CashFlowRE
Sign in Sign up
225 Wykes St 🏷️ Likely Rental
B+ Composite 75.42
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$24,000

225 Wykes St · Aliquippa, PA 15001
2 bd · 1.0 ba · 896 sqft · SingleFamily public records · 16 Days on market
Built 1916 3,049 sqft lot Est $35k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The first floor features a spacious living room and kitchen, while the second floor comprises two bedrooms. The house spans 896 square feet and includes two porches, along with a generously sized yard. Convenient on-street parking is available. Presently, the property is leased and occupied by a tenant.

Key facts

  • Complete renovation
  • 3,049 sq ft lot
  • Built 1916

Tags

CONVENIENT ALIQUIPPA LOCATIONCOMPLETE RENOVATIONOFF-STREET PARKING POTENTIALEASY ACCESS TO SHOPPINGEASY ACCESS TO DININGEASY ACCESS TO MAJOR ROADWAYS

Property features AI

Finance

  • Financial info: Annual taxes approximately $752

Exterior

  • Home design: 2-story home
  • Construction: Built as an existing/resale property
  • Exterior features: Lot of approximately 0.07 acres

Interior

  • Bathrooms: 1 full bathroom
  • Interior features: Resale condition

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $24,000 price doesn't fit this home's estimated sale value (~$34,944) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $24k.

Deal economics

  • At list price, monthly cash flow is $578 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($984 rent vs $24k).
  • Recommended offer: $24k (1.5% below list) — sets the bar for market timing.
  • Cap rate 35.2% vs local median 6.0% in Aliquippa — 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 80/100 on livability (#216 in PA, #1,891 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F, employment F.
  • Aliquippa SD (suburban): math 4% / reading 19% proficiency, ranked #530 of 539 in PA (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.0%/yr); 130 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 272 units permitted in Beaver County in 2024 (80 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($71k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $166 of loan paydown is wiped out by about $720 of value loss. Plan a longer hold.
  • Beaver County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 2.0% rent growth), your $7k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($24k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y 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 $16k; list at $24k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $23,640 (1.5% below list)

Questions for the listing agent

  1. Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
4.10%
Cap rate
35.22%
Cash-on-cash
103.30%
DSCR
5.60
GRM
2.0

CMA / ARV

ARV (on-the-fly)
$34,944
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
304 Todd St 0.04mi 2/1.0 896 (0%) 14mo $68,000 $76 86
225 Wykes St 0.00mi 2/1.0 896 (0%) 22mo $16,000 $18 82
300 Cooper St 0.07mi 2/1.5 896 (0%) 19mo $95,000 $106 78
315 Cooper St 0.11mi 2/1.0 992 (+11%) 14mo $32,000 $32 66
148 Riverview Ave 0.62mi 2/1.0 896 (0%) 7mo $35,000 $39 65
601 Washington St 0.17mi 3/1.5 (+1) 948 (+6%) 13mo $23,000 $24 64
306 7th Ave 0.24mi 3/1.0 (+1) 840 (-6%) 18mo $33,000 $39 59
411 Penn Ave 0.71mi 3/2.0 (+1) 1,019 (+14%) 10mo $103,000 $101 27

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 · 2.05% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
5.77×
Total profit
$32,058
Equity at exit
$3,578
10-year hold
IRR
Equity multiple
11.68×
Total profit
$71,750
Equity at exit
$2,075

Cash invested: $6,720 (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 15001

Home prices YoY
-20.8%
Rents YoY
2.0%
Active inventory
130
Price-to-rent
2.0×

Monthly cashflow live

Estimated rent
$984 medium interval (Pro) →
Mortgage (P&I)
$126
Tax from tax record
$63 /mo · $752/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$207
Net cashflow
$578

