CashFlowRE
Sign in Sign up
200 Smith Ave
B- Composite 68.26
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 +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$54,900

200 Smith Ave · Sharon, PA 16146
2 bd · 1.0 ba · 864 sqft · SingleFamily · 9 Days on market
Built 1940 3,998 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

One level living in Sharon. 2 bedrooms, 1 bathroom. Centrally located, close to shopping and transportation. Finished room in basement. Off street parking. Front and rear porches. Great potential!!!

Key facts

  • Large eat in kitchen
  • Large front porch
  • Original wood floors

Tags

ORIGINAL WOOD FLOORSLARGE EAT IN KITCHENWALK OUT BASEMENTLARGE FRONT PORCHLARGE BACK YARD

Property features AI

Finance

  • HOA & community: Public transportation access

Exterior

  • Parking: Off-street parking for 1 vehicle
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Resale property; Asphalt roof; Frame construction
  • Construction: Frame construction; Asphalt roof; Full basement with walk-out access
  • Exterior features: 50 x 80 lot dimensions

Interior

  • Kitchen: Kitchen on main level (9 x 11)
  • Bedrooms: Main-level bedroom (9 x 9); Lower-level bonus room
  • Flooring: Hardwood; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Hardwood and vinyl flooring; Full walk-out 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 2-bed/1.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $291 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($871 rent vs $55k).

Location & tenants

  • Location reads 65/100 on livability (#1,100 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, crime F, amenities F.
  • Sharon City SD (suburban): math 20% / reading 42% proficiency, ranked #446 of 539 in PA (top 83%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 74 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 62 units permitted in Mercer County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Mercer County population projected at -22% 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 $15k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 11y 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.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $54,900

Questions for the listing agent

  1. Built in 1940 — 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 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?
  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
1.59%
Cap rate
12.64%
Cash-on-cash
22.68%
DSCR
2.01
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$114,912
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1256 Glenwood Dr 0.16mi 2/1.5 992 (+15%) 8mo $132,000 $133 60

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
15.6%
Equity multiple
1.63×
Total profit
$9,631
Equity at exit
$8,186
10-year hold
IRR
24.3%
Equity multiple
3.10×
Total profit
$32,310
Equity at exit
$4,747

Cash invested: $15,372 (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 16146

Active inventory
74
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$871 high interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$87 /mo · $1,042/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$291

Break-even live

Break-even rent $503
Max offer price $54,900
Occupancy floor 62%

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
$13,725
Closing costs
$1,647
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
343 Cedar Ave Unit Upper Sharon, PA 2.0 1.0 950 $895 $0.94 43d 1 0.74mi
343 Cedar Ave Unit Lower Sharon, PA 1.0 1.0 950 $750 $0.79 43d 1 0.74mi
340 Rexford Dr Hermitage, PA 1.0–2.0 1.0 811 $1,000 $1.23 13d 1 1.10mi
2626 Romar Dr Hermitage, PA 1.0–2.0 1.0–1.5 1135 $1,040 $0.92 13d 1 1.38mi
335 Sterling Ave Sharon, PA 1.0–2.0 1.0 700 $850 $1.21 13d 3 1.45mi
335 Sterling Ave Unit B314 Sharon, PA 2.0 1.0 750 $850 $1.13 13d 1 1.45mi
335 Sterling Ave Unit B206 Sharon, PA 1.0 1.0 650 $750 $1.15 13d 1 1.45mi

Listing history 8 events

  1. 2026-06-19
    days on market $54,900 Active 9 DOM
  2. 2026-06-18
    days on market $54,900 Active 8 DOM
  3. 2026-06-17
    days on market $54,900 Active 7 DOM
  4. 2026-06-16
    days on market $54,900 Active 6 DOM
  5. 2026-06-15
    days on market $54,900 Active 5 DOM
  6. 2026-06-14
    days on market $54,900 Active 3 DOM
  7. 2026-06-13
    remarks 327-char remark
  8. 2026-06-13
    listed $54,900 Active 2 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
$1,042 · $87/mo
Projected year-2 tax
$1,042 · $87/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 21% 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 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 6 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
$10,453
− Mortgage interest
−$3,075
− Property taxes
−$1,042
− Insurance
−$274
− Repairs & maintenance
−$836
− Management
−$836
− Depreciation
−$1,597
Taxable income
$2,791
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$670
After-tax cash flow
$2,816/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
Sharon City SD
NCES district ID
4221330
Math proficiency
20% ▼ -10.00%
Reading proficiency
42% ▼ -8.00%
Median HH income
$31,081
Composite
25.14/100
National rank
#7521
State rank
#446 of 539 in PA

Livability — Sharon

Score
65/100
State rank
#1100
US rank
#12460

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sharon, PA
County
Mercer County · 28,053 people
City population
12,936
Metro
Youngstown-Warren-Boardman, OH-PA
Population (ZIP)
12,936
Household income
$45,670
Rent vs Own
47.0% rent · 53.0% own
Severe rent burden
685.0

Population outlook (Mercer County) Hauer SSP2

Today (2025)
108,341 people
By 2030
104,269 · -3.8%
By 2040
94,624 · -12.7%
By 2050
84,891 · -21.6%
By 2075
65,094 · -39.9%
By 2100
47,657 · -56.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 16% Two or more races 7% Hispanic / Latino 3%
Common ancestry
Romanian 3% Slovak 2% Iranian 1%
Foreign-born
4% · Canada
Languages at home
97% English-only · Russian/Polish/Slavic 1% Spanish 1% Arabic 1%

Political lean MEDSL · Mercer

2024 margin
Solid R (+30.2) · D 34.5% · R 64.7%
2008→2024 swing
-29.9pp toward R · 2008: -0.3pp · 2024: -30.2pp
All cycles
2024: R+30.2 2020: R+26.0 2016: R+25.0 2012: R+2.5 2008: R+0.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -109.55%
Current HPI
155.0912
Rent YoY
Metro
Youngstown-Warren-Boardman, OH-PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+477.9% since first listed
5 events — show timeline
  • 2026-06-10 Listed $54,900 West Penn MLS
  • 2025-01-30 Sold (Public Records) $439,600 Public Records
  • 2024-05-30 Sold (Public Records) $62,794 Public Records
  • 2015-11-06 Sold (MLS) $12,222 West Penn MLS
  • 2015-09-29 Listed $9,500 West Penn MLS

Property tax history

+0.7%/yr

Latest (2026): $1,042 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…