CashFlowRE
Sign in Sign up
910 Lincoln Ave
B- Composite 69.55
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$85,000

910 Lincoln Ave · Plum, PA 15024
3 bd · 1.0 ba · 1,815 sqft · SingleFamily public records · 5 Days on market
Built 1920 4,199 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Investor Special – Endless Potential in Cheswick! Attention investors, flippers, and renovation enthusiasts! This spacious two-story home is ready for its next chapter. Featuring generous room sizes, original character, and a covered front porch, this property offers an excellent opportunity to restore and add value. The home requires significant updates and is being sold strictly as-is, making it ideal for a full renovation project. Conveniently located in the Allegheny Valley School District with easy access to Route 28, shopping, dining, and Pittsburgh. Whether you're looking for your next fix-and-flip, rental property, or value-add investment, this property has the bones and sq

Key facts

  • 4,199 sq ft lot
  • Built 1920
  • Listed 5 days

Property features AI

Finance

  • Financial info: Annual property tax around $725

Exterior

  • Utilities: Public water; Public sewer
  • Home design: 2-story frame house
  • Construction: Frame construction
  • Exterior features: Small yard on a roughly 0.096-acre lot; Resale condition

Interior

  • Flooring: Carpet; Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced-air gas heating
  • Interior features: Carpet and hardwood flooring

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/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $839 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $85k).
  • Cap rate 18.1% vs local median 4.0% in Plum — 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 71/100 on livability (#730 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F, health & safety F.
  • Allegheny Valley SD (suburban): math 29% / reading 53% proficiency, ranked #341 of 539 in PA (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Acmetonia El Sch (math 26% / reading 56%, grade F, #932 of 1,518 statewide, top 62%, 484 students, 100% FRL); Springdale Jshs (math 32% / reading 47%, grade F, #265 of 437 statewide, top 63%, 387 students, 94% FRL) — zoned schools average 97% FRL vs 36% district-wide (61 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 32 active listings in the ZIP; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $29k; list at $85k implies a 193% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 8→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $85,000

Questions for the listing agent

  1. Built in 1920 — 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 A-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. 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
2.06%
Cap rate
18.14%
Cash-on-cash
42.32%
DSCR
2.88
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$255,915
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1425 Freeport Rd 0.39mi 3/2.0 1,979 (+9%) 4mo $187,000 $94 59
139 Pearl Ave 0.10mi 3/3.0 1,562 (-14%) 14mo $190,000 $122 52
114 Pillow Ave 0.61mi 4/2.0 (+1) 1,850 (+2%) 11mo $260,000 $141 50
210 Acme Ave 0.15mi 3/2.0 1,581 (-13%) 22mo $160,000 $101 49
8 Harmar Dr 0.75mi 3/1.5 1,542 (-15%) 10mo $245,000 $159 30
1215 Linden St 0.71mi 3/3.0 1,564 (-14%) 22mo $227,000 $145 18

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
39.0%
Equity multiple
2.67×
Total profit
$39,681
Equity at exit
$12,674
10-year hold
IRR
45.4%
Equity multiple
5.34×
Total profit
$103,381
Equity at exit
$7,349

Cash invested: $23,800 (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 15024

Home prices YoY
-9.2%
Active inventory
32
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,748 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$60 /mo · $725/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$839

Break-even live

Break-even rent $686
Max offer price $85,000
Occupancy floor 47%

Sensitivity live

Price -10% $887 -5% $863 +0% $839 +5% $815 +10% $791
Rent -10% $701 -5% $770 +0% $839 +5% $908 +10% $977
Rate -1.0pp $882 -0.5pp $861 base $839 +0.5pp $817 +1.0pp $795

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
$21,250
Closing costs
$2,550
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 4 events

  1. 2026-06-21
    days on market $85,000 Active 5 DOM
  2. 2026-06-18
    days on market $85,000 Active 2 DOM
  3. 2026-06-16
    remarks 693-char remark
  4. 2026-06-16
    listed $85,000 Active 1 DOM

ⓘ 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
$725 · $60/mo
Projected year-2 tax
$1,034 · $86/mo
Expected delta
+$309/yr (+$26/mo · 42.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 66% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 8 d/yr ≥98°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$20,976
− Mortgage interest
−$4,761
− Property taxes
−$725
− Insurance
−$425
− Repairs & maintenance
−$1,678
− Management
−$1,678
− Depreciation
−$2,473
Taxable income
$9,236
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,217
After-tax cash flow
$7,855/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
Allegheny Valley SD
NCES district ID
4202190
Math proficiency
29% ▼ -15.00%
Reading proficiency
53% ▼ -13.00%
Median HH income
$48,049
Composite
35.04/100
National rank
#5037
State rank
#341 of 539 in PA

Livability — Plum

Score
71/100
State rank
#730
US rank
#7292

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
21,414
Population (ZIP)
9,192

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 (92%)
Race & ethnicity
White 92% Asian 3% Two or more races 3% Black 2%
Common ancestry
Romanian 11% Italian 2% Lithuanian 2%
Foreign-born
5% · China, Canada
Languages at home
94% English-only · Chinese 2% Other Indo-European 2%

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
▼ -25.38%
Current HPI
248.9181
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

+193.1% since first listed
2 events — show timeline
  • 2026-06-16 Listed $85,000 West Penn MLS
  • 2001-12-18 Sold (Public Records) $29,000 Public Records

Property tax history

-0.0%/yr

Latest (2026): $725 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…