CashFlowRE
Sign in Sign up
None
C- Composite 50.42
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 +14.9/30.0
  • ARV discount +13.5/15.0
  • Schools +5.3/10.0
  • DSCR +4.6/10.0
  • Livability +4.2/5.0
  • 1% rule +3.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Appreciation +0.0/10.0

$230,000

None · Canonsburg, PA 15317
3 bd · 1.0 ba · 1,608 sqft · SingleFamily public records · 17 Days on market
Built 1913 8,712 sqft lot Est $265k · 13% under

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

Listing remarks MLS

Charming mix of old and new in the heart of Canonsburg. This 3-Bedroom, 2-story home has been updated and well maintained. Beautiful HW flooring. Kitchen has all stainless steel appliances and is open to the Dining Room. There's a two-sided decorative FP, which was at one point gas, between Kitchen and Dining Room. Walk out of the kitchen door to a concrete patio and a huge fenced-in yard for privacy or that furbaby of yours. Bedrooms are large with plenty of closet space, new ceiling fans. Updated Bath. A short walk up the street takes you to the lovely Canonsburg Town Park and Pool. A short walk down the street, and there's restaurants, library, SS, post office, etc. Convenient to interstates and Casino and Outlets. Move right in!

Key facts

  • Decorative fireplace
  • Fenced flat yard
  • Concrete patio

Tags

DECORATIVE FIREPLACECONCRETE PATIOFENCED FLAT YARDSHORT WALK TO AMENITIES

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story brick home; Asphalt roof; Resale property
  • Construction: Brick construction; Asphalt roof
  • Exterior features: Interior-entry basement

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Stove
  • Bedrooms: Two bedrooms on the upper level; One additional bedroom (level not specified)
  • Flooring: Hardwood; Carpet; Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (electric); Central air conditioning
  • Interior features: 2 fireplaces
  • 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/1.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $68 ($820/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 $198k (14.0% below list).
  • Recommended offer: $198k (14.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% 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: South Central El (math 42% / reading 67%, grade C, #504 of 1,518 statewide, top 37%, 431 students, 44% FRL); 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; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 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 17 days — a 2% lower offer ($227k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 18y 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 $175k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $197,904 (14.0% below list)

Questions for the listing agent

  1. Built in 1913 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.86%
Cap rate
6.65%
Cash-on-cash
1.27%
DSCR
1.06
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$265,320
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
409 N Jefferson Ave 0.29mi 3/2.5 1,600 (-0%) 2mo $225,000 $141 78
256 Smithfield St 0.50mi 3/1.0 1,624 (+1%) 2mo $229,900 $142 73
227 Thornwood Dr 0.24mi 4/3.0 (+1) 1,550 (-4%) 2mo $170,000 $110 68
439 Woodland Rd 0.30mi 3/2.5 1,707 (+6%) 4mo $310,000 $182 67
503 Bluff St 0.42mi 4/2.5 (+1) 1,602 (-0%) 5mo $265,000 $165 64
511 Highfield Ave 0.44mi 4/2.5 (+1) 1,647 (+2%) 0mo $275,000 $167 64
148 Oak Spring Rd 0.59mi 3/2.0 1,499 (-7%) 1mo $225,000 $150 56
523 Park Ave 0.74mi 3/2.0 1,584 (-2%) 6mo $182,550 $115 54
707 Alpine Dr 0.75mi 3/2.0 1,584 (-2%) 6mo $332,000 $210 53
212 Glenn Ave 0.49mi 3/1.5 1,378 (-14%) 1mo $258,000 $187 50
229 E College St 0.51mi 4/2.0 (+1) 1,796 (+12%) 3mo $205,000 $114 45
651 Alpine Dr 0.67mi 3/3.0 1,800 (+12%) 3mo $375,000 $208 38

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
-17.5%
Equity multiple
0.40×
Total profit
$-38,747
Equity at exit
$34,294
10-year hold
IRR
-16.1%
Equity multiple
0.21×
Total profit
$-50,666
Equity at exit
$19,886

Cash invested: $64,400 (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
9.7×

Monthly cashflow live

Estimated rent
$1,979 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$193 /mo · $2,318/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$416
Net cashflow
$68

Break-even live

Break-even rent $1,893
Max offer price $230,000
Occupancy floor 92%

Sensitivity live

Price -10% $199 -5% $133 +0% $68 +5% $3 +10% $-62
Rent -10% $-88 -5% $-10 +0% $68 +5% $146 +10% $225
Rate -1.0pp $184 -0.5pp $127 base $68 +0.5pp $9 +1.0pp $-52

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
$57,500
Closing costs
$6,900
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
108 Loubell Dr Unit 108 Canonsburg, PA 3.0 2.5 1760 $2,295 $1.30 18d 1 0.23mi
126 Smith St Canonsburg, PA 3.0 1.5 1134 $1,350 $1.19 0d 1 0.31mi
236 Grace Ave Canonsburg, PA 3.0 2.0 1656 $1,800 $1.09 0d 1 0.54mi
412 Olive Ln Canonsburg, PA 3.0 2.5 1424 $2,450 $1.72 45d 1 0.91mi

Listing history 10 events

  1. 2026-06-21
    days on market $230,000 Active 17 DOM
  2. 2026-06-18
    days on market $230,000 Active 14 DOM
  3. 2026-06-17
    days on market $230,000 Active 13 DOM
  4. 2026-06-16
    days on market $230,000 Active 12 DOM
  5. 2026-06-15
    days on market $230,000 Active 11 DOM
  6. 2026-06-13
    days on market $230,000 Active 9 DOM
  7. 2026-06-09
    days on market $230,000 Active 5 DOM
  8. 2026-06-08
    days on market $230,000 Active 4 DOM
  9. 2026-06-07
    remarks 566-char remark
  10. 2026-06-07
    listed $230,000 Active 3 DOM

ⓘ 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
$2,318 · $193/mo
Projected year-2 tax
$2,976 · $248/mo
Expected delta
+$658/yr (+$55/mo · 28.4%)

ⓘ 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 · 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
$23,748
− Mortgage interest
−$12,884
− Property taxes
−$2,318
− Insurance
−$1,150
− Repairs & maintenance
−$1,900
− Management
−$1,900
− Depreciation
−$6,691
Taxable loss
−$3,094
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$742
After-tax cash flow
$1,562/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

+109.1% since first listed
10 events — show timeline
  • 2026-06-04 Listed $230,000 West Penn MLS
  • 2021-09-21 Sold (Public Records) $175,000 Public Records
  • 2021-09-17 Sold (MLS) $175,000 West Penn MLS
  • 2021-08-04 Contingent West Penn MLS
  • 2021-07-14 Listed $180,000 West Penn MLS
  • 2009-11-25 Sold (Public Records) $67,000 Public Records
  • 2009-05-21 Sold (MLS) $52,000 West Penn MLS
  • 2009-05-21 Price Changed $68,590 West Penn MLS
  • 2008-10-27 Listed $52,000 West Penn MLS
  • 2002-02-21 Sold (Public Records) $110,000 Public Records

Property tax history

+3.6%/yr

Latest (2026): $2,318 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…