Break-even live

Break-even rent $251
Max offer price $24,000
Occupancy floor 36%

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
$6,000
Closing costs
$720
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
150 Mount Vernon Dr Aliquippa, PA 1.0 1.0 596 $675 $1.13 1d 1 0.31mi
25 Mount Vernon Dr Aliquippa, PA 2.0 1.0 775 $775 $1.00 12d 1 0.38mi
141 Carroll St Aliquippa, PA 2.0 1.0 704 $995 $1.41 1d 1 0.82mi
1620 Polk St Aliquippa, PA 3.0 1.0 1124 $1,045 $0.93 1d 1 0.82mi

Listing history 18 events

  1. 2026-06-07
    statusdays on market $24,000 Pending 16 DOM
  2. 2026-06-03
    days on market $24,000 Active 13 DOM
  3. 2026-06-02
    days on market $24,000 Active 12 DOM
  4. 2026-06-01
    days on market $24,000 Active 11 DOM
  5. 2026-05-31
    days on market $24,000 Active 10 DOM
  6. 2026-05-18
    listed $24,000 Active
  7. 2024-08-14
    soldstatus $16,000 Closed 304-char remark
    Show marketing remark (304 chars)

    The first floor features a spacious living room and kitchen, while the second floor comprises two bedrooms. The house spans 896 square feet and includes two porches, along with a generously sized yard. Convenient on-street parking is available. Presently, the property is leased and occupied by a tenant.

  8. 2024-08-08
    status Pending 304-char remark
    Show marketing remark (304 chars)

    The first floor features a spacious living room and kitchen, while the second floor comprises two bedrooms. The house spans 896 square feet and includes two porches, along with a generously sized yard. Convenient on-street parking is available. Presently, the property is leased and occupied by a tenant.

  9. 2024-07-30
    historical Contingent 304-char remark
    Show marketing remark (304 chars)

    The first floor features a spacious living room and kitchen, while the second floor comprises two bedrooms. The house spans 896 square feet and includes two porches, along with a generously sized yard. Convenient on-street parking is available. Presently, the property is leased and occupied by a tenant.

  10. 2024-07-22
    price $20,500 304-char remark
    Show marketing remark (304 chars)

    The first floor features a spacious living room and kitchen, while the second floor comprises two bedrooms. The house spans 896 square feet and includes two porches, along with a generously sized yard. Convenient on-street parking is available. Presently, the property is leased and occupied by a tenant.

  11. 2024-07-03
    price $21,500 304-char remark
    Show marketing remark (304 chars)

    The first floor features a spacious living room and kitchen, while the second floor comprises two bedrooms. The house spans 896 square feet and includes two porches, along with a generously sized yard. Convenient on-street parking is available. Presently, the property is leased and occupied by a tenant.

  12. 2024-05-13
    status Active 304-char remark
    Show marketing remark (304 chars)

    The first floor features a spacious living room and kitchen, while the second floor comprises two bedrooms. The house spans 896 square feet and includes two porches, along with a generously sized yard. Convenient on-street parking is available. Presently, the property is leased and occupied by a tenant.

  13. 2024-04-17
    status Pending 304-char remark
    Show marketing remark (304 chars)

    The first floor features a spacious living room and kitchen, while the second floor comprises two bedrooms. The house spans 896 square feet and includes two porches, along with a generously sized yard. Convenient on-street parking is available. Presently, the property is leased and occupied by a tenant.

  14. 2024-03-27
    price $22,500 304-char remark
    Show marketing remark (304 chars)

    The first floor features a spacious living room and kitchen, while the second floor comprises two bedrooms. The house spans 896 square feet and includes two porches, along with a generously sized yard. Convenient on-street parking is available. Presently, the property is leased and occupied by a tenant.

  15. 2024-02-27
    price $25,000 304-char remark
    Show marketing remark (304 chars)

    The first floor features a spacious living room and kitchen, while the second floor comprises two bedrooms. The house spans 896 square feet and includes two porches, along with a generously sized yard. Convenient on-street parking is available. Presently, the property is leased and occupied by a tenant.

