CashFlowRE
Sign in Sign up
138 Church St
B Composite 71.15
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 +24.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.8/10.0
  • Appreciation +7.0/10.0
  • 1% rule +6.4/10.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$140,000

138 Church St · South Union, PA 15445
3 bd · 2.0 ba · 1,812 sqft · SingleFamily public records · 262 Days on market
Built 1940 4,791 sqft lot $77/sqft · 39% below area Est $229k · 39% under ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't miss out on this spacious 3-bdrm/2 bath home with a 2 car barn garage w/ loft in South Union Twp, within the Laurel Highlands School District. Garage backs up to an alley way. Main level features a 30 x 14 Living Room/Family Room with a stone, gas log fireplace, with a black walnut mantle. Master suite includes two walk-in closets, and an approx. 6 x 14 bathroom. Updates include: Central Air Unit (2024), new sliding glass doors/new screen doors with the built in screen on the front and back. Newer roof (11 years old). Removed carpeting throughout and installed new, laminate floors. Removed jetted tub. New privacy window in the bathroom in the master bedroom, and front yard landscaping. Home is being sold AS IS.

Key facts

  • Loft and workshop
  • Black walnut mantle
  • Walk in closets

Tags

TWO STORY GARAGELOFT AND WORKSHOPSTONE GAS LOG FIREPLACEBLACK WALNUT MANTLEWALK IN CLOSETSCENTRAL AIR UNIT

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 $140k.

Deal economics

  • At list price, monthly cash flow is $279 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Laurel Highlands SD (suburban): math 29% / reading 49% proficiency, ranked #372 of 539 in PA (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 22 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 201 units permitted in Fayette County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($968 loan paydown + $6k appreciation (4.0% local appreciation)).
  • Fayette County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 262 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y ago; this cycle's ask has dropped $50k (26%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 262 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — 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
1.14%
Cap rate
8.68%
Cash-on-cash
8.53%
DSCR
1.38
GRM
7.3

CMA / ARV

ARV (median comp)
$228,830
List price
$140,000
Delta
-38.82%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
115 Paul St 0.20mi 3/1.5 1,910 (+5%) 9mo $179,900 $94 72
125 Martha Ave 0.37mi 3/2.0 1,635 (-10%) 1mo $272,000 $166 66
80 Baron Ct 0.63mi 3/2.0 1,825 (+1%) 9mo $455,000 $249 62
137 Watson Dr 0.49mi 3/2.0 1,680 (-7%) 4mo $255,000 $152 61
76 Baron Ct 0.62mi 3/2.0 1,893 (+4%) 3mo $450,000 $238 61
113 Hopwood Fairchance Rd 0.21mi 3/2.0 2,048 (+13%) 11mo $70,000 $34 59
140 Redstone Furnace Rd 0.51mi 3/2.0 1,606 (-11%) 2mo $225,000 $140 56
145 Hutchinson St 0.65mi 3/2.5 1,830 (+1%) 13mo $367,145 $201 55
1107 National Pike 0.57mi 3/2.0 1,712 (-6%) 12mo $142,000 $83 54
80 Baron 0.65mi 3/2.0 1,700 (-6%) 9mo $455,000 $268 52
210 Hopwood-clsprg Rd 0.66mi 2/1.0 (-1) 1,710 (-6%) 1mo $214,000 $125 50
12 Gaddis St 0.58mi 3/2.0 1,958 (+8%) 13mo $249,500 $127 49

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

Projected returns pro-forma

3.96% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.8%
Equity multiple
2.07×
Total profit
$41,880
Equity at exit
$70,647
10-year hold
IRR
18.5%
Equity multiple
3.95×
Total profit
$115,708
Equity at exit
$115,282

Cash invested: $39,200 (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 15445

Home prices YoY
1.8%
Active inventory
22
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,600 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$193 /mo · $2,314/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$279

Break-even live

Break-even rent $1,247
Max offer price $140,000
Occupancy floor 78%

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
$35,000
Closing costs
$4,200
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
14 Leith St Uniontown, PA 4.0 2.0 1848 $1,600 $0.87 43d 1 1.33mi

