417 Shadyside St · New Castle, PA 16101

$43,999

3 bd · 1.0 ba · 1,716 sqft · SingleFamily public records · 105 Days on market

Built 1910 5,009 sqft lot $26/sqft · 5% above area Est $42k · 5% over

---

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 +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +5.1/15.0
• Rent growth +5.0/5.0
• Livability +4.1/5.0
• Condition / age +2.5/5.0
• Schools +1.1/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

3 bedroom property has updated sewage line from interior to exterior sewer main. You will find plenty of space inside: large kitchen with laundry hookups, main floor family room currently used as a bedroom. Large primary bedroom on the second floor with 2 smaller bedrooms.

Key facts

• Updated sewage line
• Large kitchen
• 5,009 sq ft lot

Tags

• UPDATED SEWAGE LINE
• LARGE KITCHEN
• MAIN FLOOR FAMILY ROOM

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $44k.

Deal economics

• At list price, monthly cash flow is $775 ($9k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $44k).
• Recommended offer: $40k (9.0% below list) — sets the bar for market timing.
• Cap rate 27.4% vs local median 8.7% in New Castle — 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 82/100 on livability (#137 in PA, #1,120 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, cost of living A+; Watch: amenities F, employment F.
• New Castle Area SD (town): math 9% / reading 19% proficiency, ranked #519 of 539 in PA (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising fast (+20.1%/yr); 118 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 51 units permitted in Lawrence County in 2024 (0 in 5+ unit buildings).
• This rent runs 32% of the median local income ($51k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $304 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
• Lawrence County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (-3.0% appreciation + 8.0% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 105 days — a 9% lower offer ($40k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 2y 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 1910 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $40,039 (9.0% below list)

Questions for the listing agent

1. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 9% 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. 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. 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 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: 3.14% ✓
• Cap rate: 27.43%
• Cash-on-cash: 75.48%
• DSCR: 4.36
• GRM: 2.7

CMA / ARV

• ARV (median comp): $41,798
• List price: $43,999
• Delta: 5.27%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
609 E Division St	0.37mi	3/1.0	1,718 (+0%)	3mo	$60,000	$35	80
627 Raymond St	0.45mi	3/1.0	1,790 (+4%)	1mo	$35,000	$20	71
616 Allen St	0.33mi	3/2.0	1,646 (-4%)	6mo	$65,000	$39	69
505 Spruce St	0.39mi	3/1.0	1,564 (-9%)	0mo	$35,000	$22	66
620 Allen St	0.34mi	3/2.0	1,584 (-8%)	6mo	$65,000	$41	63
717 Cunningham Ave	0.33mi	3/1.0	1,514 (-12%)	10mo	$98,000	$65	57
655 Superior St	0.36mi	3/1.0	1,472 (-14%)	6mo	$65,000	$44	55
709 Brooklyn Ave	0.61mi	3/1.0	1,570 (-8%)	4mo	$40,000	$25	54
901 Franklin Ave	0.75mi	3/1.0	1,636 (-5%)	6mo	$65,000	$40	53
503 E Lutton St	0.43mi	3/1.5	1,492 (-13%)	6mo	$66,000	$44	52
104 N Crawford Ave	0.56mi	3/1.5	1,558 (-9%)	8mo	$8,500	$5	50
628 Superior St	0.31mi	4/2.0 (+1)	1,472 (-14%)	7mo	$60,000	$41	47

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 · 8.0% rent growth · sell at horizon

5-year hold

• IRR: 81.0%
• Equity multiple: 5.02×
• Total profit: $49,544
• Equity at exit: $6,560

10-year hold

• IRR: 85.7%
• Equity multiple: 12.36×
• Total profit: $139,999
• Equity at exit: $3,804

Cash invested: $12,320 (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.

Methodology + full state rankings →

ZIP-level market 16101

• Home prices YoY: -26.3%
• Rents YoY: 20.1%
• Active inventory: 118
• Price-to-rent: 2.7×

Monthly cashflow live

• Estimated rent: $1,380 high
• Mortgage (P&I): −$231
• Tax from tax record: −$66 /mo · $795/yr
• Insurance: −$18
• HOA: −$0
• Vacancy / Maint / Mgmt: −$290
• Net cashflow: $775

Break-even live

Break-even rent $399

Max offer price $43,999

Occupancy floor 39%

Sensitivity live

Price	-10% $800	-5% $787	+0% $775	+5% $762	+10% $750
Rent	-10% $666	-5% $720	+0% $775	+5% $829	+10% $884
Rate	-1.0pp $797	-0.5pp $786	base $775	+0.5pp $763	+1.0pp $752

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: $11,000
• Closing costs: $1,320
• Reserves months: —
• Total cash needed: —

Rent comps 7 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
712 E Reynolds St New Castle, PA	3.0	1.0	1182	$975	$0.82	44d	1	0.72mi
932 Morton St New Castle, PA	3.0	1.0	1440	$1,375	$0.95	44d	1	0.80mi
503 Galbreath St New Castle, PA	2.0	1.0	1228	$1,295	$1.05	44d	1	0.85mi
1605 S Jefferson St New Castle, PA	3.0	1.0	1500	$1,500	$1.00	44d	1	0.93mi
1708 Moravia St New Castle, PA	3.0	2.0	1500	$1,500	$1.00	44d	1	1.08mi
1510 Huron Ave New Castle, PA	3.0	1.0	1560	$1,475	$0.95	44d	1	1.16mi
1056 Adams St New Castle, PA	3.0	1.0	1116	$1,500	$1.34	44d	1	1.22mi

