CashFlowRE
Sign in Sign up
208-210 Main St Duplex
C Composite 58.65
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 +25.1/30.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.5/10.0
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$290,000

208-210 Main St · Scott, PA 15017
6 bd · 4.0 ba · — sqft · MultiFamily · 24 Days on market
Built 1950 Fair condition ↓ 27% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

There is a 3 Unit MultiFamily Apartment Building and a separate 1 Bedroom Apartment above a Double Garage with Commercial Doors in a Nice area. It is Not in Bridgeville, it is in Scott Township. There are a total of 4 Apartments and a Laundry Room with Coin Operated Washer and Dryer. These are 2 separate Buildings on the same lot and seller would rather not Subdivide. Large off st. Parking Lot.

Key facts

  • Double garage
  • Built 1950
  • Listed 24 days

Tags

DOUBLE GARAGECOIN OPERATED WASHER AND DRYERLARGE OFF ST PARKING LOT

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 2 × 3-bed/?-bath units multifamily listed at $290k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $638 ($8k/yr) — positive. Per door: $319/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $290k).
  • Recommended offer: $286k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Chartiers Valley SD (suburban): math 37% / reading 57% proficiency, ranked #221 of 539 in PA (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 69 active listings in the ZIP; solid renter incomes; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • At $3,345/mo this rent would consume 46% of the median local household income ($87k/yr) (locally 454% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 2 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 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $285,650 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
1.15%
Cap rate
8.93%
Cash-on-cash
9.43%
DSCR
1.42
GRM
7.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-2.0%
Equity multiple
0.92×
Total profit
$-6,280
Equity at exit
$43,240
10-year hold
IRR
7.7%
Equity multiple
1.58×
Total profit
$47,095
Equity at exit
$25,074

Cash invested: $81,200 (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 15017

Home prices YoY
-31.8%
Active inventory
69
Price-to-rent
14.5×

Monthly cashflow live

Estimated rent
$3,345 high interval (Pro) →
Mortgage (P&I)
$1,521
Tax est. 1.5%
$362 /mo · $4,350/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$702
Net cashflow
$638

Break-even live

Break-even rent $2,537
Max offer price $290,000
Occupancy floor 76%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,345

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
$72,500
Closing costs
$8,700
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 17 events

  1. 2026-06-18
    days on market $290,000 Active 24 DOM
  2. 2026-06-17
    days on market $290,000 Active 23 DOM
  3. 2026-06-16
    days on market $290,000 Active 22 DOM
  4. 2026-06-15
    days on market $290,000 Active 21 DOM
  5. 2026-06-13
    days on market $290,000 Active 19 DOM
  6. 2026-06-09
    days on market $290,000 Active 15 DOM
  7. 2026-06-08
    days on market $290,000 Active 14 DOM
  8. 2026-06-07
    days on market $290,000 Active 13 DOM
  9. 2026-06-05
    days on market $290,000 Active 10 DOM
  10. 2026-06-03
    days on market $290,000 Active 9 DOM
  11. 2026-06-02
    days on market $290,000 Active 8 DOM
  12. 2026-06-01
    days on market $290,000 Active 7 DOM
  13. 2026-05-31
    days on market $290,000 Active 6 DOM
  14. 2026-05-26
    listed $290,000 Active
  15. 2024-07-17
    historical Expired 397-char remark
    Show marketing remark (397 chars)

    There is a 3 Unit MultiFamily Apartment Building and a separate 1 Bedroom Apartment above a Double Garage with Commercial Doors in a Nice area. It is Not in Bridgeville, it is in Scott Township. There are a total of 4 Apartments and a Laundry Room with Coin Operated Washer and Dryer. These are 2 separate Buildings on the same lot and seller would rather not Subdivide. Large off st. Parking Lot.

  16. 2024-01-26
    price $379,000 397-char remark
    Show marketing remark (397 chars)

    There is a 3 Unit MultiFamily Apartment Building and a separate 1 Bedroom Apartment above a Double Garage with Commercial Doors in a Nice area. It is Not in Bridgeville, it is in Scott Township. There are a total of 4 Apartments and a Laundry Room with Coin Operated Washer and Dryer. These are 2 separate Buildings on the same lot and seller would rather not Subdivide. Large off st. Parking Lot.

  17. 2024-01-17
    listed $399,000 Active 397-char remark
    Show marketing remark (397 chars)

    There is a 3 Unit MultiFamily Apartment Building and a separate 1 Bedroom Apartment above a Double Garage with Commercial Doors in a Nice area. It is Not in Bridgeville, it is in Scott Township. There are a total of 4 Apartments and a Laundry Room with Coin Operated Washer and Dryer. These are 2 separate Buildings on the same lot and seller would rather not Subdivide. Large off st. Parking Lot.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$40,140
− Mortgage interest
−$16,245
− Property taxes
−$4,350
− Insurance
−$1,450
− Repairs & maintenance
−$3,211
− Management
−$3,211
− Depreciation
−$8,436
Taxable income
$3,237
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$777
After-tax cash flow
$6,884/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.

Condition & rehab AI · 2 photos

Fair 45/100 Moderate rehab

This multi-family property requires significant exterior repairs and maintenance, including repainting and replacing siding and roof. These updates would significantly increase its resale and rental value.

Repairs flagged

  • Major siding — Severe weathering and peeling
  • Major roof — Signs of significant wear

Value-add opportunities

  • Both paint exterior and roof — Improves curb appeal and structural integrity
  • Both repair and replace siding — Enhances structural integrity and appearance
  • Both repair and replace roof — Extends lifespan and enhances structural integrity

Renovation cost estimate screening

Repair itemSeverityEst. cost
siding · Severe weathering and peeling Major $15,000–50,000
roof · Signs of significant wear Major $15,000–50,000
Total estimated repair cost · 2 items $30,000–100,000

Value-add ROI direction

  • Both paint exterior and roof — Improves curb appeal and structural integrity
  • Both repair and replace siding — Enhances structural integrity and appearance
  • Both repair and replace roof — Extends lifespan and enhances structural integrity

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Chartiers Valley SD
NCES district ID
4205700
Math proficiency
37% ▼ -16.00%
Reading proficiency
57% ▼ -17.00%
Median HH income
$57,191
Composite
40.91/100
National rank
#3614
State rank
#221 of 539 in PA

Livability — Scott

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

Census & demographics

County
Allegheny County · 1,022,028 people
Metro
Pittsburgh, PA
Population (ZIP)
17,782
Household income
$86,937
Rent vs Own
26.8% rent · 73.2% own
Severe rent burden
454.0

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 (86%)
Race & ethnicity
White 86% Asian 5% Two or more races 4% Black 4% Hispanic / Latino 2%
Common ancestry
Romanian 8% Lithuanian 2% Slovak 2%
Foreign-born
5% · Canada, China, South Korea
Languages at home
94% English-only · Other Indo-European 3% Spanish 1% Chinese 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
▼ -118.46%
Current HPI
254.0465
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

-27.3% since first listed
4 events — show timeline
  • 2026-05-26 Listed $290,000 FSBO.com
  • 2024-07-17 Delisted West Penn MLS
  • 2024-01-26 Price Changed $379,000 West Penn MLS
  • 2024-01-17 Listed $399,000 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…