CashFlowRE
Sign in Sign up
504 Arthur Ave Multi-family
B Composite 72.63
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 +4.9/15.0
  • Appreciation +4.4/10.0
  • Livability +3.8/5.0
  • Condition / age +3.8/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0

$160,000

504 Arthur Ave · Scottdale, PA 15683
5 bd · 4.0 ba · — sqft · MultiFamily · 15 Days on market
Built 1917 Good condition 6,098 sqft lot Est $151k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Large home located in the historic area of Scottdale. Great investment property or live in one side and rent out the 2 apartments. Home is within walking distance to school, park and downtown Scottdale. Right side is a large 2 story with 2 bedrooms and 2 bathrooms. Den could be a possible third bedroom. Left side is up and down apartments. Lower apartment has 1 bedroom and 1 bathroom. There is also a 2nd room that could be used as a bedroom. Upper apartment has 2 bedrooms and 1 bath. Newer roof on the home and newer furnace for apartment side.

Key facts

  • Newer furnace
  • Newer roof
  • Investment property

Tags

INVESTMENT PROPERTYWALKING DISTANCE TO SCHOOLWALKING DISTANCE TO PARKWALKING DISTANCE TO DOWNTOWNNEWER ROOFNEWER FURNACE

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/4.0-bath multifamily listed at $160k. Condition is rated good.

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 ($3k rent vs $160k).
  • Recommended offer: $158k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#440 in PA, #4,017 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment D-.
  • Southmoreland SD (suburban): math 29% / reading 51% proficiency, ranked #359 of 539 in PA (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 22 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 415 units permitted in Westmoreland County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.2%/yr); year-one equity from $1k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Westmoreland County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.2% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 30y ago; this cycle's ask has dropped $35k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; list at $160k implies a 146% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $157,600 (1.5% below list)

Questions for the listing agent

  1. Built in 1917 — 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. 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.75%
Cap rate
14.58%
Cash-on-cash
29.59%
DSCR
2.32
GRM
4.8

CMA / ARV

ARV (median comp)
$151,194
List price
$160,000
Delta
5.82%
Verdict
FAIR
Comps
1 within 2.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
810 & 810 1/2 Mulberry St 0.17mi 4/3.5 (-1) 21mo $112,000 55
501 S Chestnut St 0.58mi 4/2.0 (-1) 2mo $135,000 46
409 & 411 Walnut Ave 0.37mi 6/2.0 (+1) 23mo $50,000 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.25% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.7%
Equity multiple
2.26×
Total profit
$56,517
Equity at exit
$36,668
10-year hold
IRR
32.9%
Equity multiple
4.37×
Total profit
$151,144
Equity at exit
$36,863

Cash invested: $44,800 (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 15683

Home prices YoY
-0.4%
Active inventory
22
Price-to-rent
13.3×

Monthly cashflow live

Estimated rent
$2,798 high interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,400/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$588
Net cashflow
$1,105

Break-even live

Break-even rent $1,400
Max offer price $160,000
Occupancy floor 56%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 2 $1,004
1× unit 1 1 $789
1× unit 2 1 $1,004
Total (3 units) $2,798

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
$40,000
Closing costs
$4,800
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
501 Pittsburgh St Scottdale, PA 4.0 4.5 $2,100 44d 1 0.26mi

Listing history 27 events

  1. 2026-06-18
    days on market $160,000 Active 15 DOM
  2. 2026-06-17
    days on market $160,000 Active 14 DOM
  3. 2026-06-16
    days on market $160,000 Active 13 DOM
  4. 2026-06-15
    days on market $160,000 Active 12 DOM
  5. 2026-06-13
    days on market $160,000 Active 10 DOM
  6. 2026-06-12
    days on market $160,000 Active 9 DOM
  7. 2026-06-09
    days on market $160,000 Active 6 DOM
  8. 2026-06-08
    days on market $160,000 Active 5 DOM
  9. 2026-06-08
    days on market $160,000 Active 4 DOM
  10. 2026-06-07
    days on market $160,000 Active 3 DOM
  11. 2026-06-04
    days on marketlisting id $160,000 Active 1 DOM
  12. 2026-04-21
    status Active 549-char remark
    Show marketing remark (541 chars)

    Large home located in the historic area of Scottdale. Great investment property or live in one side and rent out the 2 apartments. Home is within walking distance to school, park and downtown Scottdale. Right side is a large 2 story with 2 bedrooms and 2 bathrooms. Den could be a possible third bedroom. Left side is up and down apartments. Lower apartment has 1 bedroom and 1 bathroom but has a 2nd room that could be used as a bedroom. Upper apartment has 2 bedrooms and 1 bathroom. Newer roof on home and newer furnace on apartment side.

  13. 2026-04-21
    price $160,000 541-char remark
    Show marketing remark (541 chars)

    Large home located in the historic area of Scottdale. Great investment property or live in one side and rent out the 2 apartments. Home is within walking distance to school, park and downtown Scottdale. Right side is a large 2 story with 2 bedrooms and 2 bathrooms. Den could be a possible third bedroom. Left side is up and down apartments. Lower apartment has 1 bedroom and 1 bathroom but has a 2nd room that could be used as a bedroom. Upper apartment has 2 bedrooms and 1 bathroom. Newer roof on home and newer furnace on apartment side.

