CashFlowRE
Sign in Sign up
246 Main St
A- Composite 80.06
Why this score? — see what drove the A- 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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$34,900

246 Main St · Leechburg, PA 15656
3 bd · 3.0 ba · 2,218 sqft · SingleFamily public records · 107 Days on market
Built 1890 4,443 sqft lot $16/sqft · 73% below area ↓ 18% since listing

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

Listing remarks MLS

Spacious multi-family property located at 246 Main St in Leechburg, PA, offering a unique opportunity for investors or buyers seeking a value-add renovation project. Originally constructed as a large single-family residence, the property was later converted to accommodate multiple living spaces and still retains much of its classic character and generous square footage. The exterior features durable aluminum/vinyl siding and a covered front porch, adding to the property’s traditional curb appeal. The building is serviced by four separate electric meters, offering flexibility for future rental use or redevelopment. The property requires updates and improvements, providing the opportunity for buyers to renovate and customize the space to their needs. With the right vision, the property could continue to function as a multi-family investment or potentially be restored to a large single-family residence. Conveniently located near Leechburg’s local shops, dining, and community amenities, with easy access to surrounding areas. Property is being sold as-is. Buyers are responsible for verifying property condition, zoning, and permitted uses.

Key facts

  • Covered front porch
  • 4,443 sq ft lot
  • Built 1890

Tags

COVERED FRONT PORCHMULTIPLE LIVING SPACESFOUR SEPARATE ELECTRIC METERS

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/3.0-bath single-family listed at $35k.

Deal economics

  • At list price, monthly cash flow is $833 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Recommended offer: $32k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 78/100 on livability (#294 in PA, #2,608 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities D, employment D, commute F.
  • Leechburg Area SD (suburban): math 33% / reading 53% proficiency, ranked #303 of 539 in PA (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 32 active listings in the ZIP; 58 units permitted in Armstrong County in 2024 (20 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($241 loan paydown + $3k appreciation (10.0% local appreciation)).
  • Armstrong County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 107 days — a 9% lower offer ($32k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (36%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $31,759 (9.0% below list)

Questions for the listing agent

  1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
3.90%
Cap rate
34.93%
Cash-on-cash
102.28%
DSCR
5.55
GRM
2.1

CMA / ARV

ARV (median comp)
$130,603
List price
$34,900
Delta
-73.28%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
431 Washington Ave 0.31mi 3/2.0 2,016 (-9%) 9mo $40,000 $20 58

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.38×
Total profit
$72,075
Equity at exit
$31,441
10-year hold
IRR
Equity multiple
18.46×
Total profit
$170,574
Equity at exit
$67,803

Cash invested: $9,772 (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 15656

Home prices YoY
9.1%
Active inventory
32
Price-to-rent
2.1×

Monthly cashflow live

Estimated rent
$1,360 medium interval (Pro) →
Mortgage (P&I)
$183
Tax est. 1.5%
$44 /mo · $524/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$833

Break-even live

Break-even rent $305
Max offer price $34,900
Occupancy floor 34%

Sensitivity live

Price -10% $857 -5% $845 +0% $833 +5% $821 +10% $809
Rent -10% $725 -5% $779 +0% $833 +5% $887 +10% $940
Rate -1.0pp $850 -0.5pp $842 base $833 +0.5pp $824 +1.0pp $815

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
$8,725
Closing costs
$1,047
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.

Listing history 20 events

  1. 2026-06-21
    days on market $34,900 Active 107 DOM
  2. 2026-06-18
    days on market $34,900 Active 105 DOM
  3. 2026-06-17
    days on market $34,900 Active 104 DOM
  4. 2026-06-16
    days on market $34,900 Active 103 DOM
  5. 2026-06-15
    days on market $34,900 Active 102 DOM
  6. 2026-06-13
    days on market $34,900 Active 100 DOM
  7. 2026-06-12
    days on market $34,900 Active 99 DOM
  8. 2026-06-09
    days on market $34,900 Active 96 DOM
  9. 2026-06-08
    days on market $34,900 Active 95 DOM
  10. 2026-06-08
    days on market $34,900 Active 94 DOM
  11. 2026-06-05
    days on market $34,900 Active 92 DOM
  12. 2026-06-04
    days on market $34,900 Active 90 DOM
  13. 2026-06-03
    price $34,900 Active 89 DOM
  14. 2026-06-02
    days on market $44,900 Active 89 DOM
  15. 2026-06-01
    days on market $44,900 Active 88 DOM
  16. 2026-05-31
    days on market $44,900 Active 87 DOM
  17. 2026-04-28
    price $44,900 1163-char remark
    Show marketing remark (1212 chars)

    Unique opportunity at 246 Main St in Leechburg, PA! Originally built as a spacious single-family residence, this large home offers the potential to be restored back to an impressive single-family property with the right vision and renovation. The property features classic architectural character, generous square footage, and a welcoming covered front porch, reflecting the charm of the home’s original design. Over time the interior was reconfigured to accommodate multiple living spaces and the property is currently serviced by four separate electric meters, offering flexibility for future use. The home requires significant updates and repairs, making it an ideal project for investors, contractors, or buyers looking to restore a large residence to its former character and scale. Conveniently located near Leechburg’s shops, dining, and community amenities, with easy access to surrounding areas. Property is being sold as-is. Buyers are responsible for verifying property condition, zoning, and permitted uses. Buyers are encouraged to perform their own due diligence regarding condition and intended use. Great opportunity for those looking to invest in a property with long-term potential.