Listing history 23 events

  1. 2026-06-18
    days on market $140,000 Active 262 DOM
  2. 2026-06-17
    days on market $140,000 Active 261 DOM
  3. 2026-06-16
    days on market $140,000 Active 260 DOM
  4. 2026-06-15
    days on market $140,000 Active 259 DOM
  5. 2026-06-13
    days on market $140,000 Active 257 DOM
  6. 2026-06-12
    days on market $140,000 Active 256 DOM
  7. 2026-06-09
    days on market $140,000 Active 253 DOM
  8. 2026-06-08
    days on market $140,000 Active 252 DOM
  9. 2026-06-08
    days on market $140,000 Active 251 DOM
  10. 2026-06-07
    days on market $140,000 Active 250 DOM
  11. 2026-06-04
    days on market $140,000 Active 247 DOM
  12. 2026-06-02
    days on market $140,000 Active 246 DOM
  13. 2026-06-01
    days on market $140,000 Active 245 DOM
  14. 2026-05-31
    days on market $140,000 Active 244 DOM
  15. 2026-04-24
    price $140,000 726-char remark
    Show marketing remark (726 chars)

    Don't miss out on this spacious 3-bdrm/2 bath home with a 2 car barn garage w/ loft in South Union Twp, within the Laurel Highlands School District. Garage backs up to an alley way. Main level features a 30 x 14 Living Room/Family Room with a stone, gas log fireplace, with a black walnut mantle. Master suite includes two walk-in closets, and an approx. 6 x 14 bathroom. Updates include: Central Air Unit (2024), new sliding glass doors/new screen doors with the built in screen on the front and back. Newer roof (11 years old). Removed carpeting throughout and installed new, laminate floors. Removed jetted tub. New privacy window in the bathroom in the master bedroom, and front yard landscaping. Home is being sold AS IS.

  16. 2026-04-10
    price $145,000 726-char remark
    Show marketing remark (726 chars)

    Don't miss out on this spacious 3-bdrm/2 bath home with a 2 car barn garage w/ loft in South Union Twp, within the Laurel Highlands School District. Garage backs up to an alley way. Main level features a 30 x 14 Living Room/Family Room with a stone, gas log fireplace, with a black walnut mantle. Master suite includes two walk-in closets, and an approx. 6 x 14 bathroom. Updates include: Central Air Unit (2024), new sliding glass doors/new screen doors with the built in screen on the front and back. Newer roof (11 years old). Removed carpeting throughout and installed new, laminate floors. Removed jetted tub. New privacy window in the bathroom in the master bedroom, and front yard landscaping. Home is being sold AS IS.

  17. 2026-01-24
    price $150,000 726-char remark
    Show marketing remark (726 chars)

    Don't miss out on this spacious 3-bdrm/2 bath home with a 2 car barn garage w/ loft in South Union Twp, within the Laurel Highlands School District. Garage backs up to an alley way. Main level features a 30 x 14 Living Room/Family Room with a stone, gas log fireplace, with a black walnut mantle. Master suite includes two walk-in closets, and an approx. 6 x 14 bathroom. Updates include: Central Air Unit (2024), new sliding glass doors/new screen doors with the built in screen on the front and back. Newer roof (11 years old). Removed carpeting throughout and installed new, laminate floors. Removed jetted tub. New privacy window in the bathroom in the master bedroom, and front yard landscaping. Home is being sold AS IS.

  18. 2025-11-10
    price $165,000 726-char remark
    Show marketing remark (726 chars)

    Don't miss out on this spacious 3-bdrm/2 bath home with a 2 car barn garage w/ loft in South Union Twp, within the Laurel Highlands School District. Garage backs up to an alley way. Main level features a 30 x 14 Living Room/Family Room with a stone, gas log fireplace, with a black walnut mantle. Master suite includes two walk-in closets, and an approx. 6 x 14 bathroom. Updates include: Central Air Unit (2024), new sliding glass doors/new screen doors with the built in screen on the front and back. Newer roof (11 years old). Removed carpeting throughout and installed new, laminate floors. Removed jetted tub. New privacy window in the bathroom in the master bedroom, and front yard landscaping. Home is being sold AS IS.

  19. 2025-10-27
    price $175,000 726-char remark
    Show marketing remark (726 chars)

    Don't miss out on this spacious 3-bdrm/2 bath home with a 2 car barn garage w/ loft in South Union Twp, within the Laurel Highlands School District. Garage backs up to an alley way. Main level features a 30 x 14 Living Room/Family Room with a stone, gas log fireplace, with a black walnut mantle. Master suite includes two walk-in closets, and an approx. 6 x 14 bathroom. Updates include: Central Air Unit (2024), new sliding glass doors/new screen doors with the built in screen on the front and back. Newer roof (11 years old). Removed carpeting throughout and installed new, laminate floors. Removed jetted tub. New privacy window in the bathroom in the master bedroom, and front yard landscaping. Home is being sold AS IS.

