CashFlowRE
Sign in Sign up
439 Malleable St
B+ Composite 75.76
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$34,999

439 Malleable St · Sharon, PA 16146
2 bd · 1.0 ba · 803 sqft · SingleFamily · 68 Days on market
3,049 sqft lot $44/sqft · 24% below area Est $46k · 24% under ↓ 36% since listing

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

Listing remarks MLS

This two bedroom one bathroom home is centrally located near shopping centers, grocery stores, and about an hour north of Pittsburgh and about two hours from Cleveland, OH. With a little TLC, you can put your personal touch into this property, and make it your own. Property located in Sharon City School District.

Key facts

  • Centrally located
  • Near grocery stores
  • 3,049 sq ft lot

Tags

CENTRALLY LOCATEDNEAR SHOPPING CENTERSNEAR GROCERY STORESSHARON CITY SCHOOL DISTRICT

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 $35k.

Deal economics

  • At list price, monthly cash flow is $387 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($824 rent vs $35k).
  • Recommended offer: $33k (6.0% below list) — sets the bar for market timing.

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: crime F, amenities F, commute 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.
  • Zoned schools: Musser El Sch (math 17% / reading 32%, grade F, #1,180 of 1,518 statewide, top 80%, 309 students, 100% FRL); Sharon Ms (math 7% / reading 42%, grade F, #420 of 512 statewide, top 82%, 308 students, 100% FRL); Sharon Hs (math 57% / reading 74%, grade B, #63 of 437 statewide, top 14%, 523 students, 95% FRL) — zoned schools average 98% FRL vs 67% district-wide (31 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 75 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 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 $242 of loan paydown is wiped out by about $1k 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 $10k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($33k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $18k (34%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $32,899 (6.0% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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?
  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
2.35%
Cap rate
19.57%
Cash-on-cash
47.41%
DSCR
3.11
GRM
3.5

CMA / ARV

ARV (median comp)
$45,932
List price
$34,999
Delta
-23.80%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
326 Stambaugh Ave 0.53mi 3/2.0 (+1) 696 (-13%) 10mo $45,000 $65 36

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
44.8%
Equity multiple
2.94×
Total profit
$19,012
Equity at exit
$5,218
10-year hold
IRR
50.7%
Equity multiple
5.94×
Total profit
$48,411
Equity at exit
$3,026

Cash invested: $9,800 (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 16146

Active inventory
75
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$824 high interval (Pro) →
Mortgage (P&I)
$184
Tax from tax record
$66 /mo · $787/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$173
Net cashflow
$387

Break-even live

Break-even rent $334
Max offer price $34,999
Occupancy floor 48%

Sensitivity live

Price -10% $407 -5% $397 +0% $387 +5% $377 +10% $367
Rent -10% $322 -5% $355 +0% $387 +5% $420 +10% $452
Rate -1.0pp $405 -0.5pp $396 base $387 +0.5pp $378 +1.0pp $369

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
$8,750
Closing costs
$1,050
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
343 Cedar Ave Unit Lower Sharon, PA 1.0 1.0 950 $750 $0.79 45d 1 0.42mi
343 Cedar Ave Unit Upper Sharon, PA 2.0 1.0 950 $895 $0.94 45d 1 0.42mi
335 Sterling Ave Unit B314 Sharon, PA 2.0 1.0 750 $850 $1.13 15d 1 0.60mi
335 Sterling Ave Sharon, PA 1.0–2.0 1.0 700 $850 $1.21 15d 3 0.60mi
335 Sterling Ave Unit B206 Sharon, PA 1.0 1.0 650 $750 $1.15 15d 1 0.60mi
502 Lucy St Unit 2 Masury, OH 1.0 1.0 900 $600 $0.67 15d 1 1.22mi

