Duplex
208-210 Main St · Scott, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 4/10 · Minor
- Hot days now (above 96°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- IRR
- -2.0%
- Equity multiple
- 0.92×
- Total profit
- $-6,280
- Equity at exit
- $43,240
- 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
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
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 3 | — | $3,344 |
| #1 | 3 | — | $1,672 |
| #2 | 3 | — | $1,672 |
| 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
-
2026-06-18days on market $290,000 Active 24 DOM
-
2026-06-17days on market $290,000 Active 23 DOM
-
2026-06-16days on market $290,000 Active 22 DOM
-
2026-06-15days on market $290,000 Active 21 DOM
-
2026-06-13days on market $290,000 Active 19 DOM
-
2026-06-09days on market $290,000 Active 15 DOM
-
2026-06-08days on market $290,000 Active 14 DOM
-
2026-06-07days on market $290,000 Active 13 DOM
-
2026-06-05days on market $290,000 Active 10 DOM
-
2026-06-03days on market $290,000 Active 9 DOM
-
2026-06-02days on market $290,000 Active 8 DOM
-
2026-06-01days on market $290,000 Active 7 DOM
-
2026-05-31days on market $290,000 Active 6 DOM
-
2026-05-26$290,000 Active
-
2024-07-17historical 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.
-
2024-01-26price $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.
-
2024-01-17$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
- 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
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 item | Severity | Est. 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
- 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
-27.3% since first listed4 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
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…