CashFlowRE
Sign in Sign up
319 N 6th St
C Composite 57.88
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 +29.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.1/10.0
  • Rent growth +5.0/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$100,000

319 N 6th St · Clairton, PA 15025
2 bd · 1.0 ba · 1,308 sqft · SingleFamily public records · 15 Days on market
Built 1900 3,598 sqft lot $76/sqft · 35% above area Est $74k · 35% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Visit www. 319north6thpgh.com to fully experience this home. Lovable 2 bed is mere steps to Clairton Park and . 4 miles to the award-winning Montour Trail. Roomy front porch opens to the main living room. Beyond, the proper dining room provides access to an additional bonus room. Bright kitchen flaunts retro built-in banquet seat and access to the partially fenced backyard and parking. Floor two hosts 2 comfortable bedrooms and a full hall bath. Full storage basement includes laundry and integral garage access. www. 319north6thpgh.com

Key facts

  • Built-in dining nook
  • Access to backyard
  • Front porch

Tags

FRONT PORCHFLEXIBLE BONUS ROOMBUILT-IN DINING NOOKFULL BASEMENTACCESS TO INTEGRAL GARAGEACCESS TO BACKYARD

Property features AI

Exterior

  • Parking: Attached garage with garage door opener (1 parking space total)
  • Utilities: Public water supply; Public sewer service
  • Home design: 2-story residence; Resale property
  • Exterior features: Unfinished walk-out basement; Public water; Public sewer

Interior

  • Kitchen: Dishwasher; Refrigerator; Stove
  • Flooring: Carpet
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Gas heating with hot water system; Wall cooling units
  • Interior features: Window treatments throughout
  • Laundry & utility: Washer; Dryer

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 $100k.

Deal economics

  • At list price, monthly cash flow is $342 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#1,308 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime C-, health & safety D+, schools F.
  • Clairton City SD (suburban): math 7% / reading 21% proficiency, ranked #520 of 539 in PA (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+10.5%/yr); 94 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 61% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $28k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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.
  • Current owner paid $85k; 18% 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.
Recommended offer $98,500 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — 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 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?
  4. 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.
  5. 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.
  6. 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
1.21%
Cap rate
10.40%
Cash-on-cash
14.66%
DSCR
1.65
GRM
6.9

CMA / ARV

ARV (median comp)
$74,253
List price
$100,000
Delta
34.67%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
320 N 4th St 0.15mi 3/1.0 (+1) 1,290 (-1%) 2mo $87,000 $67 84
148 Carnegie Ave 0.34mi 3/1.0 (+1) 1,314 (+0%) 4mo $75,000 $57 75
612 Walnut Ave 0.13mi 3/1.5 (+1) 1,282 (-2%) 12mo $114,900 $90 73
422 N 3rd St 0.21mi 3/1.5 (+1) 1,440 (+10%) 7mo $42,500 $30 60
737 Saint Clair Ave 0.69mi 3/2.0 (+1) 1,264 (-3%) 2mo $159,900 $127 52
302 Elm St 0.26mi 3/1.0 (+1) 1,485 (+14%) 14mo $17,000 $11 48
1007 N 6th St 0.61mi 3/2.0 (+1) 1,250 (-4%) 19mo $87,500 $70 40
706 Saint Clair Ave 0.73mi 3/2.5 (+1) 1,458 (+12%) 20mo $165,300 $113 19

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
10.3%
Equity multiple
1.43×
Total profit
$11,973
Equity at exit
$14,910
10-year hold
IRR
22.9%
Equity multiple
3.41×
Total profit
$67,561
Equity at exit
$8,646

Cash invested: $28,000 (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 15025

Home prices YoY
-34.4%
Rents YoY
10.5%
Active inventory
94
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,213 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$50 /mo · $604/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$342

Break-even live

Break-even rent $780
Max offer price $100,000
Occupancy floor 67%

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
$25,000
Closing costs
$3,000
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
507 N 6th St Clairton, PA 2.0 1.5 1120 $1,250 $1.12 43d 1 0.15mi
185 Carnegie Ave Clairton, PA 3.0 1.0 1404 $1,295 $0.92 43d 1 0.28mi
231 Connecticut Ave Clairton, PA 3.0 1.0 1064 $1,150 $1.08 43d 1 0.58mi
446 Waddell Ave Unit 446 1/2 Clairton, PA 1.0 1.0 900 $595 $0.66 43d 1 0.78mi
422 Mitchell Ave Rear Rear Clairton, PA 1.0 1.0 900 $975 $1.08 17d 1 0.96mi
1044 Delaware Ave Glassport, PA 3.0 1.0 1200 $1,350 $1.12 20d 1 0.98mi
350 Wylie Ave Unit 1 Clairton, PA 2.0 1.0 1152 $1,050 $0.91 43d 1 1.08mi
753 East Dr Clairton, PA 3.0 1.0 1000 $1,100 $1.10 43d 1 1.09mi
127 Constitution Cir Clairton, PA 2.0 1.0 972 $1,275 $1.31 1d 1 1.13mi
127 Constitution Cir Clairton, PA 2.0 1.0 1063 $1,275 $1.20 10d 1 1.13mi
833 Vermont Ave Glassport, PA 3.0 1.0 1290 $1,395 $1.08 23d 1 1.21mi
809 3rd St Unit 624 Clairton, PA 2.0 1.5 1240 $1,008 $0.81 43d 1 1.27mi
809 3rd St Unit 194 Clairton, PA 2.0 1.5 1244 $1,081 $0.87 43d 1 1.27mi
511 Payne Hill Rd Clairton, PA 1.0–3.0 1.0–2.0 1026 $1,572 $1.53 1d 1 1.33mi
866 Vankirk St Unit 1 Clairton, PA 2.0 1.5 1440 $1,200 $0.83 43d 1 1.33mi
601 Farnsworth Ave Clairton, PA 2.0 1.0 1004 $995 $0.99 4d 1 1.35mi
874 Vankirk St Clairton, PA 3.0 1.5 1296 $1,150 $0.89 43d 1 1.35mi
618 Farnsworth Ave Clairton, PA 2.0 1.0 896 $1,050 $1.17 43d 1 1.37mi

