CashFlowRE
Sign in Sign up
326 Cherry St
B Composite 71.74
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 +8.8/15.0
  • Livability +3.9/5.0
  • Rent growth +3.5/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$85,000

326 Cherry St · West Homestead, PA 15120
2 bd · 1.0 ba · 1,360 sqft · SingleFamily public records · 17 Days on market
Built 1911 2,748 sqft lot $62/sqft · at area comps Est $87k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

CALLING ALL INVESTORS This 3 bedroom family home is ready to be loved again. Newer roof (2019), ductwork for central air is in and electrical is in place outside for unit. 4 charming fireplaces and built in china cabinet in the dining room. Hardwood floors and high ceilings throughout.

Key facts

  • Fresh paint
  • New flooring
  • New cabinets

Tags

FRESH PAINTNEW FLOORINGHARDWOOD FLOORSUPDATED KITCHENNEW CABINETSNEW APPLIANCES

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story frame house; Resale property
  • Construction: Frame construction
  • Exterior features: Lot dimensions approximately 25 x 110

Interior

  • Kitchen: Refrigerator; Stove; Some gas appliances
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: Has basement; Public transportation nearby

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

Deal economics

  • At list price, monthly cash flow is $551 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $84k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 77/100 on livability (#353 in PA, #3,104 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, crime F, amenities F.
  • Steel Valley SD (suburban): math 29% / reading 45% proficiency, ranked #403 of 539 in PA (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.1%/yr); 92 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 + 4.1% rent growth), your $24k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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 $18k; list at $85k implies a 372% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1911 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $83,725 (1.5% below list)

Questions for the listing agent

  1. Built in 1911 — 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.61%
Cap rate
14.07%
Cash-on-cash
27.76%
DSCR
2.24
GRM
5.2

CMA / ARV

ARV (median comp)
$87,488
List price
$85,000
Delta
-2.84%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
139 W 16th Ave 0.42mi 3/1.0 (+1) 1,384 (+2%) 7mo $75,000 $54 67
230 E 15th Ave 0.56mi 3/1.0 (+1) 1,417 (+4%) 2mo $25,000 $18 60
366 W 13th Ave 0.22mi 2/1.0 1,168 (-14%) 10mo $70,000 $60 58
574 Doyle Ave 0.40mi 2/1.0 1,472 (+8%) 17mo $148,900 $101 53
129 E 20th Ave 0.66mi 2/1.5 1,334 (-2%) 14mo $136,000 $102 52
227 E 15th Ave 0.54mi 2/2.0 1,490 (+10%) 6mo $55,000 $37 50
243 W Hazel Way 0.13mi 2/1.0 1,156 (-15%) 22mo $17,075 $15 50
1408 Mifflin St 0.58mi 2/2.0 1,436 (+6%) 13mo $160,000 $111 48
600 E 14th Ave 0.71mi 3/2.0 (+1) 1,472 (+8%) 0mo $229,007 $156 44
3607 Fieldstone Dr 0.58mi 3/2.0 (+1) 1,464 (+8%) 10mo $275,555 $188 43
3406 Dogwood Pl 0.73mi 3/2.0 (+1) 1,400 (+3%) 12mo $265,000 $189 42
245 E 18th Ave 0.69mi 3/1.5 (+1) 1,512 (+11%) 1mo $15,000 $10 42

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 · 4.06% rent growth · sell at horizon

5-year hold
IRR
23.0%
Equity multiple
1.96×
Total profit
$22,751
Equity at exit
$12,674
10-year hold
IRR
31.6%
Equity multiple
3.99×
Total profit
$71,075
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 15120

Home prices YoY
-16.9%
Rents YoY
4.1%
Active inventory
92
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,366 high interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$47 /mo · $565/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$551

Break-even live

Break-even rent $669
Max offer price $85,000
Occupancy floor 55%

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.

Rent comps 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
300 W 13th Ave Homestead, PA 2.0 1.0 1088 $1,125 $1.03 16d 1 0.26mi
300 W 13th Ave Unit 302 Homestead, PA 2.0 1.0 1088 $1,150 $1.06 16d 1 0.26mi
1254 Edgewood Dr Homestead, PA 3.0 1.0 1144 $1,725 $1.51 43d 1 0.59mi
1900 Maple St Unit 4 Homestead, PA 1.0 1.0 1200 $1,400 $1.17 23d 1 0.66mi
519 E 9th Ave Fl 1 Homestead, PA 1.0 1.0 900 $995 $1.11 10d 1 0.70mi
623 E 18th Ave Homestead, PA 2.0 1.0 1156 $1,600 $1.38 43d 1 0.79mi
621 E 9th Ave Homestead, PA 2.0 2.0 1400 $1,425 $1.02 23d 1 0.82mi
3305 W Run Rd Munhall, PA 2.0 1.0 1100 $1,365 $1.24 23d 1 1.00mi
218 Mary St Homestead, PA 3.0 1.0 1776 $1,400 $0.79 21d 1 1.16mi
214 Vine St Homestead, PA 2.0 1.0 1034 $1,150 $1.11 43d 1 1.20mi
931 Hilltop St Homestead, PA 3.0 1.5 1312 $1,500 $1.14 14d 1 1.22mi
3705 Botsford St Apt 2 Munhall, PA 3.0 1.0 1000 $1,195 $1.20 43d 1 1.36mi
6581 Rosemoor St Pittsburgh, PA 3.0 2.5 1752 $2,800 $1.60 12d 1 1.47mi

