CashFlowRE
Sign in Sign up
330 Shaw St
B Composite 70.21
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
  • Rent growth +5.0/5.0
  • Livability +4.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$83,500

330 Shaw St · New Castle, PA 16101
4 bd · 2.0 ba · 1,901 sqft · Other public records · 284 Days on market
Built 1875 4,486 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fully Occupied Duplex – Turn-Key Investment! This property offers two well-maintained units with steady rental income, making it an ideal addition to any portfolio. Both units are currently fully occupied, providing immediate cash flow for the new owner.

Key facts

  • 4,486 sq ft lot
  • 2 parking spots
  • Built 1875

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/2.0-bath other listed at $84k.

Deal economics

  • At list price, monthly cash flow is $653 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $84k).
  • Recommended offer: $73k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.7% vs local median 8.7% in New Castle — 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 82/100 on livability (#137 in PA, #1,120 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, cost of living A+; Watch: amenities F, employment F.
  • New Castle Area SD (town): math 9% / reading 19% proficiency, ranked #519 of 539 in PA (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+20.1%/yr); 118 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 51 units permitted in Lawrence County in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($51k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $577 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lawrence County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $23k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 284 days — a 12% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 4y ago; this cycle's ask has dropped $12k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $55k; list at $84k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1875 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,480 (12.0% below list)

Questions for the listing agent

  1. It's been on market 284 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 1875 — 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
1.87%
Cap rate
15.68%
Cash-on-cash
33.51%
DSCR
2.49
GRM
4.5

CMA / ARV

ARV (median comp)
$32,821
List price
$83,500
Delta
154.41%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
34.4%
Equity multiple
2.55×
Total profit
$36,336
Equity at exit
$12,450
10-year hold
IRR
43.8%
Equity multiple
6.25×
Total profit
$122,858
Equity at exit
$7,220

Cash invested: $23,380 (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 16101

Home prices YoY
-26.3%
Rents YoY
20.1%
Active inventory
118
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,562 medium interval (Pro) →
Mortgage (P&I)
$438
Tax from tax record
$108 /mo · $1,296/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$653

Break-even live

Break-even rent $735
Max offer price $83,500
Occupancy floor 53%

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
$20,875
Closing costs
$2,505
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
932 Morton St New Castle, PA 3.0 1.0 1440 $1,375 $0.95 43d 1 1.09mi
1605 S Jefferson St New Castle, PA 3.0 1.0 1500 $1,500 $1.00 43d 1 1.48mi

Listing history 35 events

  1. 2026-06-19
    days on market $83,500 Active 284 DOM
  2. 2026-06-18
    days on market $83,500 Active 283 DOM
  3. 2026-06-17
    days on market $83,500 Active 282 DOM
  4. 2026-06-16
    days on market $83,500 Active 281 DOM
  5. 2026-06-15
    days on market $83,500 Active 280 DOM
  6. 2026-06-14
    days on market $83,500 Active 278 DOM
  7. 2026-06-12
    days on market $83,500 Active 277 DOM
  8. 2026-06-09
    days on market $83,500 Active 274 DOM
  9. 2026-06-08
    days on market $83,500 Active 273 DOM
  10. 2026-06-07
    days on market $83,500 Active 272 DOM
  11. 2026-06-03
    days on market $83,500 Active 268 DOM
  12. 2026-06-02
    days on market $83,500 Active 267 DOM
  13. 2026-06-01
    days on market $83,500 Active 266 DOM
  14. 2026-05-31
    days on market $83,500 Active 265 DOM
  15. 2026-05-30
    days on market $83,500 Active 264 DOM
  16. 2025-11-05
    price $83,500 260-char remark
    Show marketing remark (260 chars)

    Fully Occupied Duplex – Turn-Key Investment! This property offers two well-maintained units with steady rental income, making it an ideal addition to any portfolio. Both units are currently fully occupied, providing immediate cash flow for the new owner.

  17. 2025-10-30
    status Active 260-char remark
    Show marketing remark (260 chars)

    Fully Occupied Duplex – Turn-Key Investment! This property offers two well-maintained units with steady rental income, making it an ideal addition to any portfolio. Both units are currently fully occupied, providing immediate cash flow for the new owner.

