CashFlowRE
Sign in Sign up
3300 Liberty Way Multi-family
B Composite 70.17
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 +22.5/30.0
  • ARV discount +15.0/15.0
  • Appreciation +7.3/10.0
  • DSCR +7.2/10.0
  • 1% rule +6.7/10.0
  • Livability +3.6/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$119,000

3300 Liberty Way · Liberty, PA 15133
4 bd · 2.0 ba · 2,132 sqft · MultiFamily public records · 44 Days on market
Built 1910 10,389 sqft lot $56/sqft · 39% below area Est $194k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Great Invesstment Opportunity! This duplex has an upper two-bedroom, one bathroom apartment with a large diningroom and kitchen. The master bedroom has a beautifully detailed fireplace mantel and the second bedroom has a large walk-in closet. There is a seperate door and steps that you walk right up into an attic that has ample storage space. The lower level apartment is occupied and has the same set up except for the attic area. This home is located in a small town community which has many local stores, public schools close by and public transportation.

Key facts

  • New furnace
  • Off street parking
  • Washer dryer

Tags

OFF STREET PARKINGCENTRAL HEAT AND A/CREFRIGERATORGAS RANGEWASHER DRYERNEW FURNACE

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Resale property
  • Construction: Frame construction; Asphalt roof; Built on a foundation (baseline details not specified)
  • Exterior features: Lot dimensions approximately 81 x 95 x 100 x 138

Interior

  • Kitchen: Stove; Refrigerator
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Gas heating; Central air conditioning
  • Interior features: Vinyl flooring; Basement
  • 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 4-bed/2.0-bath multifamily listed at $119k.

Deal economics

  • At list price, monthly cash flow is $201 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $119k).
  • Recommended offer: $115k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 6.2% in Liberty — 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 72/100 on livability (#659 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, health & safety D, amenities F.
  • South Allegheny SD (suburban): math 23% / reading 44% proficiency, ranked #430 of 539 in PA (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 39 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($823 loan paydown + $5k appreciation (4.5% local appreciation)).
  • At projected returns (4.5% appreciation + 3.0% rent growth), your $33k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($115k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 32y 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 $16k; list at $119k implies a 644% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $115,430 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.17%
Cap rate
8.32%
Cash-on-cash
7.24%
DSCR
1.32
GRM
7.1

CMA / ARV

ARV (median comp)
$193,718
List price
$119,000
Delta
-38.57%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi

Projected returns pro-forma

4.52% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.0%
Equity multiple
2.11×
Total profit
$37,085
Equity at exit
$64,013
10-year hold
IRR
18.4%
Equity multiple
4.09×
Total profit
$102,803
Equity at exit
$107,746

Cash invested: $33,320 (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 15133

Home prices YoY
2.1%
Active inventory
39
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,397 medium interval (Pro) →
Mortgage (P&I)
$624
Tax from tax record
$229 /mo · $2,750/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$201

Break-even live

Break-even rent $1,143
Max offer price $119,000
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
$29,750
Closing costs
$3,570
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3211 Walnut St McKeesport, PA 4.0 1.0 1434 $1,500 $1.05 8d 1 1.05mi
1451 Jenny Lind St McKeesport, PA 3.0 1.5 1408 $1,150 $0.82 24d 1 1.38mi
2408 McCarrell St McKeesport, PA 4.0 1.0 1430 $1,195 $0.84 24d 1 1.40mi

Listing history 28 events

  1. 2026-06-18
    days on market $119,000 Active 44 DOM
  2. 2026-06-17
    days on market $119,000 Active 43 DOM
  3. 2026-06-16
    days on market $119,000 Active 42 DOM
  4. 2026-06-15
    days on market $119,000 Active 41 DOM
  5. 2026-06-13
    days on market $119,000 Active 39 DOM
  6. 2026-06-13
    days on market $119,000 Active 38 DOM
  7. 2026-06-09
    days on market $119,000 Active 35 DOM
  8. 2026-06-08
    days on market $119,000 Active 34 DOM
  9. 2026-06-07
    days on market $119,000 Active 33 DOM
  10. 2026-06-05
    days on market $119,000 Active 30 DOM
  11. 2026-06-03
    days on market $119,000 Active 29 DOM
  12. 2026-06-02
    days on market $119,000 Active 28 DOM
  13. 2026-06-01
    days on market $119,000 Active 27 DOM
  14. 2026-05-31
    days on market $119,000 Active 26 DOM
  15. 2026-05-05
    listed $119,000 Active 530-char remark
  16. 2025-08-04
    price $175,000 560-char remark
    Show marketing remark (560 chars)

    Great Invesstment Opportunity! This duplex has an upper two-bedroom, one bathroom apartment with a large diningroom and kitchen. The master bedroom has a beautifully detailed fireplace mantel and the second bedroom has a large walk-in closet. There is a seperate door and steps that you walk right up into an attic that has ample storage space. The lower level apartment is occupied and has the same set up except for the attic area. This home is located in a small town community which has many local stores, public schools close by and public transportation.

  17. 2025-04-28
    price $180,000 560-char remark
    Show marketing remark (560 chars)

    Great Invesstment Opportunity! This duplex has an upper two-bedroom, one bathroom apartment with a large diningroom and kitchen. The master bedroom has a beautifully detailed fireplace mantel and the second bedroom has a large walk-in closet. There is a seperate door and steps that you walk right up into an attic that has ample storage space. The lower level apartment is occupied and has the same set up except for the attic area. This home is located in a small town community which has many local stores, public schools close by and public transportation.

