CashFlowRE
Sign in Sign up
714 Stewartson Rd
C Composite 59.02
Why this score? — see what drove the C 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 +22.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • 1% rule +6.5/10.0
  • Schools +4.0/10.0
  • Appreciation +3.6/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$109,900

714 Stewartson Rd · Templeton, PA 16259
4 bd · 1.0 ba · 1,592 sqft · SingleFamily public records · 78 Days on market
Built 1938 10,497 sqft lot ↓ 8% since listing

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

Listing remarks

Near the Mahoning Creek, navigable down to the Allegheny, this home has Three Bedrooms, One Bath. This property just an hour from Pittsburgh is situated in a rural setting providing ample opportunities for hunting, fishing, boating, biking and relaxing by the bonfire. Detached 2-Car Garage.

Key facts

  • Rural setting
  • 0.24 acre lot
  • Garage

Tags

RURAL SETTINGOPPORTUNITIES FOR HUNTINGOPPORTUNITIES FOR FISHINGOPPORTUNITIES FOR BOATINGOPPORTUNITIES FOR BIKING

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 $110k.

Deal economics

  • At list price, monthly cash flow is $117 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $103k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#1,629 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, schools F, amenities F.
  • Armstrong SD (rural): math 38% / reading 58% proficiency, ranked #233 of 539 in PA (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 6 active listings in the ZIP; 58 units permitted in Armstrong County in 2024 (20 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.8%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Armstrong County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1938 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $103,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is D 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?
  8. 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.
  9. 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.
  10. 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
1.15%
Cap rate
8.29%
Cash-on-cash
7.14%
DSCR
1.32
GRM
7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.78% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.0%
Equity multiple
0.70×
Total profit
$-9,269
Equity at exit
$17,474
10-year hold
IRR
1.2%
Equity multiple
1.09×
Total profit
$2,744
Equity at exit
$11,381

Cash invested: $30,772 (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 16259

Home prices YoY
-2.0%
Active inventory
6
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,263 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$192 /mo · $2,308/yr
Insurance
$46
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$117

Break-even live

Break-even rent $1,115
Max offer price $109,900
Occupancy floor 86%

Sensitivity live

Price -10% $179 -5% $148 +0% $117 +5% $85 +10% $54
Rent -10% $17 -5% $67 +0% $117 +5% $166 +10% $216
Rate -1.0pp $172 -0.5pp $145 base $117 +0.5pp $88 +1.0pp $59

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
$27,475
Closing costs
$3,297
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 3 events

  1. 2026-04-17
    status Pending
  2. 2026-03-18
    price $109,900
  3. 2026-01-29
    listed $119,900 Active

ⓘ 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
$2,308 · $192/mo
Projected year-2 tax
$2,308 · $192/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 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥95°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$15,152
− Mortgage interest
−$6,156
− Property taxes
−$2,308
− Insurance
−$1,347
− Repairs & maintenance
−$1,212
− Management
−$1,212
− Depreciation
−$3,197
Taxable loss
−$281
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$67
After-tax cash flow
$1,466/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
Armstrong SD
NCES district ID
4202590
Math proficiency
38% ▼ -13.00%
Reading proficiency
58% ▼ -6.00%
Median HH income
$43,333
Composite
40.41/100
National rank
#3729
State rank
#233 of 539 in PA

Livability — Templeton

Score
56/100
State rank
#1629
US rank
#22385

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,111

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 (97%)
Race & ethnicity
White 97% Hispanic / Latino 2% Two or more races 1%
Common ancestry
Iranian 3% Romanian 2% Slovak 2%
Foreign-born
0%
Languages at home
98% English-only · Spanish 2%

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
▼ -2.78%
Current HPI
133.4758
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

-8.3% since first listed
3 events — show timeline
  • 2026-04-17 Pending West Penn MLS
  • 2026-03-18 Price Changed $109,900 West Penn MLS
  • 2026-01-29 Listed $119,900 West Penn MLS

Property tax history

+1.3%/yr

Latest (2026): $2,308 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…