  14. 2026-04-21
    price $160,000 549-char remark
    Show marketing remark (541 chars)

    Large home located in the historic area of Scottdale. Great investment property or live in one side and rent out the 2 apartments. Home is within walking distance to school, park and downtown Scottdale. Right side is a large 2 story with 2 bedrooms and 2 bathrooms. Den could be a possible third bedroom. Left side is up and down apartments. Lower apartment has 1 bedroom and 1 bathroom but has a 2nd room that could be used as a bedroom. Upper apartment has 2 bedrooms and 1 bathroom. Newer roof on home and newer furnace on apartment side.

  15. 2026-04-21
    status Active 541-char remark
    Show marketing remark (541 chars)

    Large home located in the historic area of Scottdale. Great investment property or live in one side and rent out the 2 apartments. Home is within walking distance to school, park and downtown Scottdale. Right side is a large 2 story with 2 bedrooms and 2 bathrooms. Den could be a possible third bedroom. Left side is up and down apartments. Lower apartment has 1 bedroom and 1 bathroom but has a 2nd room that could be used as a bedroom. Upper apartment has 2 bedrooms and 1 bathroom. Newer roof on home and newer furnace on apartment side.

  16. 2026-04-05
    historical Contingent 549-char remark
    Show marketing remark (541 chars)

    Large home located in the historic area of Scottdale. Great investment property or live in one side and rent out the 2 apartments. Home is within walking distance to school, park and downtown Scottdale. Right side is a large 2 story with 2 bedrooms and 2 bathrooms. Den could be a possible third bedroom. Left side is up and down apartments. Lower apartment has 1 bedroom and 1 bathroom but has a 2nd room that could be used as a bedroom. Upper apartment has 2 bedrooms and 1 bathroom. Newer roof on home and newer furnace on apartment side.

  17. 2026-04-05
    historical Contingent 541-char remark
    Show marketing remark (541 chars)

    Large home located in the historic area of Scottdale. Great investment property or live in one side and rent out the 2 apartments. Home is within walking distance to school, park and downtown Scottdale. Right side is a large 2 story with 2 bedrooms and 2 bathrooms. Den could be a possible third bedroom. Left side is up and down apartments. Lower apartment has 1 bedroom and 1 bathroom but has a 2nd room that could be used as a bedroom. Upper apartment has 2 bedrooms and 1 bathroom. Newer roof on home and newer furnace on apartment side.

  18. 2026-02-23
    price $184,500 549-char remark
    Show marketing remark (541 chars)

    Large home located in the historic area of Scottdale. Great investment property or live in one side and rent out the 2 apartments. Home is within walking distance to school, park and downtown Scottdale. Right side is a large 2 story with 2 bedrooms and 2 bathrooms. Den could be a possible third bedroom. Left side is up and down apartments. Lower apartment has 1 bedroom and 1 bathroom but has a 2nd room that could be used as a bedroom. Upper apartment has 2 bedrooms and 1 bathroom. Newer roof on home and newer furnace on apartment side.

  19. 2026-02-23
    price $184,500 541-char remark
    Show marketing remark (541 chars)

    Large home located in the historic area of Scottdale. Great investment property or live in one side and rent out the 2 apartments. Home is within walking distance to school, park and downtown Scottdale. Right side is a large 2 story with 2 bedrooms and 2 bathrooms. Den could be a possible third bedroom. Left side is up and down apartments. Lower apartment has 1 bedroom and 1 bathroom but has a 2nd room that could be used as a bedroom. Upper apartment has 2 bedrooms and 1 bathroom. Newer roof on home and newer furnace on apartment side.

  20. 2026-01-12
    price $189,500 549-char remark
    Show marketing remark (541 chars)

    Large home located in the historic area of Scottdale. Great investment property or live in one side and rent out the 2 apartments. Home is within walking distance to school, park and downtown Scottdale. Right side is a large 2 story with 2 bedrooms and 2 bathrooms. Den could be a possible third bedroom. Left side is up and down apartments. Lower apartment has 1 bedroom and 1 bathroom but has a 2nd room that could be used as a bedroom. Upper apartment has 2 bedrooms and 1 bathroom. Newer roof on home and newer furnace on apartment side.

  21. 2026-01-12
    price $189,500 541-char remark
    Show marketing remark (541 chars)

    Large home located in the historic area of Scottdale. Great investment property or live in one side and rent out the 2 apartments. Home is within walking distance to school, park and downtown Scottdale. Right side is a large 2 story with 2 bedrooms and 2 bathrooms. Den could be a possible third bedroom. Left side is up and down apartments. Lower apartment has 1 bedroom and 1 bathroom but has a 2nd room that could be used as a bedroom. Upper apartment has 2 bedrooms and 1 bathroom. Newer roof on home and newer furnace on apartment side.