  18. 2025-10-16
    historical Contingent 260-char remark
    Show marketing remark (260 chars)

    Fully Occupied Duplex – Turn-Key Investment! This property offers two well-maintained units with steady rental income, making it an ideal addition to any portfolio. Both units are currently fully occupied, providing immediate cash flow for the new owner.

  19. 2025-09-08
    listed $95,000 Active 260-char remark
    Show marketing remark (260 chars)

    Fully Occupied Duplex – Turn-Key Investment! This property offers two well-maintained units with steady rental income, making it an ideal addition to any portfolio. Both units are currently fully occupied, providing immediate cash flow for the new owner.

  20. 2023-03-30
    soldstatus $55,000
  21. 2023-03-24
    soldstatus $55,000 Closed 644-char remark
    Show marketing remark (644 chars)

    SELLER SELLING IN "AS IS" CONDITION. 1ST FLOOR READY FOR OCCUPANCY. 2ND FLOOR NEEDS SOME WORK DRIVEWAY AND GARAGE BELONG TO NEXT DOOR NEIGHBOR. FENCED AREA GREAT FOR PET STREET PARKING VINYL SIDED SOME NEWER WINDOWS BLOCK WINDOWS IN BASEMENT SOME DAMPNESS IN BASEMENT SOME WATER IN LOW SPOT IN BASEMENT fIRST FLOOR HAS USE OF BASEMENT WHICH HAS BOTH INSIDE AND OUTSIDE ENTRANCE 2ND FLOOR HAS ATTIC FOR STORAGE. CENTRAL AIR ON FIRST FLOOR ALL UTILITIES SEPARATE EXCEPT FOR GAS. GAS FURNACE IS NEWER. 2 SEPARATE HOT WATER TANKS APPLIANCES ON 1ST FLOOR INCLUDED. EACH UNIT HAS 2 BEDROOMS, KITCHEN, LIVINGROOM AND BATHROOM

  22. 2023-02-24
    historical Contingent 644-char remark
    Show marketing remark (644 chars)

    SELLER SELLING IN "AS IS" CONDITION. 1ST FLOOR READY FOR OCCUPANCY. 2ND FLOOR NEEDS SOME WORK DRIVEWAY AND GARAGE BELONG TO NEXT DOOR NEIGHBOR. FENCED AREA GREAT FOR PET STREET PARKING VINYL SIDED SOME NEWER WINDOWS BLOCK WINDOWS IN BASEMENT SOME DAMPNESS IN BASEMENT SOME WATER IN LOW SPOT IN BASEMENT fIRST FLOOR HAS USE OF BASEMENT WHICH HAS BOTH INSIDE AND OUTSIDE ENTRANCE 2ND FLOOR HAS ATTIC FOR STORAGE. CENTRAL AIR ON FIRST FLOOR ALL UTILITIES SEPARATE EXCEPT FOR GAS. GAS FURNACE IS NEWER. 2 SEPARATE HOT WATER TANKS APPLIANCES ON 1ST FLOOR INCLUDED. EACH UNIT HAS 2 BEDROOMS, KITCHEN, LIVINGROOM AND BATHROOM

  23. 2023-01-26
    listed $64,900 Active 644-char remark
    Show marketing remark (644 chars)

    SELLER SELLING IN "AS IS" CONDITION. 1ST FLOOR READY FOR OCCUPANCY. 2ND FLOOR NEEDS SOME WORK DRIVEWAY AND GARAGE BELONG TO NEXT DOOR NEIGHBOR. FENCED AREA GREAT FOR PET STREET PARKING VINYL SIDED SOME NEWER WINDOWS BLOCK WINDOWS IN BASEMENT SOME DAMPNESS IN BASEMENT SOME WATER IN LOW SPOT IN BASEMENT fIRST FLOOR HAS USE OF BASEMENT WHICH HAS BOTH INSIDE AND OUTSIDE ENTRANCE 2ND FLOOR HAS ATTIC FOR STORAGE. CENTRAL AIR ON FIRST FLOOR ALL UTILITIES SEPARATE EXCEPT FOR GAS. GAS FURNACE IS NEWER. 2 SEPARATE HOT WATER TANKS APPLIANCES ON 1ST FLOOR INCLUDED. EACH UNIT HAS 2 BEDROOMS, KITCHEN, LIVINGROOM AND BATHROOM

