center Ave 0.59mi 2/1.0 (-1) 1,288 (-5%) 22mo $145,000 $113 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-2.92% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.5%
Equity multiple
0.76×
Total profit
$-9,525
Equity at exit
$21,379
10-year hold
IRR
3.0%
Equity multiple
1.22×
Total profit
$8,439
Equity at exit
$12,990

Cash invested: $39,172 (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 15021

Home prices YoY
-1.1%
Active inventory
47
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,446 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$152 /mo · $1,819/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$199

Break-even live

Break-even rent $1,194
Max offer price $139,900
Occupancy floor 81%

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
$34,975
Closing costs
$4,197
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.

Listing history 18 events

  1. 2026-06-08
    statusdays on market $139,900 Pending 30 DOM
  2. 2026-06-04
    days on market $139,900 Contingent 27 DOM
  3. 2026-06-02
    days on market $139,900 Contingent 26 DOM
  4. 2026-06-01
    days on market $139,900 Contingent 25 DOM
  5. 2026-05-31
    days on market $139,900 Contingent 24 DOM
  6. 2026-05-11
    historical Contingent 1233-char remark
  7. 2026-05-07
    listed $139,900 Active 1233-char remark
    Show marketing remark (1370 chars)

    * Beautiful home with great level backyard * Plenty of off street parking (4 spots) * Detached garage is used as storage shed * Step from the Large covered front porch into the spacious entry way * Light and Bright living room w/ high ceilings and decorative Fireplace * Huge EAT in ~Beautiful and Spacious, Level Backyard! Enjoy plenty of off-street parking (4 spaces) and a detached garage currently used for storage. Step from the large, covered front porch into a spacious entryway that welcomes you inside. The light-filled living room features high ceilings and a decorative fireplace, creating a warm and inviting atmosphere. The huge eat-in kitchen offers ample space and includes all appliances. A versatile 12x10 den on the first floor is currently used as a 4th bedroom, but could easily serve as a home office, exercise room, playroom, or additional dining space. The back door leads to a cozy covered porch overlooking the yard—perfect for relaxing or entertaining. You’ll also find a convenient first-floor laundry room and half bath (washer and dryer included). Upstairs, there are three spacious bedrooms with hardwood floors and an updated full bathroom. This home offers generous square footage and flexible living space, all in a convenient location close to the library, park, and shopping. One-year Achosa Home Warranty included!

  8. 2026-05-07
    historical Expired 1370-char remark
    Show marketing remark (1370 chars)

    * Beautiful home with great level backyard * Plenty of off street parking (4 spots) * Detached garage is used as storage shed * Step from the Large covered front porch into the spacious entry way * Light and Bright living room w/ high ceilings and decorative Fireplace * Huge EAT in ~Beautiful and Spacious, Level Backyard! Enjoy plenty of off-street parking (4 spaces) and a detached garage currently used for storage. Step from the large, covered front porch into a spacious entryway that welcomes you inside. The light-filled living room features high ceilings and a decorative fireplace, creating a warm and inviting atmosphere. The huge eat-in kitchen offers ample space and includes all appliances. A versatile 12x10 den on the first floor is currently used as a 4th bedroom, but could easily serve as a home office, exercise room, playroom, or additional dining space. The back door leads to a cozy covered porch overlooking the yard—perfect for relaxing or entertaining. You’ll also find a convenient first-floor laundry room and half bath (washer and dryer included). Upstairs, there are three spacious bedrooms with hardwood floors and an updated full bathroom. This home offers generous square footage and flexible living space, all in a convenient location close to the library, park, and shopping. One-year Achosa Home Warranty included!