  22. 2025-11-22
    listed $195,000 Active 541-char remark
    Show marketing remark (541 chars)

    Large home located in the historic area of Scottdale. Great investment property or live in one side and rent out the 2 apartments. Home is within walking distance to school, park and downtown Scottdale. Right side is a large 2 story with 2 bedrooms and 2 bathrooms. Den could be a possible third bedroom. Left side is up and down apartments. Lower apartment has 1 bedroom and 1 bathroom but has a 2nd room that could be used as a bedroom. Upper apartment has 2 bedrooms and 1 bathroom. Newer roof on home and newer furnace on apartment side.

  23. 2025-11-20
    listed $195,000 Active 549-char remark
    Show marketing remark (549 chars)

    Large home located in the historic area of Scottdale. Great investment property or live in one side and rent out the 2 apartments. Home is within walking distance to school, park and downtown Scottdale. Right side is a large 2 story with 2 bedrooms and 2 bathrooms. Den could be a possible third bedroom. Left side is up and down apartments. Lower apartment has 1 bedroom and 1 bathroom. There is also a 2nd room that could be used as a bedroom. Upper apartment has 2 bedrooms and 1 bath. Newer roof on the home and newer furnace for apartment side.

  24. 2017-11-20
    historical Expired
  25. 2017-04-20
    listed $139,000 Active
  26. 1996-09-13
    soldstatus $65,000
  27. 1996-06-27
    listed $69,900

ⓘ 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 3/10 Moderate
  • 🌡 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 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
$33,576
− Mortgage interest
−$8,962
− Property taxes
−$2,400
− Insurance
−$800
− Repairs & maintenance
−$2,686
− Management
−$2,686
− Depreciation
−$4,655
Taxable income
$11,387
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,733
After-tax cash flow
$10,524/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab

This multi-family home in Scottdale is in good condition with a good roof and newer furnace. It has a good curb appeal and is ready for minor cosmetic updates to enhance its resale and rental value.

Value-add opportunities

  • Both Paint exterior trim — Enhances curb appeal and adds value.
  • Both Clean gutters — Improves drainage and prevents water damage.
  • Resale Replace old appliances in kitchen — Modern appliances improve the home's appeal to potential buyers.
  • Resale Install new flooring in bathrooms — Fresh flooring enhances the home's overall appearance and value.
  • Resale Paint interior walls — Neutral paint colors are timeless and can be customized to suit different tastes.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior trim — Enhances curb appeal and adds value.
  • Both Clean gutters — Improves drainage and prevents water damage.
  • Resale Replace old appliances in kitchen — Modern appliances improve the home's appeal to potential buyers.
  • Resale Install new flooring in bathrooms — Fresh flooring enhances the home's overall appearance and value.
  • Resale Paint interior walls — Neutral paint colors are timeless and can be customized to suit different tastes.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Southmoreland SD
NCES district ID
4222410
Math proficiency
29% ▼ -26.00%
Reading proficiency
51% ▼ -19.00%
Median HH income
$43,274
Composite
33.76/100
National rank
#5368
State rank
#359 of 539 in PA

Livability — Scottdale

Score
75/100
State rank
#440
US rank
#4017

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Scottdale, PA
Population (ZIP)
7,855

Population outlook (Westmoreland County) Hauer SSP2

Today (2025)
342,555 people
By 2030
331,717 · -3.2%
By 2040
304,976 · -11.0%
By 2050
277,444 · -19.0%
By 2075
224,607 · -34.4%
By 2100
171,084 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 6% Asian 1%
Common ancestry
Romanian 7% Lithuanian 2% Slovak 1%
Foreign-born
1% · Vietnam
Languages at home
98% English-only · Spanish 1% Vietnamese 1%

Political lean MEDSL · Westmoreland

2024 margin
Strong R (+28.4) · D 35.4% · R 63.9%
2008→2024 swing
-11.7pp toward R · 2008: -16.7pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+28.3 2016: R+31.3 2012: R+23.7 2008: R+16.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.25%
Current HPI
284.1099
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

+128.9% since first listed
16 events — show timeline
  • 2026-04-21 Relisted West Penn MLS
  • 2026-04-21 Price Changed $160,000 West Penn MLS
  • 2026-04-21 Price Changed $160,000 West Penn MLS
  • 2026-04-21 Relisted West Penn MLS
  • 2026-04-05 Contingent West Penn MLS
  • 2026-04-05 Contingent West Penn MLS
  • 2026-02-23 Price Changed $184,500 West Penn MLS
  • 2026-02-23 Price Changed $184,500 West Penn MLS
  • 2026-01-12 Price Changed $189,500 West Penn MLS
  • 2026-01-12 Price Changed $189,500 West Penn MLS
  • 2025-11-22 Listed $195,000 West Penn MLS
  • 2025-11-20 Listed $195,000 West Penn MLS
  • 2017-11-20 Delisted West Penn MLS
  • 2017-04-20 Listed $139,000 West Penn MLS
  • 1996-09-13 Sold (MLS) $65,000 West Penn MLS
  • 1996-06-27 Listed $69,900 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…