CashFlowRE
Sign in Sign up
333 W 8th Ave
B Composite 74.93
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
  • Appreciation +5.2/10.0
  • Livability +4.0/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$42,500

333 W 8th Ave · Tarentum, PA 15084
2 bd · 1.0 ba · 1,114 sqft · SingleFamily public records · 81 Days on market
Built 1900 2,491 sqft lot $38/sqft · 55% below area

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

Listing remarks MLS

Great opportunity in Tarentum! Large covered front porch! Spacious kitchen with plenty of wooden cabinetry! Two generous sized bedrooms with large closets! Unfinished basement for additional storage! Centrally located! Close to shopping and transportation! Amazing investment potential!

Key facts

  • 2,491 sq ft lot
  • Built 1900
  • Listed 80 days

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 $42k.

Deal economics

  • At list price, monthly cash flow is $522 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $42k).
  • Recommended offer: $40k (6.0% below list) — sets the bar for market timing.
  • Cap rate 21.0% vs local median 8.7% in Tarentum — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 79/100 on livability (#240 in PA, #2,066 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-, amenities F, employment F.
  • Highlands SD (suburban): math 29% / reading 48% proficiency, ranked #376 of 539 in PA (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 41 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • In year one you build about $487 of equity ($294 loan paydown + $193 appreciation (0.5% local appreciation)).
  • At projected returns (0.5% appreciation + 3.0% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($40k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 30y ago; this cycle's ask has dropped $7k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $34k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 8→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $39,950 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 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 1900 — 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. 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
2.43%
Cap rate
21.03%
Cash-on-cash
52.62%
DSCR
3.34
GRM
3.4

CMA / ARV

ARV (median comp)
$93,797
List price
$42,500
Delta
-54.69%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
318 W 8th Ave 0.04mi 2/1.0 1,216 (+9%) 11mo $25,000 $21 74
112 W 13th Ave 0.35mi 3/2.0 (+1) 1,080 (-3%) 3mo $47,500 $44 67
328 W 10th Ave 0.13mi 2/1.0 1,260 (+13%) 16mo $45,000 $36 58
107 E 1st Ave 0.45mi 3/1.0 (+1) 1,040 (-7%) 8mo $36,166 $35 57
333 1/2 W 11th Ave 0.17mi 3/1.0 (+1) 1,008 (-10%) 23mo $98,000 $97 52
413 Days Run Rd 0.75mi 2/1.0 1,210 (+9%) 12mo $149,000 $123 41
329 E 1st Ave 0.69mi 2/1.5 1,048 (-6%) 23mo $190,000 $181 37

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

Projected returns pro-forma

0.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
54.7%
Equity multiple
3.77×
Total profit
$32,923
Equity at exit
$13,314
10-year hold
IRR
56.7%
Equity multiple
7.57×
Total profit
$78,158
Equity at exit
$16,802

Cash invested: $11,900 (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 15084

Home prices YoY
0.2%
Active inventory
41
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,032 medium interval (Pro) →
Mortgage (P&I)
$223
Tax from tax record
$53 /mo · $633/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$522

Break-even live

Break-even rent $371
Max offer price $42,500
Occupancy floor 44%

Sensitivity live

Price -10% $546 -5% $534 +0% $522 +5% $510 +10% $498
Rent -10% $440 -5% $481 +0% $522 +5% $563 +10% $603
Rate -1.0pp $543 -0.5pp $533 base $522 +0.5pp $511 +1.0pp $500

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
$10,625
Closing costs
$1,275
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1127 Highland St Unit 2 Tarentum, PA 1.0 1.0 700 $800 $1.14 24d 1 0.86mi
728 9th Ave Brackenridge, PA 1.0 1.0 1050 $900 $0.86 22d 1 1.02mi
875 1st Ave Brackenridge, PA 3.0 2.0 1440 $1,399 $0.97 15d 1 1.25mi
300 Craigdell Rd New Kensington, PA 3.0 2.0 1300 $1,130 $0.87 2d 1 1.28mi