  9. 2026-04-14
    price $149,900 1370-char remark
    Show marketing remark (1370 chars)

    * Beautiful home with great level backyard * Plenty of off street parking (4 spots) * Detached garage is used as storage shed * Step from the Large covered front porch into the spacious entry way * Light and Bright living room w/ high ceilings and decorative Fireplace * Huge EAT in ~Beautiful and Spacious, Level Backyard! Enjoy plenty of off-street parking (4 spaces) and a detached garage currently used for storage. Step from the large, covered front porch into a spacious entryway that welcomes you inside. The light-filled living room features high ceilings and a decorative fireplace, creating a warm and inviting atmosphere. The huge eat-in kitchen offers ample space and includes all appliances. A versatile 12x10 den on the first floor is currently used as a 4th bedroom, but could easily serve as a home office, exercise room, playroom, or additional dining space. The back door leads to a cozy covered porch overlooking the yard—perfect for relaxing or entertaining. You’ll also find a convenient first-floor laundry room and half bath (washer and dryer included). Upstairs, there are three spacious bedrooms with hardwood floors and an updated full bathroom. This home offers generous square footage and flexible living space, all in a convenient location close to the library, park, and shopping. One-year Achosa Home Warranty included!

  10. 2026-04-01
    status Active 1370-char remark
    Show marketing remark (1370 chars)

    * Beautiful home with great level backyard * Plenty of off street parking (4 spots) * Detached garage is used as storage shed * Step from the Large covered front porch into the spacious entry way * Light and Bright living room w/ high ceilings and decorative Fireplace * Huge EAT in ~Beautiful and Spacious, Level Backyard! Enjoy plenty of off-street parking (4 spaces) and a detached garage currently used for storage. Step from the large, covered front porch into a spacious entryway that welcomes you inside. The light-filled living room features high ceilings and a decorative fireplace, creating a warm and inviting atmosphere. The huge eat-in kitchen offers ample space and includes all appliances. A versatile 12x10 den on the first floor is currently used as a 4th bedroom, but could easily serve as a home office, exercise room, playroom, or additional dining space. The back door leads to a cozy covered porch overlooking the yard—perfect for relaxing or entertaining. You’ll also find a convenient first-floor laundry room and half bath (washer and dryer included). Upstairs, there are three spacious bedrooms with hardwood floors and an updated full bathroom. This home offers generous square footage and flexible living space, all in a convenient location close to the library, park, and shopping. One-year Achosa Home Warranty included!

  11. 2026-03-30
    historical Contingent 1370-char remark
    Show marketing remark (1370 chars)

    * Beautiful home with great level backyard * Plenty of off street parking (4 spots) * Detached garage is used as storage shed * Step from the Large covered front porch into the spacious entry way * Light and Bright living room w/ high ceilings and decorative Fireplace * Huge EAT in ~Beautiful and Spacious, Level Backyard! Enjoy plenty of off-street parking (4 spaces) and a detached garage currently used for storage. Step from the large, covered front porch into a spacious entryway that welcomes you inside. The light-filled living room features high ceilings and a decorative fireplace, creating a warm and inviting atmosphere. The huge eat-in kitchen offers ample space and includes all appliances. A versatile 12x10 den on the first floor is currently used as a 4th bedroom, but could easily serve as a home office, exercise room, playroom, or additional dining space. The back door leads to a cozy covered porch overlooking the yard—perfect for relaxing or entertaining. You’ll also find a convenient first-floor laundry room and half bath (washer and dryer included). Upstairs, there are three spacious bedrooms with hardwood floors and an updated full bathroom. This home offers generous square footage and flexible living space, all in a convenient location close to the library, park, and shopping. One-year Achosa Home Warranty included!

  12. 2026-03-25
    listed $159,900 Active 1370-char remark
    Show marketing remark (1370 chars)

    * Beautiful home with great level backyard * Plenty of off street parking (4 spots) * Detached garage is used as storage shed * Step from the Large covered front porch into the spacious entry way * Light and Bright living room w/ high ceilings and decorative Fireplace * Huge EAT in ~Beautiful and Spacious, Level Backyard! Enjoy plenty of off-street parking (4 spaces) and a detached garage currently used for storage. Step from the large, covered front porch into a spacious entryway that welcomes you inside. The light-filled living room features high ceilings and a decorative fireplace, creating a warm and inviting atmosphere. The huge eat-in kitchen offers ample space and includes all appliances. A versatile 12x10 den on the first floor is currently used as a 4th bedroom, but could easily serve as a home office, exercise room, playroom, or additional dining space. The back door leads to a cozy covered porch overlooking the yard—perfect for relaxing or entertaining. You’ll also find a convenient first-floor laundry room and half bath (washer and dryer included). Upstairs, there are three spacious bedrooms with hardwood floors and an updated full bathroom. This home offers generous square footage and flexible living space, all in a convenient location close to the library, park, and shopping. One-year Achosa Home Warranty included!

