CashFlowRE
Sign in Sign up
238 Justice Ln
D Composite 41.64
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 +12.6/30.0
  • ARV discount +8.0/15.0
  • Schools +4.6/10.0
  • Livability +4.2/5.0
  • DSCR +3.8/10.0
  • 1% rule +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,900

238 Justice Ln · New Castle Northwest, PA 16105
3 bd · 2.0 ba · 2,202 sqft · SingleFamily public records · 19 Days on market
Built 1969 0.50 ac lot Est $273k · at est.

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

Listing remarks MLS

ENJOY THE CONVENIENCE OF THIS WELL CONSTRUCTED 3 BEDROOM HOME WITHIN WALKING DISTANCE TO NESHANNOCK SCHOOL AS WELL AS THE Y-ZONE, HESS ICE RINK AND PEARSON PARK. 2 WOOD BURNING FIREPLACES ONE IN LIVINGROOM AND ONE IN FAMILY ROOM WITH INSERT. LAUNDRY ROOM NOT JUST LAUNDRY AREA AND OFFICE OR MANCAVE ALSO IN BASEMENT. NICE SIZED BEDROOMS AND 1 1/2 BATHS ON MAIN LEVEL. DECK AREA AS WELL AS PATIO ON A LITTLE OVER 1/2 ACRE LEVEL LOT. SHED FOR STORAGE AND 2 CAR ATTACHED GARAGE. VERY COMFORTABLE HOME.

Key facts

  • Brand-new deck
  • Brick fireplace
  • Slate hearth

Tags

ANDERSEN DOUBLE-PANE WINDOWSFRENCH DOORSBRAND-NEW DECKPRIVATE BACKYARDBRICK FIREPLACESLATE HEARTH

Property features AI

Exterior

  • Parking: Attached garage with garage door opener; Two total parking spaces
  • Utilities: Public water; Septic tank sewer
  • Home design: Single-story layout; Resale property
  • Construction: Brick and frame construction; Asphalt roof; Home warranty included
  • Exterior features: Half-acre lot (approx. 0.5 acres); Lot dimensions approximately 100 x 217

Interior

  • Kitchen: Refrigerator; Stove; Microwave; Dishwasher; Some gas appliances
  • Bedrooms: Main level: two bedrooms (each about 11x11); Lower level: two bedrooms (one about 17x12)
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms and one half bathroom
  • Heating & cooling: Forced-air heating (gas); Central air conditioning
  • Interior features: Finished basement with walk-up access; Two wood-burning fireplaces
  • Laundry & utility: Washer; Dryer; Lower-level laundry room (approx. 18x11)

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/2.0-bath single-family listed at $270k.

Deal economics

  • At list price, monthly cash flow is $-32 ($-388/yr) — negative.
  • To cash-flow at today's rent, offer at most $264k (2.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $228k (15.5% below list).
  • Recommended offer: $228k (15.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.9% in New Castle Northwest — 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 83/100 on livability (#111 in PA, #870 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D, amenities F.
  • Neshannock Township SD (rural): math 38% / reading 68% proficiency, ranked #133 of 539 in PA (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: 105 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 51 units permitted in Lawrence County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Lawrence County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($266k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y 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 $151k; list at $270k implies a 79% gain — meaningful room to come down on a strong offer.
Recommended offer $228,200 (15.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1969 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.85%
Cap rate
6.15%
Cash-on-cash
-0.51%
DSCR
0.98
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$273,048
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
254 W Parkside Dr 0.56mi 3/3.0 2,013 (-9%) 0mo $550,500 $273 56
3335 Long Branch Dr 0.56mi 3/2.0 1,890 (-14%) 13mo $461,000 $244 40
4190 Mitchell Rd 0.59mi 4/1.0 (+1) 2,340 (+6%) 19mo $290,000 $124 37
3281 Mercer Rd 0.75mi 2/3.0 (-1) 1,912 (-13%) 5mo $115,000 $60 30
309 E Boyles Ave 0.71mi 4/3.0 (+1) 2,410 (+9%) 20mo $71,500 $30 25

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
-17.1%
Equity multiple
0.39×
Total profit
$-45,781
Equity at exit
$40,243
10-year hold
IRR
-9.1%
Equity multiple
0.44×
Total profit
$-42,456
Equity at exit
$23,336