  24. 2022-10-31
    soldstatus $40,000 Closed
  25. 2022-10-31
    soldstatus $40,000
  26. 2022-09-26
    status Pending
  27. 2022-09-06
    status Active
  28. 2022-07-06
    status Pending
  29. 2022-07-06
    status Active
  30. 2022-07-06
    historical
  31. 2022-06-29
    status Active
  32. 2022-06-25
    status Pending
  33. 2022-06-13
    listed $64,900 Active
  34. 1999-06-04
    soldstatus $25,000
  35. 1998-01-05
    soldstatus $25,000

ⓘ 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
$1,296 · $108/mo
Projected year-2 tax
$1,308 · $109/mo
Expected delta
+$12/yr (+$1/mo · 0.9%)

ⓘ 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 3/10 Moderate 7 d/yr ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$18,739
− Mortgage interest
−$4,677
− Property taxes
−$1,296
− Insurance
−$418
− Repairs & maintenance
−$1,499
− Management
−$1,499
− Depreciation
−$2,429
Taxable income
$6,921
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,661
After-tax cash flow
$6,175/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
New Castle Area SD
NCES district ID
4216620
Math proficiency
9% ▼ -13.00%
Reading proficiency
19% ▼ -23.00%
Median HH income
$30,967
Composite
11.08/100
National rank
#9736
State rank
#519 of 539 in PA

Livability — New Castle

Score
82/100
State rank
#137
US rank
#1120

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Castle, PA
County
Lawrence County · 30,767 people
City population
30,767
Metro
New Castle, PA
Population (ZIP)
30,767
Household income
$51,128
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
1047.0

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
81,781 people
By 2030
77,978 · -4.7%
By 2040
69,522 · -15.0%
By 2050
61,344 · -25.0%
By 2075
45,027 · -44.9%
By 2100
31,305 · -61.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 8% Black 7% Hispanic / Latino 3%
Common ancestry
Romanian 7% Serbian 3% Iranian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+33.8) · D 32.8% · R 66.5%
2008→2024 swing
-28.7pp toward R · 2008: -5.1pp · 2024: -33.8pp
All cycles
2024: R+33.8 2020: R+29.6 2016: R+28.1 2012: R+9.0 2008: R+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.77%
Current HPI
159.3091
Rent YoY
▲ 20.05%
Metro
New Castle, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+234.0% since first listed
20 events — show timeline
  • 2025-11-05 Price Changed $83,500 West Penn MLS
  • 2025-10-30 Relisted West Penn MLS
  • 2025-10-16 Contingent West Penn MLS
  • 2025-09-08 Listed $95,000 West Penn MLS
  • 2023-03-30 Sold (Public Records) $55,000 Public Records
  • 2023-03-24 Sold (MLS) $55,000 West Penn MLS
  • 2023-02-24 Contingent West Penn MLS
  • 2023-01-26 Listed $64,900 West Penn MLS
  • 2022-10-31 Sold (Public Records) $40,000 Public Records
  • 2022-10-31 Sold (MLS) $40,000 West Penn MLS
  • 2022-09-26 Pending West Penn MLS
  • 2022-09-06 Relisted West Penn MLS
  • 2022-07-06 Pending West Penn MLS
  • 2022-07-06 Relisted West Penn MLS
  • 2022-07-06 Delisted West Penn MLS
  • 2022-06-29 Relisted West Penn MLS
  • 2022-06-25 Pending West Penn MLS
  • 2022-06-13 Listed $64,900 West Penn MLS
  • 1999-06-04 Sold (Public Records) $25,000 Public Records
  • 1998-01-05 Sold (Public Records) $25,000 Public Records

Property tax history

+6.5%/yr

Latest (2025): $1,296 · +70.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…