Listing history 21 events

  1. 2026-06-21
    days on market $42,500 Active 81 DOM
  2. 2026-06-18
    days on market $42,500 Active 78 DOM
  3. 2026-06-17
    days on market $42,500 Active 77 DOM
  4. 2026-06-16
    days on market $42,500 Active 76 DOM
  5. 2026-06-15
    days on market $42,500 Active 75 DOM
  6. 2026-06-13
    days on market $42,500 Active 73 DOM
  7. 2026-06-13
    days on market $42,500 Active 72 DOM
  8. 2026-06-09
    days on market $42,500 Active 69 DOM
  9. 2026-06-08
    days on market $42,500 Active 68 DOM
  10. 2026-06-07
    days on market $42,500 Active 67 DOM
  11. 2026-06-05
    days on market $42,500 Active 64 DOM
  12. 2026-06-03
    days on market $42,500 Active 63 DOM
  13. 2026-06-02
    days on market $42,500 Active 62 DOM
  14. 2026-06-01
    days on market $42,500 Active 61 DOM
  15. 2026-05-31
    days on market $42,500 Active 60 DOM
  16. 2026-04-29
    price $42,500 286-char remark
    Show marketing remark (286 chars)

    Great opportunity in Tarentum! Large covered front porch! Spacious kitchen with plenty of wooden cabinetry! Two generous sized bedrooms with large closets! Unfinished basement for additional storage! Centrally located! Close to shopping and transportation! Amazing investment potential!

  17. 2026-03-31
    listed $49,900 Active 286-char remark
    Show marketing remark (286 chars)

    Great opportunity in Tarentum! Large covered front porch! Spacious kitchen with plenty of wooden cabinetry! Two generous sized bedrooms with large closets! Unfinished basement for additional storage! Centrally located! Close to shopping and transportation! Amazing investment potential!

  18. 1996-03-01
    soldstatus $33,500
  19. 1996-02-29
    soldstatus $33,500 67-char remark
    Show marketing remark (67 chars)

    SELLERS BUYING ANOTHER HOME, CUTE & COZY, SPOTLES, A MUST SEE

  20. 1996-01-28
    listed $33,500 67-char remark
    Show marketing remark (67 chars)

    SELLERS BUYING ANOTHER HOME, CUTE & COZY, SPOTLES, A MUST SEE

  21. 1992-04-03
    soldstatus $35,000

ⓘ 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
$633 · $53/mo
Projected year-2 tax
$652 · $54/mo
Expected delta
+$19/yr (+$2/mo · 3.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 8 d/yr ≥97°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 5 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
$12,383
− Mortgage interest
−$2,381
− Property taxes
−$633
− Insurance
−$212
− Repairs & maintenance
−$991
− Management
−$991
− Depreciation
−$1,236
Taxable income
$5,939
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,425
After-tax cash flow
$4,837/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
Highlands SD
NCES district ID
4211880
Math proficiency
29% ▼ -9.00%
Reading proficiency
48% ▼ -9.00%
Median HH income
$43,730
Composite
32.58/100
National rank
#5679
State rank
#376 of 539 in PA

Livability — Tarentum

Score
79/100
State rank
#240
US rank
#2066

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tarentum, PA
Population (ZIP)
9,884

Population outlook (Allegheny County) Hauer SSP2

Today (2025)
1,250,282 people
By 2030
1,256,482 · +0.5%
By 2040
1,256,318 · +0.5%
By 2050
1,244,169 · -0.5%
By 2075
1,197,693 · -4.2%
By 2100
1,093,187 · -12.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Black 3% Hispanic / Latino 1%
Common ancestry
Romanian 14% Lithuanian 2% Serbian 2%
Foreign-born
1%
Languages at home
98% English-only · French/Haitian/Cajun 1%

Political lean MEDSL · Allegheny

2024 margin
Strong D (+20.3) · D 59.7% · R 39.4%
2008→2024 swing
+4.8pp toward D · 2008: 15.5pp · 2024: 20.3pp
All cycles
2024: D+20.3 2020: D+20.4 2016: D+16.4 2012: D+14.4 2008: D+15.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.45%
Current HPI
230.7532
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

+21.4% since first listed
6 events — show timeline
  • 2026-04-29 Price Changed $42,500 West Penn MLS
  • 2026-03-31 Listed $49,900 West Penn MLS
  • 1996-03-01 Sold (Public Records) $33,500 Public Records
  • 1996-02-29 Sold (MLS) $33,500 West Penn MLS
  • 1996-01-28 Listed $33,500 West Penn MLS
  • 1992-04-03 Sold (Public Records) $35,000 Public Records

Property tax history

-0.6%/yr

Latest (2026): $633 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…