Cash invested: $75,572 (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 16105

Home prices YoY
-26.5%
Active inventory
105
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,282 medium interval (Pro) →
Mortgage (P&I)
$1,415
Tax from tax record
$307 /mo · $3,688/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$479
Net cashflow
$-32

Break-even live

Break-even rent $2,323
Max offer price $264,181
Occupancy floor 96%

Sensitivity live

Price -10% $120 -5% $44 +0% $-32 +5% $-109 +10% $-185
Rent -10% $-213 -5% $-123 +0% $-32 +5% $58 +10% $148
Rate -1.0pp $104 -0.5pp $36 base $-32 +0.5pp $-102 +1.0pp $-173

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
$67,475
Closing costs
$8,097
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3506 Meadowview Blvd New Castle, PA 2.0–3.0 1.0–2.0 1200 $2,282 $1.90 14d 1 0.70mi

Listing history 12 events

  1. 2026-05-14
    historical Contingent
  2. 2026-05-04
    listed $269,900 Active
  3. 2019-05-02
    soldstatus $150,900
  4. 2019-04-26
    status Under Contract 498-char remark
    Show marketing remark (498 chars)

    ENJOY THE CONVENIENCE OF THIS WELL CONSTRUCTED 3 BEDROOM HOME WITHIN WALKING DISTANCE TO NESHANNOCK SCHOOL AS WELL AS THE Y-ZONE, HESS ICE RINK AND PEARSON PARK. 2 WOOD BURNING FIREPLACES ONE IN LIVINGROOM AND ONE IN FAMILY ROOM WITH INSERT. LAUNDRY ROOM NOT JUST LAUNDRY AREA AND OFFICE OR MANCAVE ALSO IN BASEMENT. NICE SIZED BEDROOMS AND 1 1/2 BATHS ON MAIN LEVEL. DECK AREA AS WELL AS PATIO ON A LITTLE OVER 1/2 ACRE LEVEL LOT. SHED FOR STORAGE AND 2 CAR ATTACHED GARAGE. VERY COMFORTABLE HOME.

  5. 2019-04-26
    soldstatus $158,900 Sold 498-char remark
    Show marketing remark (498 chars)

    ENJOY THE CONVENIENCE OF THIS WELL CONSTRUCTED 3 BEDROOM HOME WITHIN WALKING DISTANCE TO NESHANNOCK SCHOOL AS WELL AS THE Y-ZONE, HESS ICE RINK AND PEARSON PARK. 2 WOOD BURNING FIREPLACES ONE IN LIVINGROOM AND ONE IN FAMILY ROOM WITH INSERT. LAUNDRY ROOM NOT JUST LAUNDRY AREA AND OFFICE OR MANCAVE ALSO IN BASEMENT. NICE SIZED BEDROOMS AND 1 1/2 BATHS ON MAIN LEVEL. DECK AREA AS WELL AS PATIO ON A LITTLE OVER 1/2 ACRE LEVEL LOT. SHED FOR STORAGE AND 2 CAR ATTACHED GARAGE. VERY COMFORTABLE HOME.

  6. 2019-03-19
    historical Contingent 498-char remark
    Show marketing remark (498 chars)

    ENJOY THE CONVENIENCE OF THIS WELL CONSTRUCTED 3 BEDROOM HOME WITHIN WALKING DISTANCE TO NESHANNOCK SCHOOL AS WELL AS THE Y-ZONE, HESS ICE RINK AND PEARSON PARK. 2 WOOD BURNING FIREPLACES ONE IN LIVINGROOM AND ONE IN FAMILY ROOM WITH INSERT. LAUNDRY ROOM NOT JUST LAUNDRY AREA AND OFFICE OR MANCAVE ALSO IN BASEMENT. NICE SIZED BEDROOMS AND 1 1/2 BATHS ON MAIN LEVEL. DECK AREA AS WELL AS PATIO ON A LITTLE OVER 1/2 ACRE LEVEL LOT. SHED FOR STORAGE AND 2 CAR ATTACHED GARAGE. VERY COMFORTABLE HOME.

