CashFlowRE
Sign in Sign up
189 S Mount Vernon Ave
B Composite 70.0
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 +3.5/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.9/10.0

$92,900

189 S Mount Vernon Ave · Uniontown, PA 15401
4 bd · 1.0 ba · 1,848 sqft · SingleFamily public records · 57 Days on market
Built 1900 6,259 sqft lot $50/sqft · 54% below area

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

Listing remarks MLS

this is an estate property being sold as is condition no repairs being made by the estate

Key facts

  • 6,259 sq ft lot
  • Built 1900
  • Listed 57 days

Property features AI

Exterior

  • Parking: Off-street parking; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story property; Resale condition
  • Construction: Slate roof
  • Exterior features: Off-street parking; On-street parking

Interior

  • Kitchen: Refrigerator; Stove; Some gas appliances
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas forced-air heating; Wall/window cooling units
  • Interior features: Unfinished 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 4-bed/1.0-bath single-family listed at $93k.

Deal economics

  • At list price, monthly cash flow is $655 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $93k).
  • Recommended offer: $90k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#750 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: schools C-, amenities D+, crime F.
  • Uniontown Area SD (suburban): math 27% / reading 49% proficiency, ranked #392 of 539 in PA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 147 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 201 units permitted in Fayette County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $642 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Fayette County population projected at -19% 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 $26k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($90k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 16y ago; this cycle's ask has dropped $7k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $17k; list at $93k implies a 446% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $90,113 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.77%
Cap rate
14.75%
Cash-on-cash
30.19%
DSCR
2.34
GRM
4.7

CMA / ARV

ARV (median comp)
$202,715
List price
$92,900
Delta
-54.17%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
122 Shaffer St 0.14mi 4/1.5 1,832 (-1%) 7mo $75,000 $41 84
120 Shaffer St 0.15mi 4/1.0 1,680 (-9%) 7mo $75,000 $45 72
158 Clarendon Ave 0.32mi 3/2.5 (-1) 1,800 (-3%) 2mo $120,000 $67 68
49 Lebanon Ave 0.21mi 4/2.0 1,748 (-5%) 20mo $155,000 $89 61
59 Lebanon Ave 0.20mi 4/2.0 2,098 (+14%) 10mo $159,900 $76 56
59 Dixon Blvd 0.35mi 4/1.5 1,648 (-11%) 21mo $193,000 $117 46
161 Dixon Blvd 0.58mi 3/1.5 (-1) 1,756 (-5%) 17mo $155,000 $88 43
5 William Penn St 0.54mi 3/2.0 (-1) 1,625 (-12%) 10mo $360,000 $222 38
100 Molly St 0.68mi 3/2.5 (-1) 1,644 (-11%) 2mo $278,000 $169 37
18 Jamison Rd 0.59mi 3/2.0 (-1) 1,680 (-9%) 15mo $189,900 $113 36
71 Francis St 0.73mi 3/2.5 (-1) 1,680 (-9%) 21mo $245,000 $146 22

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
24.8%
Equity multiple
2.02×
Total profit
$26,660
Equity at exit
$13,852
10-year hold
IRR
32.6%
Equity multiple
3.96×
Total profit
$77,006
Equity at exit
$8,032

Cash invested: $26,012 (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 15401

Home prices YoY
-3.8%
Active inventory
147
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,648 medium interval (Pro) →
Mortgage (P&I)
$487
Tax from tax record
$121 /mo · $1,455/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$655

Break-even live

Break-even rent $819
Max offer price $92,900
Occupancy floor 55%

Sensitivity live

Price -10% $707 -5% $681 +0% $655 +5% $628 +10% $602
Rent -10% $524 -5% $589 +0% $655 +5% $720 +10% $785
Rate -1.0pp $701 -0.5pp $678 base $655 +0.5pp $630 +1.0pp $606