Listing history 23 events

1. 2026-06-19
   days on market $43,999 Active 105 DOM
2. 2026-06-18
   days on market $43,999 Active 104 DOM
3. 2026-06-17
   days on market $43,999 Active 103 DOM
4. 2026-06-16
   days on market $43,999 Active 102 DOM
5. 2026-06-15
   days on market $43,999 Active 101 DOM
6. 2026-06-14
   days on market $43,999 Active 99 DOM
7. 2026-06-12
   days on market $43,999 Active 98 DOM
8. 2026-06-09
   days on market $43,999 Active 95 DOM
9. 2026-06-08
   days on market $43,999 Active 94 DOM
10. 2026-06-07
    days on market $43,999 Active 93 DOM
11. 2026-06-03
    days on market $43,999 Active 89 DOM
12. 2026-06-02
    days on market $43,999 Active 88 DOM
13. 2026-06-01
    days on market $43,999 Active 87 DOM
14. 2026-05-31
    days on market $43,999 Active 86 DOM
15. 2026-05-30
    days on market $43,999 Active 85 DOM
16. 2026-03-06
    listed $43,999 Active 274-char remark

    Show marketing remark (274 chars)

    3 bedroom property has updated sewage line from interior to exterior sewer main. You will find plenty of space inside: large kitchen with laundry hookups, main floor family room currently used as a bedroom. Large primary bedroom on the second floor with 2 smaller bedrooms.

17. 2025-07-01
    price $42,000 328-char remark

    Show marketing remark (328 chars)

    Investment opportunity! Currently rented, this 3 bedroom property has a newly updated sewage line from interior to exterior sewer main. You will find plenty of space inside: large kitchen with laundry hookups, main floor family room currently used as a bedroom. Large primary bedroom on the second floor with 2 smaller bedrooms.

18. 2025-04-18
    listed $45,000 Active 328-char remark

    Show marketing remark (328 chars)

    Investment opportunity! Currently rented, this 3 bedroom property has a newly updated sewage line from interior to exterior sewer main. You will find plenty of space inside: large kitchen with laundry hookups, main floor family room currently used as a bedroom. Large primary bedroom on the second floor with 2 smaller bedrooms.

19. 2024-09-29
    historical $725
20. 2024-08-30
    listed $47,000 Active
21. 2024-08-16
    listed $725
22. 2023-06-05
    historical
23. 2022-02-14
    soldstatus $804,000

ⓘ 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: $795 · $66/mo
• Projected year-2 tax: $795 · $66/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 3/10 Moderate 7 d/yr ≥96°F today · 18 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $16,560
• − Mortgage interest: −$2,465
• − Property taxes: −$795
• − Insurance: −$220
• − Repairs & maintenance: −$1,325
• − Management: −$1,325
• − Depreciation: −$1,280
• Taxable income: $9,151
• Est. tax owed @ 24.0%: −$2,196
• After-tax cash flow: $7,102/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: New Castle Area SD
• NCES district ID: 4216620
• Math proficiency: 9% ▼ -13.00%
• Reading proficiency: 19% ▼ -23.00%
• Median HH income: $30,967
• Composite: 11.08/100
• National rank: #9736
• State rank: #519 of 539 in PA

Livability — New Castle

• Score: 82/100
• State rank: #137
• US rank: #1120

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: New Castle, PA
• County: Lawrence County · 30,767 people
• City population: 30,767
• Metro: New Castle, PA
• Population (ZIP): 30,767
• Household income: $51,128
• Rent vs Own: 30.6% rent · 69.4% own
• Severe rent burden: 1047.0

Population outlook (Lawrence County) Hauer SSP2

• Today (2025): 81,781 people
• By 2030: 77,978 · -4.7%
• By 2040: 69,522 · -15.0%
• By 2050: 61,344 · -25.0%
• By 2075: 45,027 · -44.9%
• By 2100: 31,305 · -61.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (82%)
• Race & ethnicity: White 82% Two or more races 8% Black 7% Hispanic / Latino 3%
• Common ancestry: Romanian 7% Serbian 3% Iranian 1%
• Foreign-born: 2% · Canada
• Languages at home: 96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Lawrence

• 2024 margin: Solid R (+33.8) · D 32.8% · R 66.5%
• 2008→2024 swing: -28.7pp toward R · 2008: -5.1pp · 2024: -33.8pp
• All cycles: 2024: R+33.8 2020: R+29.6 2016: R+28.1 2012: R+9.0 2008: R+5.1

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -56.77%
• Current HPI: 159.3091
• Rent YoY: ▲ 20.05%
• Metro: New Castle, PA
• State GDP YoY: ▲ 1.68%
• F500 in state: 34

Industry mix (Fortune 500 HQ in PA)

Industry	F500 HQs	Revenue
▸Healthcare	2	$309B
▸Insurance	2	$27B
▸Telecommunications / Media	1	$124B
▸Industrial Distribution	1	$22B
▸Financial Services	1	$20B
▸Chemicals / Materials	1	$18B

Price history

-94.5% since first listed

8 events — show timeline

• 2026-03-06 Listed $43,999 West Penn MLS
• 2025-07-01 Price Changed $42,000 West Penn MLS
• 2025-04-18 Listed $45,000 West Penn MLS
• 2024-09-29 Rental Removed $725 APPFOLIO
• 2024-08-30 Listed $47,000 West Penn MLS
• 2024-08-16 Listed for Rent $725 APPFOLIO
• 2023-06-05 Rental Removed — RENT.
• 2022-02-14 Sold (Public Records) $804,000 Public Records

Property tax history

+1.2%/yr

Latest (2025): $795 · -0.5% YoY. Source: county tax records.