  7. 2019-03-14
    listed $159,900 Active 498-char remark
    Show marketing remark (498 chars)

    ENJOY THE CONVENIENCE OF THIS WELL CONSTRUCTED 3 BEDROOM HOME WITHIN WALKING DISTANCE TO NESHANNOCK SCHOOL AS WELL AS THE Y-ZONE, HESS ICE RINK AND PEARSON PARK. 2 WOOD BURNING FIREPLACES ONE IN LIVINGROOM AND ONE IN FAMILY ROOM WITH INSERT. LAUNDRY ROOM NOT JUST LAUNDRY AREA AND OFFICE OR MANCAVE ALSO IN BASEMENT. NICE SIZED BEDROOMS AND 1 1/2 BATHS ON MAIN LEVEL. DECK AREA AS WELL AS PATIO ON A LITTLE OVER 1/2 ACRE LEVEL LOT. SHED FOR STORAGE AND 2 CAR ATTACHED GARAGE. VERY COMFORTABLE HOME.

  8. 2019-03-14
    historical Expired 498-char remark
    Show marketing remark (498 chars)

    ENJOY THE CONVENIENCE OF THIS WELL CONSTRUCTED 3 BEDROOM HOME WITHIN WALKING DISTANCE TO NESHANNOCK SCHOOL AS WELL AS THE Y-ZONE, HESS ICE RINK AND PEARSON PARK. 2 WOOD BURNING FIREPLACES ONE IN LIVINGROOM AND ONE IN FAMILY ROOM WITH INSERT. LAUNDRY ROOM NOT JUST LAUNDRY AREA AND OFFICE OR MANCAVE ALSO IN BASEMENT. NICE SIZED BEDROOMS AND 1 1/2 BATHS ON MAIN LEVEL. DECK AREA AS WELL AS PATIO ON A LITTLE OVER 1/2 ACRE LEVEL LOT. SHED FOR STORAGE AND 2 CAR ATTACHED GARAGE. VERY COMFORTABLE HOME.

  9. 2019-01-16
    price $169,900 498-char remark
    Show marketing remark (498 chars)

    ENJOY THE CONVENIENCE OF THIS WELL CONSTRUCTED 3 BEDROOM HOME WITHIN WALKING DISTANCE TO NESHANNOCK SCHOOL AS WELL AS THE Y-ZONE, HESS ICE RINK AND PEARSON PARK. 2 WOOD BURNING FIREPLACES ONE IN LIVINGROOM AND ONE IN FAMILY ROOM WITH INSERT. LAUNDRY ROOM NOT JUST LAUNDRY AREA AND OFFICE OR MANCAVE ALSO IN BASEMENT. NICE SIZED BEDROOMS AND 1 1/2 BATHS ON MAIN LEVEL. DECK AREA AS WELL AS PATIO ON A LITTLE OVER 1/2 ACRE LEVEL LOT. SHED FOR STORAGE AND 2 CAR ATTACHED GARAGE. VERY COMFORTABLE HOME.

  10. 2018-12-12
    status Active 498-char remark
    Show marketing remark (498 chars)

    ENJOY THE CONVENIENCE OF THIS WELL CONSTRUCTED 3 BEDROOM HOME WITHIN WALKING DISTANCE TO NESHANNOCK SCHOOL AS WELL AS THE Y-ZONE, HESS ICE RINK AND PEARSON PARK. 2 WOOD BURNING FIREPLACES ONE IN LIVINGROOM AND ONE IN FAMILY ROOM WITH INSERT. LAUNDRY ROOM NOT JUST LAUNDRY AREA AND OFFICE OR MANCAVE ALSO IN BASEMENT. NICE SIZED BEDROOMS AND 1 1/2 BATHS ON MAIN LEVEL. DECK AREA AS WELL AS PATIO ON A LITTLE OVER 1/2 ACRE LEVEL LOT. SHED FOR STORAGE AND 2 CAR ATTACHED GARAGE. VERY COMFORTABLE HOME.