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
$23,225
Closing costs
$2,787
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
14 Leith St Uniontown, PA 4.0 2.0 1848 $1,600 $0.87 44d 1 1.05mi
189 Wiggins Ln Uniontown, PA 3.0 2.0 1663 $2,300 $1.38 44d 1 1.17mi
27 E Kerr St Unit B Uniontown, PA 3.0 1.0 1248 $800 $0.64 44d 1 1.26mi

Listing history 19 events

  1. 2026-06-21
    days on market $92,900 Active 57 DOM
  2. 2026-06-18
    days on market $92,900 Active 55 DOM
  3. 2026-06-17
    days on market $92,900 Active 54 DOM
  4. 2026-06-16
    days on market $92,900 Active 53 DOM
  5. 2026-06-15
    days on market $92,900 Active 52 DOM
  6. 2026-06-13
    days on market $92,900 Active 50 DOM
  7. 2026-06-12
    days on market $92,900 Active 49 DOM
  8. 2026-06-09
    days on market $92,900 Active 46 DOM
  9. 2026-06-08
    days on market $92,900 Active 45 DOM
  10. 2026-06-08
    days on market $92,900 Active 44 DOM
  11. 2026-06-07
    days on market $92,900 Active 43 DOM
  12. 2026-06-04
    days on market $92,900 Active 40 DOM
  13. 2026-06-02
    pricedays on market $92,900 Active 39 DOM
  14. 2026-06-01
    days on market $99,900 Active 38 DOM
  15. 2026-05-31
    days on market $99,900 Active 37 DOM
  16. 2026-04-24
    listed $99,900 Active 720-char remark
  17. 2010-06-04
    soldstatus $17,000 89-char remark
    Show marketing remark (89 chars)

    this is an estate property being sold as is condition no repairs being made by the estate

  18. 2010-06-03
    soldstatus $17,000
  19. 2010-03-23
    listed $39,900 89-char remark
    Show marketing remark (89 chars)

    this is an estate property being sold as is condition no repairs being made by the estate

ⓘ 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
$1,455 · $121/mo
Projected year-2 tax
$1,462 · $122/mo
Expected delta
+$6/yr (+$1/mo · 0.4%)

ⓘ 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 4/10 Moderate 7 d/yr ≥96°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$19,772
− Mortgage interest
−$5,204
− Property taxes
−$1,455
− Insurance
−$464
− Repairs & maintenance
−$1,582
− Management
−$1,582
− Depreciation
−$2,703
Taxable income
$6,782
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,628
After-tax cash flow
$6,226/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
Uniontown Area SD
NCES district ID
4224150
Math proficiency
27% ▼ -8.00%
Reading proficiency
49% ▼ -6.00%
Median HH income
$36,744
Composite
31.48/100
National rank
#5977
State rank
#392 of 539 in PA

Livability — Uniontown

Score
70/100
State rank
#750
US rank
#7482

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Uniontown, PA
Population (ZIP)
30,230

Population outlook (Fayette County) Hauer SSP2

Today (2025)
127,561 people
By 2030
123,206 · -3.4%
By 2040
113,232 · -11.2%
By 2050
103,468 · -18.9%
By 2075
83,185 · -34.8%
By 2100
62,384 · -51.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Black 7% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 8% Scotch-Irish 2% Iranian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Arabic 1%

Political lean MEDSL · Fayette

2024 margin
Solid R (+37.9) · D 30.8% · R 68.7%
2008→2024 swing
-37.5pp toward R · 2008: -0.4pp · 2024: -37.9pp
All cycles
2024: R+37.9 2020: R+33.5 2016: R+31.0 2012: R+8.3 2008: R+0.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -8.29%
Current HPI
210.1257
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

+132.8% since first listed
5 events — show timeline
  • 2026-06-01 Price Changed $92,900 West Penn MLS
  • 2026-04-24 Listed $99,900 West Penn MLS
  • 2010-06-04 Sold (MLS) $17,000 West Penn MLS
  • 2010-06-03 Sold (Public Records) $17,000 Public Records
  • 2010-03-23 Listed $39,900 West Penn MLS

Property tax history

+2.3%/yr

Latest (2026): $1,455 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…