  16. 2024-02-06
    listed $30,000 Active 304-char remark
    Show marketing remark (304 chars)

    The first floor features a spacious living room and kitchen, while the second floor comprises two bedrooms. The house spans 896 square feet and includes two porches, along with a generously sized yard. Convenient on-street parking is available. Presently, the property is leased and occupied by a tenant.

  17. 2008-01-25
    soldstatus $2,500 163-char remark
    Show marketing remark (163 chars)

    CORP ADDENDS REQ. BUYER PAYS ALL TRANSFER TAX, PREAPPROV/PROOF OF FUNDS WITH OFFER, LIST OFF. HLDS HAND MONEY FAX ALL OFFERS TO 412-329-0045 ADDENDUMS AT PROPERTY.

  18. 2007-08-06
    listed $2,500 163-char remark
    Show marketing remark (163 chars)

    CORP ADDENDS REQ. BUYER PAYS ALL TRANSFER TAX, PREAPPROV/PROOF OF FUNDS WITH OFFER, LIST OFF. HLDS HAND MONEY FAX ALL OFFERS TO 412-329-0045 ADDENDUMS AT PROPERTY.

ⓘ 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
$752 · $63/mo
Projected year-2 tax
$752 · $63/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 ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$11,803
− Mortgage interest
−$1,344
− Property taxes
−$752
− Insurance
−$120
− Repairs & maintenance
−$944
− Management
−$944
− Depreciation
−$698
Taxable income
$7,000
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,680
After-tax cash flow
$5,262/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
Aliquippa SD
NCES district ID
4202130
Math proficiency
4% ▼ -9.00%
Reading proficiency
19% ▼ -10.00%
Median HH income
$31,613
Composite
9.05/100
National rank
#9874
State rank
#530 of 539 in PA

Livability — Aliquippa

Score
80/100
State rank
#216
US rank
#1891

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Aliquippa, PA
County
Beaver County · 116,001 people
City population
31,976
Metro
Pittsburgh, PA
Population (ZIP)
31,976
Household income
$70,985
Rent vs Own
24.4% rent · 75.6% own
Severe rent burden
720.0

Population outlook (Beaver County) Hauer SSP2

Today (2025)
164,976 people
By 2030
161,449 · -2.1%
By 2040
151,752 · -8.0%
By 2050
141,155 · -14.4%
By 2075
118,142 · -28.4%
By 2100
91,740 · -44.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 13% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Romanian 6% Serbian 2% Subsaharan African 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Other Indo-European 2% Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Beaver

2024 margin
Strong R (+20.7) · D 39.2% · R 59.9%
2008→2024 swing
-17.9pp toward R · 2008: -2.8pp · 2024: -20.7pp
All cycles
2024: R+20.7 2020: R+17.7 2016: R+20.1 2012: R+6.6 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -65.21%
Current HPI
247.7251
Rent YoY
▲ 2.05%
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

+860.0% since first listed
13 events — show timeline
  • 2026-05-18 Listed $24,000 West Penn MLS
  • 2024-08-14 Sold (MLS) $16,000 West Penn MLS
  • 2024-08-08 Pending West Penn MLS
  • 2024-07-30 Contingent West Penn MLS
  • 2024-07-22 Price Changed $20,500 West Penn MLS
  • 2024-07-03 Price Changed $21,500 West Penn MLS
  • 2024-05-13 Relisted West Penn MLS
  • 2024-04-17 Pending West Penn MLS
  • 2024-03-27 Price Changed $22,500 West Penn MLS
  • 2024-02-27 Price Changed $25,000 West Penn MLS
  • 2024-02-06 Listed $30,000 West Penn MLS
  • 2008-01-25 Sold (MLS) $2,500 West Penn MLS
  • 2007-08-06 Listed $2,500 West Penn MLS

Property tax history

+0.0%/yr

Latest (2026): $752 · -1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…