CashFlowRE
Sign in Sign up
7 S Jacob St
C Composite 56.35
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 +18.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • 1% rule +4.7/10.0
  • Livability +3.5/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.9/10.0

$79,900

7 S Jacob St · Uniontown, PA 15401
2 bd · 1.0 ba · 1,406 sqft · SingleFamily public records · 244 Days on market
Built 1948 5,370 sqft lot $57/sqft · 34% below area Est $121k · 34% under

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

Listing remarks MLS

Adorable home or rental with very cool unique layout needs a little tlc to make great again. Large living room, fantastic dining room, cute kitchen, very spacious bedroom sizes. Fantastic covered back porch overlooking nice little yard. Conveniently located very short drive to heart of Uniontown, shopping, restaurants, etc.

Key facts

  • Unique layout
  • Covered back porch
  • 5,370 sq ft lot

Tags

UNIQUE LAYOUTCOVERED BACK PORCH

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 $80k.

Deal economics

  • At list price, monthly cash flow is $74 ($894/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $77k (3.2% below list).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#750 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: schools C-, amenities D+, crime F.
  • Uniontown Area SD (suburban): math 27% / reading 49% proficiency, ranked #392 of 539 in PA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 147 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 201 units permitted in Fayette County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Fayette County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 244 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y 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.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 244 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — 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. 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
0.97%
Cap rate
7.41%
Cash-on-cash
4.00%
DSCR
1.18
GRM
8.6

CMA / ARV

ARV (median comp)
$120,869
List price
$79,900
Delta
-33.90%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
348 N Gallatin Ave 0.59mi 3/1.0 (+1) 1,456 (+4%) 3mo $65,000 $45 59
23 Coolidge St 0.59mi 3/1.5 (+1) 1,450 (+3%) 3mo $184,900 $128 58
10 Coolidge St 0.57mi 3/1.5 (+1) 1,352 (-4%) 3mo $215,000 $159 57
15 Reppert Blvd 0.74mi 3/1.0 (+1) 1,440 (+2%) 6mo $159,500 $111 51
60 Feathers Ave 0.70mi 3/1.0 (+1) 1,228 (-13%) 3mo $15,000 $12 39
328 N Gallatin Ave 0.56mi 3/1.5 (+1) 1,200 (-15%) 10mo $75,750 $63 34
50 Reppert Blvd 0.74mi 3/2.5 (+1) 1,344 (-4%) 16mo $156,900 $117 34
64 Reppert Blvd 0.74mi 3/1.5 (+1) 1,504 (+7%) 23mo $125,000 $83 28

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
-10.0%
Equity multiple
0.63×
Total profit
$-8,200
Equity at exit
$11,913
10-year hold
IRR
-0.7%
Equity multiple
0.95×
Total profit
$-1,023
Equity at exit
$6,908

Cash invested: $22,372 (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 15401

Home prices YoY
-3.8%
Active inventory
147
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$773 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$84 /mo · $1,010/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$162
Net cashflow
$74

Break-even live

Break-even rent $679
Max offer price $79,900
Occupancy floor 85%

Sensitivity live

Price -10% $120 -5% $97 +0% $74 +5% $52 +10% $29
Rent -10% $13 -5% $44 +0% $74 +5% $105 +10% $136
Rate -1.0pp $115 -0.5pp $95 base $74 +0.5pp $54 +1.0pp $33

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
$19,975
Closing costs
$2,397
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
22 Locust St Uniontown, PA 2.0 1.0 1080 $720 $0.67 44d 1 0.18mi
27 E Kerr St Unit B Uniontown, PA 3.0 1.0 1248 $800 $0.64 44d 1 0.33mi
16 Trader St Uniontown, PA 2.0 2.0 1158 $875 $0.76 44d 1 0.53mi

Listing history 18 events

  1. 2026-06-08
    days on market $79,900 Active 244 DOM
  2. 2026-06-08
    days on market $79,900 Active 243 DOM
  3. 2026-06-07
    days on market $79,900 Active 242 DOM
  4. 2026-06-04
    days on market $79,900 Active 239 DOM
  5. 2026-06-02
    days on market $79,900 Active 238 DOM
  6. 2026-06-01
    days on market $79,900 Active 237 DOM
  7. 2026-05-31
    days on market $79,900 Active 236 DOM
  8. 2025-10-07
    listed $79,900 Active 325-char remark
    Show marketing remark (325 chars)

    Adorable home or rental with very cool unique layout needs a little tlc to make great again. Large living room, fantastic dining room, cute kitchen, very spacious bedroom sizes. Fantastic covered back porch overlooking nice little yard. Conveniently located very short drive to heart of Uniontown, shopping, restaurants, etc.

  9. 2024-09-25
    historical Expired
  10. 2024-09-04
    price $89,000
  11. 2024-09-04
    price $89,000
  12. 2024-06-06
    price $100,000
  13. 2024-06-06
    price $100,000
  14. 2024-05-13
    listed $109,000 Active
  15. 2024-05-13
    listed $109,000 Active
  16. 2019-12-30
    soldstatus $77,000
  17. 2019-12-20
    soldstatus $77,000
  18. 2019-06-21
    listed $79,900

ⓘ 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
$1,010 · $84/mo
Projected year-2 tax
$1,136 · $95/mo
Expected delta
+$126/yr (+$11/mo · 12.5%)

ⓘ 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 · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$9,280
− Mortgage interest
−$4,476
− Property taxes
−$1,010
− Insurance
−$400
− Repairs & maintenance
−$742
− Management
−$742
− Depreciation
−$2,324
Taxable loss
−$414
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$99
After-tax cash flow
$993/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
Uniontown Area SD
NCES district ID
4224150
Math proficiency
27% ▼ -8.00%
Reading proficiency
49% ▼ -6.00%
Median HH income
$36,744
Composite
31.48/100
National rank
#5977
State rank
#392 of 539 in PA

Livability — Uniontown

Score
70/100
State rank
#750
US rank
#7482

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Uniontown, PA
Population (ZIP)
30,230

Population outlook (Fayette County) Hauer SSP2

Today (2025)
127,561 people
By 2030
123,206 · -3.4%
By 2040
113,232 · -11.2%
By 2050
103,468 · -18.9%
By 2075
83,185 · -34.8%
By 2100
62,384 · -51.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Black 7% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 8% Scotch-Irish 2% Iranian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Arabic 1%

Political lean MEDSL · Fayette

2024 margin
Solid R (+37.9) · D 30.8% · R 68.7%
2008→2024 swing
-37.5pp toward R · 2008: -0.4pp · 2024: -37.9pp
All cycles
2024: R+37.9 2020: R+33.5 2016: R+31.0 2012: R+8.3 2008: R+0.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -8.29%
Current HPI
210.1257
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

+0.0% since first listed
11 events — show timeline
  • 2025-10-07 Listed $79,900 West Penn MLS
  • 2024-09-25 Delisted West Penn MLS
  • 2024-09-04 Price Changed $89,000 West Penn MLS
  • 2024-09-04 Price Changed $89,000 NCWVREIN
  • 2024-06-06 Price Changed $100,000 NCWVREIN
  • 2024-06-06 Price Changed $100,000 West Penn MLS
  • 2024-05-13 Listed $109,000 West Penn MLS
  • 2024-05-13 Listed $109,000 NCWVREIN
  • 2019-12-30 Sold (Public Records) $77,000 Public Records
  • 2019-12-20 Sold (MLS) $77,000 West Penn MLS
  • 2019-06-21 Listed $79,900 West Penn MLS

Property tax history

+2.3%/yr

Latest (2026): $1,010 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…