Listing history 13 events

  1. 2026-05-12
    listed $85,000 Active 468-char remark
  2. 2026-04-23
    historical $1,095
  3. 2026-04-07
    price $1,095
  4. 2026-03-11
    listed $1,195
  5. 2026-03-11
    historical $1,195
  6. 2026-01-28
    listed $1,195
  7. 2023-12-18
    soldstatus $18,000
  8. 2023-12-14
    soldstatus $18,000 Closed 287-char remark
    Show marketing remark (287 chars)

    CALLING ALL INVESTORS This 3 bedroom family home is ready to be loved again. Newer roof (2019), ductwork for central air is in and electrical is in place outside for unit. 4 charming fireplaces and built in china cabinet in the dining room. Hardwood floors and high ceilings throughout.

  9. 2023-11-10
    status Pending 287-char remark
    Show marketing remark (287 chars)

    CALLING ALL INVESTORS This 3 bedroom family home is ready to be loved again. Newer roof (2019), ductwork for central air is in and electrical is in place outside for unit. 4 charming fireplaces and built in china cabinet in the dining room. Hardwood floors and high ceilings throughout.

  10. 2023-11-03
    historical Contingent 287-char remark
    Show marketing remark (287 chars)

    CALLING ALL INVESTORS This 3 bedroom family home is ready to be loved again. Newer roof (2019), ductwork for central air is in and electrical is in place outside for unit. 4 charming fireplaces and built in china cabinet in the dining room. Hardwood floors and high ceilings throughout.

  11. 2023-10-16
    price $34,900 287-char remark
    Show marketing remark (287 chars)

    CALLING ALL INVESTORS This 3 bedroom family home is ready to be loved again. Newer roof (2019), ductwork for central air is in and electrical is in place outside for unit. 4 charming fireplaces and built in china cabinet in the dining room. Hardwood floors and high ceilings throughout.

  12. 2023-09-27
    listed $49,900 Active 287-char remark
    Show marketing remark (287 chars)

    CALLING ALL INVESTORS This 3 bedroom family home is ready to be loved again. Newer roof (2019), ductwork for central air is in and electrical is in place outside for unit. 4 charming fireplaces and built in china cabinet in the dining room. Hardwood floors and high ceilings throughout.

  13. 1996-06-28
    soldstatus $25,000

ⓘ 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
$565 · $47/mo
Projected year-2 tax
$954 · $79/mo
Expected delta
+$389/yr (+$32/mo · 68.9%)

ⓘ 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 ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$16,387
− Mortgage interest
−$4,761
− Property taxes
−$565
− Insurance
−$425
− Repairs & maintenance
−$1,311
− Management
−$1,311
− Depreciation
−$2,473
Taxable income
$5,542
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,330
After-tax cash flow
$5,277/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
Steel Valley SD
NCES district ID
4222790
Math proficiency
29% ▼ -1.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$39,505
Composite
30.94/100
National rank
#6111
State rank
#403 of 539 in PA

Livability — West Homestead

Score
77/100
State rank
#353
US rank
#3104

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Homestead, PA
County
Allegheny County · 1,022,028 people
City population
17,999
Metro
Pittsburgh, PA
Population (ZIP)
18,029
Household income
$55,714
Rent vs Own
36.8% rent · 63.2% own
Severe rent burden
669.0

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 (74%)
Race & ethnicity
White 74% Black 20% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 6% Lithuanian 1% Scotch-Irish 1%
Foreign-born
3% · South Korea, Canada
Languages at home
95% English-only · Spanish 3% Russian/Polish/Slavic 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
▼ -59.52%
Current HPI
292.5607
Rent YoY
▲ 4.06%
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

+240.0% since first listed
14 events — show timeline
  • 2026-05-30 Pending West Penn MLS
  • 2026-05-12 Listed $85,000 West Penn MLS
  • 2026-04-23 Rental Removed $1,095 WPMLS
  • 2026-04-07 Price Changed $1,095 WPMLS
  • 2026-03-11 Listed for Rent $1,195 WPMLS
  • 2026-03-11 Rental Removed $1,195 SHOWMOJO
  • 2026-01-28 Listed for Rent $1,195 SHOWMOJO
  • 2023-12-18 Sold (Public Records) $18,000 Public Records
  • 2023-12-14 Sold (MLS) $18,000 West Penn MLS
  • 2023-11-10 Pending West Penn MLS
  • 2023-11-03 Contingent West Penn MLS
  • 2023-10-16 Price Changed $34,900 West Penn MLS
  • 2023-09-27 Listed $49,900 West Penn MLS
  • 1996-06-28 Sold (Public Records) $25,000 Public Records

Property tax history

+17.0%/yr

Latest (2026): $565 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…