  13. 2015-03-27
    soldstatus $97,500
  14. 2015-03-23
    soldstatus $97,500
    Show marketing remark (395 chars)

    Very spacious home with lots of character and in great condition. Many updates including roof, windows, flooring, electrical, plumbing and painting. The kitchen cabinets have been refinished and there is a center island. Beautiful original woodwork that includes pocket doors, built-in china cabinet, staircase, decorative fireplace and hardwood floors. First floor laundry. Cedar lined closets.

  15. 2014-09-19
    listed $97,500
    Show marketing remark (395 chars)

    Very spacious home with lots of character and in great condition. Many updates including roof, windows, flooring, electrical, plumbing and painting. The kitchen cabinets have been refinished and there is a center island. Beautiful original woodwork that includes pocket doors, built-in china cabinet, staircase, decorative fireplace and hardwood floors. First floor laundry. Cedar lined closets.

  16. 2014-06-23
    listed $109,900
  17. 2013-09-19
    listed $114,900
  18. 2003-07-10
    soldstatus $50,000

ⓘ 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
$1,819 · $152/mo
Projected year-2 tax
$2,015 · $168/mo
Expected delta
+$196/yr (+$16/mo · 10.8%)

ⓘ 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 3/10 Moderate 7 d/yr ≥95°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$17,349
− Mortgage interest
−$7,837
− Property taxes
−$1,819
− Insurance
−$700
− Repairs & maintenance
−$1,388
− Management
−$1,388
− Depreciation
−$4,070
Taxable income
$148
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$36
After-tax cash flow
$2,348/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
Burgettstown Area SD
NCES district ID
4204500
Math proficiency
22% ▼ -20.00%
Reading proficiency
48% ▼ -13.00%
Median HH income
$49,509
Composite
30.2/100
National rank
#6310
State rank
#411 of 539 in PA

Livability — Burgettstown

Score
69/100
State rank
#821
US rank
#8488

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Burgettstown, PA
Population (ZIP)
6,775

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 (94%)
Race & ethnicity
White 94% Two or more races 2% Hispanic / Latino 1% Asian 1%
Common ancestry
Romanian 9% Serbian 4% Slovak 1%
Foreign-born
1%
Languages at home
98% English-only · 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
▼ -2.92%
Current HPI
258.4607
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

+159.8% since first listed
15 events — show timeline
  • 2026-06-12 Sold (MLS) $129,900 West Penn MLS
  • 2026-06-06 Pending West Penn MLS
  • 2026-05-11 Contingent West Penn MLS
  • 2026-05-07 Delisted West Penn MLS
  • 2026-05-07 Listed $139,900 West Penn MLS
  • 2026-04-14 Price Changed $149,900 West Penn MLS
  • 2026-04-01 Relisted West Penn MLS
  • 2026-03-30 Contingent West Penn MLS
  • 2026-03-25 Listed $159,900 West Penn MLS
  • 2015-03-27 Sold (Public Records) $97,500 Public Records
  • 2015-03-23 Sold (MLS) $97,500 West Penn MLS
  • 2014-09-19 Listed $97,500 West Penn MLS
  • 2014-06-23 Listed $109,900 West Penn MLS
  • 2013-09-19 Listed $114,900 West Penn MLS
  • 2003-07-10 Sold (Public Records) $50,000 Public Records

Property tax history

+2.9%/yr

Latest (2026): $1,819 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…