  18. 2026-04-28
    price $44,900 1212-char remark
    Show marketing remark (1212 chars)

    Unique opportunity at 246 Main St in Leechburg, PA! Originally built as a spacious single-family residence, this large home offers the potential to be restored back to an impressive single-family property with the right vision and renovation. The property features classic architectural character, generous square footage, and a welcoming covered front porch, reflecting the charm of the home’s original design. Over time the interior was reconfigured to accommodate multiple living spaces and the property is currently serviced by four separate electric meters, offering flexibility for future use. The home requires significant updates and repairs, making it an ideal project for investors, contractors, or buyers looking to restore a large residence to its former character and scale. Conveniently located near Leechburg’s shops, dining, and community amenities, with easy access to surrounding areas. Property is being sold as-is. Buyers are responsible for verifying property condition, zoning, and permitted uses. Buyers are encouraged to perform their own due diligence regarding condition and intended use. Great opportunity for those looking to invest in a property with long-term potential.

  19. 2026-03-05
    listed $54,900 Active 1163-char remark
    Show marketing remark (1212 chars)

    Unique opportunity at 246 Main St in Leechburg, PA! Originally built as a spacious single-family residence, this large home offers the potential to be restored back to an impressive single-family property with the right vision and renovation. The property features classic architectural character, generous square footage, and a welcoming covered front porch, reflecting the charm of the home’s original design. Over time the interior was reconfigured to accommodate multiple living spaces and the property is currently serviced by four separate electric meters, offering flexibility for future use. The home requires significant updates and repairs, making it an ideal project for investors, contractors, or buyers looking to restore a large residence to its former character and scale. Conveniently located near Leechburg’s shops, dining, and community amenities, with easy access to surrounding areas. Property is being sold as-is. Buyers are responsible for verifying property condition, zoning, and permitted uses. Buyers are encouraged to perform their own due diligence regarding condition and intended use. Great opportunity for those looking to invest in a property with long-term potential.

  20. 2026-03-05
    listed $54,900 Active 1212-char remark
    Show marketing remark (1212 chars)

    Unique opportunity at 246 Main St in Leechburg, PA! Originally built as a spacious single-family residence, this large home offers the potential to be restored back to an impressive single-family property with the right vision and renovation. The property features classic architectural character, generous square footage, and a welcoming covered front porch, reflecting the charm of the home’s original design. Over time the interior was reconfigured to accommodate multiple living spaces and the property is currently serviced by four separate electric meters, offering flexibility for future use. The home requires significant updates and repairs, making it an ideal project for investors, contractors, or buyers looking to restore a large residence to its former character and scale. Conveniently located near Leechburg’s shops, dining, and community amenities, with easy access to surrounding areas. Property is being sold as-is. Buyers are responsible for verifying property condition, zoning, and permitted uses. Buyers are encouraged to perform their own due diligence regarding condition and intended use. Great opportunity for those looking to invest in a property with long-term potential.

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥97°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$16,315
− Mortgage interest
−$1,955
− Property taxes
−$524
− Insurance
−$174
− Repairs & maintenance
−$1,305
− Management
−$1,305
− Depreciation
−$1,015
Taxable income
$10,036
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,409
After-tax cash flow
$7,586/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
Leechburg Area SD
NCES district ID
4213470
Math proficiency
33% ▼ -13.00%
Reading proficiency
53% ▼ -12.00%
Median HH income
$47,241
Composite
36.64/100
National rank
#4618
State rank
#303 of 539 in PA

Livability — Leechburg

Score
78/100
State rank
#294
US rank
#2608

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Leechburg, PA
Population (ZIP)
9,766

Population outlook (Armstrong County) Hauer SSP2

Today (2025)
62,513 people
By 2030
59,579 · -4.7%
By 2040
52,890 · -15.4%
By 2050
45,904 · -26.6%
By 2075
32,023 · -48.8%
By 2100
20,415 · -67.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Black 2%
Common ancestry
Romanian 11% Serbian 2% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Other Indo-European 1% Spanish 1%

Political lean MEDSL · Armstrong

2024 margin
Solid R (+53.2) · D 23.0% · R 76.2%
2008→2024 swing
-28.6pp toward R · 2008: -24.6pp · 2024: -53.2pp
All cycles
2024: R+53.2 2020: R+52.3 2016: R+52.0 2012: R+37.2 2008: R+24.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 21.11%
Current HPI
252.6103
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

-18.2% since first listed
4 events — show timeline
  • 2026-04-28 Price Changed $44,900 West Penn MLS
  • 2026-04-28 Price Changed $44,900 West Penn MLS
  • 2026-03-05 Listed $54,900 West Penn MLS
  • 2026-03-05 Listed $54,900 West Penn MLS

Property tax history

+1.5%/yr

Latest (2026): $2,968 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…