  20. 2025-10-15
    price $185,000 726-char remark
    Show marketing remark (726 chars)

    Don't miss out on this spacious 3-bdrm/2 bath home with a 2 car barn garage w/ loft in South Union Twp, within the Laurel Highlands School District. Garage backs up to an alley way. Main level features a 30 x 14 Living Room/Family Room with a stone, gas log fireplace, with a black walnut mantle. Master suite includes two walk-in closets, and an approx. 6 x 14 bathroom. Updates include: Central Air Unit (2024), new sliding glass doors/new screen doors with the built in screen on the front and back. Newer roof (11 years old). Removed carpeting throughout and installed new, laminate floors. Removed jetted tub. New privacy window in the bathroom in the master bedroom, and front yard landscaping. Home is being sold AS IS.

  21. 2025-09-29
    listed $190,000 Active 726-char remark
    Show marketing remark (726 chars)

    Don't miss out on this spacious 3-bdrm/2 bath home with a 2 car barn garage w/ loft in South Union Twp, within the Laurel Highlands School District. Garage backs up to an alley way. Main level features a 30 x 14 Living Room/Family Room with a stone, gas log fireplace, with a black walnut mantle. Master suite includes two walk-in closets, and an approx. 6 x 14 bathroom. Updates include: Central Air Unit (2024), new sliding glass doors/new screen doors with the built in screen on the front and back. Newer roof (11 years old). Removed carpeting throughout and installed new, laminate floors. Removed jetted tub. New privacy window in the bathroom in the master bedroom, and front yard landscaping. Home is being sold AS IS.

  22. 2019-05-14
    soldstatus $125,000
  23. 2017-01-23
    listed $149,900 352-char remark
    Show marketing remark (352 chars)

    Nice 2 story home in Historic Hopwood. Oversized living room with gas log fireplace highlighted with a solid Black Walnut mantle. Master bedroom and bath with jetted tub and shower. Bakers kitchen with double stack ovens and gas cook top. First floor laundry room. Nice big deck with a fenced in yard, complete with a 2 car detached garage with a loft.

ⓘ 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
$2,314 · $193/mo
Projected year-2 tax
$2,314 · $193/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 ≥91°F today · 20 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
$19,200
− Mortgage interest
−$7,842
− Property taxes
−$2,314
− Insurance
−$700
− Repairs & maintenance
−$1,536
− Management
−$1,536
− Depreciation
−$4,073
Taxable income
$1,199
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$288
After-tax cash flow
$3,056/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
Laurel Highlands SD
NCES district ID
4213320
Math proficiency
29% ▼ -8.00%
Reading proficiency
49% ▼ -3.00%
Median HH income
$41,099
Composite
32.74/100
National rank
#5637
State rank
#372 of 539 in PA

Livability — South Union

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Hopwood, PA
Population (ZIP)
2,409

Population outlook (Fayette County) Hauer SSP2

Today (2025)
127,561 people
By 2030
123,206 · -3.4%
By 2040
113,232 · -11.2%
By 2050
103,468 · -18.9%
By 2075
83,185 · -34.8%
By 2100
62,384 · -51.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Hispanic / Latino 2%
Common ancestry
Romanian 4% Slovak 2% Lithuanian 1%
Foreign-born
0%
Languages at home
96% English-only · Russian/Polish/Slavic 3% Spanish 1%

Political lean MEDSL · Fayette

2024 margin
Solid R (+37.9) · D 30.8% · R 68.7%
2008→2024 swing
-37.5pp toward R · 2008: -0.4pp · 2024: -37.9pp
All cycles
2024: R+37.9 2020: R+33.5 2016: R+31.0 2012: R+8.3 2008: R+0.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.96%
Current HPI
225.4873
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

-6.6% since first listed
9 events — show timeline
  • 2026-04-24 Price Changed $140,000 West Penn MLS
  • 2026-04-10 Price Changed $145,000 West Penn MLS
  • 2026-01-24 Price Changed $150,000 West Penn MLS
  • 2025-11-10 Price Changed $165,000 West Penn MLS
  • 2025-10-27 Price Changed $175,000 West Penn MLS
  • 2025-10-15 Price Changed $185,000 West Penn MLS
  • 2025-09-29 Listed $190,000 West Penn MLS
  • 2019-05-14 Sold (Public Records) $125,000 Public Records
  • 2017-01-23 Listed $149,900 West Penn MLS

Property tax history

+3.6%/yr

Latest (2026): $2,314 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…