Listing history 24 events

  1. 2026-06-21
    days on market $34,999 Active 68 DOM
  2. 2026-06-19
    days on market $34,999 Active 66 DOM
  3. 2026-06-18
    days on market $34,999 Active 65 DOM
  4. 2026-06-17
    days on market $34,999 Active 64 DOM
  5. 2026-06-16
    days on market $34,999 Active 63 DOM
  6. 2026-06-15
    days on market $34,999 Active 62 DOM
  7. 2026-06-14
    days on market $34,999 Active 60 DOM
  8. 2026-06-13
    days on market $34,999 Active 59 DOM
  9. 2026-06-10
    days on market $34,999 Active 57 DOM
  10. 2026-06-09
    days on market $34,999 Active 56 DOM
  11. 2026-06-08
    days on market $34,999 Active 55 DOM
  12. 2026-06-07
    days on market $34,999 Active 54 DOM
  13. 2026-06-05
    days on market $34,999 Active 51 DOM
  14. 2026-06-02
    days on market $34,999 Active 49 DOM
  15. 2026-06-01
    days on market $34,999 Active 48 DOM
  16. 2026-05-31
    days on market $34,999 Active 47 DOM
  17. 2026-05-30
    days on market $34,999 Active 46 DOM
  18. 2026-05-12
    price $39,999 314-char remark
    Show marketing remark (314 chars)

    This two bedroom one bathroom home is centrally located near shopping centers, grocery stores, and about an hour north of Pittsburgh and about two hours from Cleveland, OH. With a little TLC, you can put your personal touch into this property, and make it your own. Property located in Sharon City School District.

  19. 2026-05-06
    price $44,999 314-char remark
    Show marketing remark (314 chars)

    This two bedroom one bathroom home is centrally located near shopping centers, grocery stores, and about an hour north of Pittsburgh and about two hours from Cleveland, OH. With a little TLC, you can put your personal touch into this property, and make it your own. Property located in Sharon City School District.

  20. 2026-04-23
    price $48,999 314-char remark
    Show marketing remark (314 chars)

    This two bedroom one bathroom home is centrally located near shopping centers, grocery stores, and about an hour north of Pittsburgh and about two hours from Cleveland, OH. With a little TLC, you can put your personal touch into this property, and make it your own. Property located in Sharon City School District.

  21. 2026-04-13
    listed $52,999 Active 314-char remark
    Show marketing remark (314 chars)

    This two bedroom one bathroom home is centrally located near shopping centers, grocery stores, and about an hour north of Pittsburgh and about two hours from Cleveland, OH. With a little TLC, you can put your personal touch into this property, and make it your own. Property located in Sharon City School District.

  22. 2026-02-10
    historical Expired 320-char remark
    Show marketing remark (320 chars)

    This home features two bedrooms and one bathroom. It is close to major highways, shopping centers, and the state of Ohio. The home is locate an hour north of Pittsburgh and two hours southeast of Cleveland. This home is tenant occupied and needs some TLC. Property features a fenced in backyard and a walk out basement.

  23. 2025-12-11
    price $54,000 320-char remark
    Show marketing remark (320 chars)

    This home features two bedrooms and one bathroom. It is close to major highways, shopping centers, and the state of Ohio. The home is locate an hour north of Pittsburgh and two hours southeast of Cleveland. This home is tenant occupied and needs some TLC. Property features a fenced in backyard and a walk out basement.

  24. 2025-11-25
    listed $62,599 Active 320-char remark
    Show marketing remark (320 chars)

    This home features two bedrooms and one bathroom. It is close to major highways, shopping centers, and the state of Ohio. The home is locate an hour north of Pittsburgh and two hours southeast of Cleveland. This home is tenant occupied and needs some TLC. Property features a fenced in backyard and a walk out basement.

ⓘ 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
$787 · $66/mo
Projected year-2 tax
$787 · $66/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 3/10 Moderate FEMA zone X (unshaded) · 10% 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
$9,887
− Mortgage interest
−$1,960
− Property taxes
−$787
− Insurance
−$175
− Repairs & maintenance
−$791
− Management
−$791
− Depreciation
−$1,018
Taxable income
$4,364
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,047
After-tax cash flow
$3,598/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

-36.1% since first listed
7 events — show timeline
  • 2026-05-12 Price Changed $39,999 West Penn MLS
  • 2026-05-06 Price Changed $44,999 West Penn MLS
  • 2026-04-23 Price Changed $48,999 West Penn MLS
  • 2026-04-13 Listed $52,999 West Penn MLS
  • 2026-02-10 Delisted West Penn MLS
  • 2025-12-11 Price Changed $54,000 West Penn MLS
  • 2025-11-25 Listed $62,599 West Penn MLS

Property tax history

+1.6%/yr

Latest (2025): $787 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…