  11. 2018-11-27
    historical Contingent 498-char remark
    Show marketing remark (498 chars)

    ENJOY THE CONVENIENCE OF THIS WELL CONSTRUCTED 3 BEDROOM HOME WITHIN WALKING DISTANCE TO NESHANNOCK SCHOOL AS WELL AS THE Y-ZONE, HESS ICE RINK AND PEARSON PARK. 2 WOOD BURNING FIREPLACES ONE IN LIVINGROOM AND ONE IN FAMILY ROOM WITH INSERT. LAUNDRY ROOM NOT JUST LAUNDRY AREA AND OFFICE OR MANCAVE ALSO IN BASEMENT. NICE SIZED BEDROOMS AND 1 1/2 BATHS ON MAIN LEVEL. DECK AREA AS WELL AS PATIO ON A LITTLE OVER 1/2 ACRE LEVEL LOT. SHED FOR STORAGE AND 2 CAR ATTACHED GARAGE. VERY COMFORTABLE HOME.

  12. 2018-11-17
    listed $174,900 Active 498-char remark
    Show marketing remark (498 chars)

    ENJOY THE CONVENIENCE OF THIS WELL CONSTRUCTED 3 BEDROOM HOME WITHIN WALKING DISTANCE TO NESHANNOCK SCHOOL AS WELL AS THE Y-ZONE, HESS ICE RINK AND PEARSON PARK. 2 WOOD BURNING FIREPLACES ONE IN LIVINGROOM AND ONE IN FAMILY ROOM WITH INSERT. LAUNDRY ROOM NOT JUST LAUNDRY AREA AND OFFICE OR MANCAVE ALSO IN BASEMENT. NICE SIZED BEDROOMS AND 1 1/2 BATHS ON MAIN LEVEL. DECK AREA AS WELL AS PATIO ON A LITTLE OVER 1/2 ACRE LEVEL LOT. SHED FOR STORAGE AND 2 CAR ATTACHED GARAGE. VERY COMFORTABLE HOME.

ⓘ 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
$3,688 · $307/mo
Projected year-2 tax
$3,976 · $331/mo
Expected delta
+$288/yr (+$24/mo · 7.8%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 1 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
$27,384
− Mortgage interest
−$15,119
− Property taxes
−$3,688
− Insurance
−$1,350
− Repairs & maintenance
−$2,191
− Management
−$2,191
− Depreciation
−$7,852
Taxable loss
−$5,005
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,201
After-tax cash flow
$813/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
Neshannock Township SD
NCES district ID
4216440
Math proficiency
38% ▼ -22.00%
Reading proficiency
68% ▼ -9.00%
Median HH income
$58,658
Composite
45.98/100
National rank
#2536
State rank
#133 of 539 in PA

Livability — New Castle Northwest

Score
83/100
State rank
#111
US rank
#870

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
15,195

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
81,781 people
By 2030
77,978 · -4.7%
By 2040
69,522 · -15.0%
By 2050
61,344 · -25.0%
By 2075
45,027 · -44.9%
By 2100
31,305 · -61.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Black 3% Hispanic / Latino 2% Two or more races 1%
Common ancestry
Romanian 9% Serbian 3% Lithuanian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Other Indo-European 1% Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+33.8) · D 32.8% · R 66.5%
2008→2024 swing
-28.7pp toward R · 2008: -5.1pp · 2024: -33.8pp
All cycles
2024: R+33.8 2020: R+29.6 2016: R+28.1 2012: R+9.0 2008: R+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -62.26%
Current HPI
173.0332
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

+54.3% since first listed
12 events — show timeline
  • 2026-05-14 Contingent West Penn MLS
  • 2026-05-04 Listed $269,900 West Penn MLS
  • 2019-05-02 Sold (Public Records) $150,900 Public Records
  • 2019-04-26 Pending West Penn MLS
  • 2019-04-26 Sold (MLS) $158,900 West Penn MLS
  • 2019-03-19 Contingent West Penn MLS
  • 2019-03-14 Delisted West Penn MLS
  • 2019-03-14 Listed $159,900 West Penn MLS
  • 2019-01-16 Price Changed $169,900 West Penn MLS
  • 2018-12-12 Relisted West Penn MLS
  • 2018-11-27 Contingent West Penn MLS
  • 2018-11-17 Listed $174,900 West Penn MLS

Property tax history

+2.9%/yr

Latest (2026): $3,688 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…