CashFlowRE
Sign in Sign up
434 S Center Ave
D+ Composite 45.05
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.2/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$25,000

434 S Center Ave · Somerset, PA 15501
5 bd · 2.0 ba · 2,176 sqft · SingleFamily public records · 1 Days on market
Built 1900 4,660 sqft lot $11/sqft · 84% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits with this 4-bedroom, 2-baths home full of character and ready for your vision. Featuring a classic two-story layout, this property offers spacious rooms, original woodwork, and a charming front porch perfect for restoration. The home includes a large living area & separate dining space. A walk-up attic provides additional storage or potential for future expansion. The full basement offers utility space and room for mechanical updates. Exterior features include vinyl siding, a covered front porch, and a detached shed for extra storage. The property sits on a manageable lot with off-street potential. This home will require renovation and is being sold as-is, making it

Key facts

  • Charming front porch
  • Two-story layout
  • Full basement

Tags

TWO-STORY LAYOUTORIGINAL WOODWORKCHARMING FRONT PORCHWALK-UP ATTICFULL BASEMENTVINYL SIDING

Property features AI

Finance

  • Financial info: Annual taxes listed (tax amount withheld from display)
  • HOA & community: Public transportation access

Exterior

  • Parking: Detached garage
  • Utilities: Public water; Public sewer
  • Home design: Three-story building; Asphalt roof
  • Construction: Asphalt roof
  • Exterior features: Public water; Public sewer; Lot approximately 0.107 acres; Resale condition

Interior

  • Flooring: Hardwood; Vinyl
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Gas hot water heating
  • Interior features: Hardwood and vinyl flooring; Walk-out basement

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 5-bed/2.0-bath single-family listed at $25k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $25k).
  • Cap rate 57.1% vs local median 4.3% in Somerset — 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 66/100 on livability (#1,031 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A, housing B+; Watch: amenities F, commute F, employment D-.
  • Somerset Area SD (town): math 40% / reading 61% proficiency, ranked #185 of 539 in PA (top 34%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 98 active listings in the ZIP; 78 units permitted in Somerset County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $173 of loan paydown is wiped out by about $750 of value loss. Plan a longer hold.
  • Somerset County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $25,000

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
6.24%
Cap rate
57.14%
Cash-on-cash
181.59%
DSCR
9.08
GRM
1.3

CMA / ARV

ARV (median comp)
$159,832
List price
$25,000
Delta
-84.36%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
429 S Center Ave 0.03mi 4/2.0 (-1) 2,302 (+6%) 9mo $160,000 $70 76
256 W Church St 0.23mi 4/1.5 (-1) 2,120 (-3%) 20mo $150,000 $71 61
301 W Patriot St 0.28mi 4/1.5 (-1) 2,032 (-7%) 11mo $179,000 $88 60
218 W Race St 0.15mi 4/2.5 (-1) 2,041 (-6%) 23mo $167,500 $82 56
129 Missoura St 0.54mi 4/2.0 (-1) 2,012 (-8%) 1mo $169,900 $84 56
352 W Garrett St 0.31mi 4/2.0 (-1) 1,963 (-10%) 12mo $233,000 $119 54
527 N Edgewood Ave 0.53mi 4/1.5 (-1) 2,374 (+9%) 7mo $162,000 $68 47
606 Louther St 0.68mi 6/2.0 (+1) 2,400 (+10%) 22mo $102,000 $43 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
10.06×
Total profit
$63,439
Equity at exit
$3,728
10-year hold
IRR
Equity multiple
21.32×
Total profit
$142,212
Equity at exit
$2,162

Cash invested: $7,000 (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 15501

Home prices YoY
-21.2%
Active inventory
98
Price-to-rent
1.3×

Monthly cashflow live

Estimated rent
$1,560 medium interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $375/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$1,059

Break-even live

Break-even rent $219
Max offer price $25,000
Occupancy floor 27%

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
$6,250
Closing costs
$750
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 12 events

  1. 2026-06-12
    statusdays on marketlisting id $25,000 Pending 1 DOM
  2. 2026-06-09
    days on market $25,000 Active 60 DOM
  3. 2026-06-08
    days on market $25,000 Active 59 DOM
  4. 2026-06-08
    days on market $25,000 Active 58 DOM
  5. 2026-06-07
    days on market $25,000 Active 57 DOM
  6. 2026-06-04
    days on market $25,000 Active 54 DOM
  7. 2026-06-02
    days on market $25,000 Active 53 DOM
  8. 2026-06-01
    days on market $25,000 Active 52 DOM
  9. 2026-05-31
    days on market $25,000 Active 51 DOM
  10. 2026-04-22
    price $25,000 917-char remark
  11. 2026-04-10
    listed $30,000 Active 917-char remark
  12. 1993-06-01
    soldstatus $80,000

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥89°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$18,715
− Mortgage interest
−$1,400
− Property taxes
−$375
− Insurance
−$125
− Repairs & maintenance
−$1,497
− Management
−$1,497
− Depreciation
−$727
Taxable income
$13,093
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,142
After-tax cash flow
$9,569/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
Somerset Area SD
NCES district ID
4221840
Math proficiency
40% ▼ -15.00%
Reading proficiency
61% ▼ -12.00%
Median HH income
$43,226
Composite
42.47/100
National rank
#3216
State rank
#185 of 539 in PA

Livability — Somerset

Score
66/100
State rank
#1031
US rank
#11472

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Somerset, PA
Population (ZIP)
16,447

Population outlook (Somerset County) Hauer SSP2

Today (2025)
71,318 people
By 2030
68,555 · -3.9%
By 2040
62,447 · -12.4%
By 2050
56,437 · -20.9%
By 2075
44,453 · -37.7%
By 2100
32,408 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Black 3% Two or more races 2% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 5% Italian 1% Slovak 1%
Foreign-born
1% · China
Languages at home
97% English-only · Spanish 1% Chinese 1% Other Indo-European 1%

Political lean MEDSL · Somerset

2024 margin
Solid R (+57.2) · D 21.0% · R 78.3%
2008→2024 swing
-32.2pp toward R · 2008: -25.0pp · 2024: -57.2pp
All cycles
2024: R+57.2 2020: R+56.3 2016: R+55.9 2012: R+42.9 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -43.42%
Current HPI
160.9752
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

-68.8% since first listed
5 events — show timeline
  • 2026-06-10 Pending West Penn MLS
  • 2026-06-10 Listed $25,000 West Penn MLS
  • 2026-04-22 Price Changed $25,000 West Penn MLS
  • 2026-04-10 Listed $30,000 West Penn MLS
  • 1993-06-01 Sold (Public Records) $80,000 Public Records

Property tax history

+1.7%/yr

Latest (2026): $2,464 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…