  18. 2025-03-27
    price $185,000 560-char remark
    Show marketing remark (560 chars)

    Great Invesstment Opportunity! This duplex has an upper two-bedroom, one bathroom apartment with a large diningroom and kitchen. The master bedroom has a beautifully detailed fireplace mantel and the second bedroom has a large walk-in closet. There is a seperate door and steps that you walk right up into an attic that has ample storage space. The lower level apartment is occupied and has the same set up except for the attic area. This home is located in a small town community which has many local stores, public schools close by and public transportation.

  19. 2025-03-20
    price $199,000 560-char remark
    Show marketing remark (560 chars)

    Great Invesstment Opportunity! This duplex has an upper two-bedroom, one bathroom apartment with a large diningroom and kitchen. The master bedroom has a beautifully detailed fireplace mantel and the second bedroom has a large walk-in closet. There is a seperate door and steps that you walk right up into an attic that has ample storage space. The lower level apartment is occupied and has the same set up except for the attic area. This home is located in a small town community which has many local stores, public schools close by and public transportation.

  20. 2025-02-19
    listed $210,000 Active 560-char remark
    Show marketing remark (560 chars)

    Great Invesstment Opportunity! This duplex has an upper two-bedroom, one bathroom apartment with a large diningroom and kitchen. The master bedroom has a beautifully detailed fireplace mantel and the second bedroom has a large walk-in closet. There is a seperate door and steps that you walk right up into an attic that has ample storage space. The lower level apartment is occupied and has the same set up except for the attic area. This home is located in a small town community which has many local stores, public schools close by and public transportation.

  21. 2006-03-24
    soldstatus $16,000
    Show marketing remark (145 chars)

    PRESENT COND. SALE. PROOF OF FUNDS, PREQUAL. PRESENT COND, COPY OF HM CK REQUIRED. CORP ADDENDUMS APPLY. CALL B4 SHOW-FAX OFFERS TO 412-351-8885.

  22. 2006-03-16
    soldstatus $16,000
  23. 2006-02-13
    listed $16,900
    Show marketing remark (145 chars)

    PRESENT COND. SALE. PROOF OF FUNDS, PREQUAL. PRESENT COND, COPY OF HM CK REQUIRED. CORP ADDENDUMS APPLY. CALL B4 SHOW-FAX OFFERS TO 412-351-8885.

  24. 1994-12-30
    soldstatus $40,000
  25. 1994-12-22
    soldstatus $40,000
  26. 1994-12-22
    soldstatus $40,000
  27. 1994-09-28
    listed $49,900
  28. 1980-12-01
    soldstatus $39,000

ⓘ 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
$2,750 · $229/mo
Projected year-2 tax
$2,750 · $229/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 ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 8 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
$16,767
− Mortgage interest
−$6,666
− Property taxes
−$2,750
− Insurance
−$595
− Repairs & maintenance
−$1,341
− Management
−$1,341
− Depreciation
−$3,462
Taxable income
$612
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$147
After-tax cash flow
$2,266/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
South Allegheny SD
NCES district ID
4221910
Math proficiency
23% ▼ -10.00%
Reading proficiency
44% ▼ -13.00%
Median HH income
$40,891
Composite
28.15/100
National rank
#6815
State rank
#430 of 539 in PA

Livability — Liberty

Score
72/100
State rank
#659
US rank
#6444

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Liberty, PA
County
Allegheny County · 1,022,028 people
City population
6,139
Metro
Pittsburgh, PA
Population (ZIP)
6,112
Household income
$65,938
Rent vs Own
20.7% rent · 79.3% own
Severe rent burden
94.0

Population outlook (Allegheny County) Hauer SSP2

Today (2025)
1,250,282 people
By 2030
1,256,482 · +0.5%
By 2040
1,256,318 · +0.5%
By 2050
1,244,169 · -0.5%
By 2075
1,197,693 · -4.2%
By 2100
1,093,187 · -12.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 7% Black 4% Hispanic / Latino 3%
Common ancestry
Romanian 10% Slovene 2% Italian 2%
Foreign-born
0%
Languages at home
99% English-only · Other Indo-European 1%

Political lean MEDSL · Allegheny

2024 margin
Strong D (+20.3) · D 59.7% · R 39.4%
2008→2024 swing
+4.8pp toward D · 2008: 15.5pp · 2024: 20.3pp
All cycles
2024: D+20.3 2020: D+20.4 2016: D+16.4 2012: D+14.4 2008: D+15.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.52%
Current HPI
214.5922
Rent YoY
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

+205.1% since first listed
14 events — show timeline
  • 2026-05-05 Listed $119,000 West Penn MLS
  • 2025-08-04 Price Changed $175,000 West Penn MLS
  • 2025-04-28 Price Changed $180,000 West Penn MLS
  • 2025-03-27 Price Changed $185,000 West Penn MLS
  • 2025-03-20 Price Changed $199,000 West Penn MLS
  • 2025-02-19 Listed $210,000 West Penn MLS
  • 2006-03-24 Sold (MLS) $16,000 West Penn MLS
  • 2006-03-16 Sold (Public Records) $16,000 Public Records
  • 2006-02-13 Listed $16,900 West Penn MLS
  • 1994-12-30 Sold (MLS) $40,000 West Penn MLS
  • 1994-12-22 Sold (Public Records) $40,000 Public Records
  • 1994-12-22 Sold (Public Records) $40,000 Public Records
  • 1994-09-28 Listed $49,900 West Penn MLS
  • 1980-12-01 Sold (Public Records) $39,000 Public Records

Property tax history

+4.7%/yr

Latest (2026): $2,750 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…