Listing history 7 events

  1. 2026-05-08
    historical Contingent 922-char remark
  2. 2026-05-04
    listed $100,000 Active 922-char remark
  3. 2023-05-25
    soldstatus $85,000
  4. 2023-05-19
    status Pending 540-char remark
    Show marketing remark (540 chars)

    Visit www. 319north6thpgh.com to fully experience this home. Lovable 2 bed is mere steps to Clairton Park and . 4 miles to the award-winning Montour Trail. Roomy front porch opens to the main living room. Beyond, the proper dining room provides access to an additional bonus room. Bright kitchen flaunts retro built-in banquet seat and access to the partially fenced backyard and parking. Floor two hosts 2 comfortable bedrooms and a full hall bath. Full storage basement includes laundry and integral garage access. www. 319north6thpgh.com

  5. 2023-05-19
    soldstatus $85,000 Closed 540-char remark
    Show marketing remark (540 chars)

    Visit www. 319north6thpgh.com to fully experience this home. Lovable 2 bed is mere steps to Clairton Park and . 4 miles to the award-winning Montour Trail. Roomy front porch opens to the main living room. Beyond, the proper dining room provides access to an additional bonus room. Bright kitchen flaunts retro built-in banquet seat and access to the partially fenced backyard and parking. Floor two hosts 2 comfortable bedrooms and a full hall bath. Full storage basement includes laundry and integral garage access. www. 319north6thpgh.com

  6. 2023-04-16
    historical Contingent 540-char remark
    Show marketing remark (540 chars)

    Visit www. 319north6thpgh.com to fully experience this home. Lovable 2 bed is mere steps to Clairton Park and . 4 miles to the award-winning Montour Trail. Roomy front porch opens to the main living room. Beyond, the proper dining room provides access to an additional bonus room. Bright kitchen flaunts retro built-in banquet seat and access to the partially fenced backyard and parking. Floor two hosts 2 comfortable bedrooms and a full hall bath. Full storage basement includes laundry and integral garage access. www. 319north6thpgh.com

  7. 2023-04-11
    listed $80,000 Active 540-char remark
    Show marketing remark (540 chars)

    Visit www. 319north6thpgh.com to fully experience this home. Lovable 2 bed is mere steps to Clairton Park and . 4 miles to the award-winning Montour Trail. Roomy front porch opens to the main living room. Beyond, the proper dining room provides access to an additional bonus room. Bright kitchen flaunts retro built-in banquet seat and access to the partially fenced backyard and parking. Floor two hosts 2 comfortable bedrooms and a full hall bath. Full storage basement includes laundry and integral garage access. www. 319north6thpgh.com

ⓘ 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
$604 · $50/mo
Projected year-2 tax
$1,092 · $91/mo
Expected delta
+$488/yr (+$41/mo · 80.8%)

ⓘ 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 4/10 Moderate 7 d/yr ≥96°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 8 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
$14,560
− Mortgage interest
−$5,602
− Property taxes
−$604
− Insurance
−$500
− Repairs & maintenance
−$1,165
− Management
−$1,165
− Depreciation
−$2,909
Taxable income
$2,616
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$628
After-tax cash flow
$3,478/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
Clairton City SD
NCES district ID
4206030
Math proficiency
7% ▼ -11.00%
Reading proficiency
21% ▼ -12.00%
Median HH income
$30,250
Composite
11.0/100
National rank
#9742
State rank
#520 of 539 in PA

Livability — Clairton

Score
63/100
State rank
#1308
US rank
#16085

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clairton, PA
County
Allegheny County · 1,022,028 people
City population
16,939
Metro
Pittsburgh, PA
Population (ZIP)
16,939
Household income
$76,531
Rent vs Own
25.1% rent · 74.9% own
Severe rent burden
572.0

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 (74%)
Race & ethnicity
White 74% Black 18% Two or more races 4% Asian 2% Hispanic / Latino 2%
Common ancestry
Romanian 6% Lithuanian 2% Slovak 1%
Foreign-born
4% · China, Canada, India
Languages at home
96% English-only · Other Indo-European 1% Chinese 1% Spanish 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
▼ -96.35%
Current HPI
183.858
Rent YoY
▲ 10.47%
Metro
Pittsburgh, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+25.0% since first listed
8 events — show timeline
  • 2026-05-20 Pending West Penn MLS
  • 2026-05-08 Contingent West Penn MLS
  • 2026-05-04 Listed $100,000 West Penn MLS
  • 2023-05-25 Sold (Public Records) $85,000 Public Records
  • 2023-05-19 Pending West Penn MLS
  • 2023-05-19 Sold (MLS) $85,000 West Penn MLS
  • 2023-04-16 Contingent West Penn MLS
  • 2023-04-11 Listed $80,000 West Penn MLS

Property tax history

+9.4%/yr

Latest (2026): $604 · +11.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…