CashFlowRE
Sign in Sign up
254 Ridge Ave
D Composite 44.94
Why this score? — see what drove the D 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 +17.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.3/10.0
  • 1% rule +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$200,000

254 Ridge Ave · New Kensington, PA 15068
4 bd · 2.5 ba · 2,064 sqft · Other public records · 185 Days on market
Built 1910 3,598 sqft lot

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

Listing remarks

Welcome to a beautiful detached home located on a triple-lot in New Kensington with 4 bedrooms, 2½ bathrooms, and all the character you’re looking for! Lovingly updated and ready for you: Inside, you’ll find a freshly remodeled kitchen with a central island, stylish countertops, and stainless finishes — a chef’s delight. The bathrooms have also been modernized to reflect today’s tastes. The home includes a generously sized full basement, ideal for storage or extra living space. Enjoy year-round comfort in the sun-filled sun room, perfect for relaxing, reading, or entertaining. Outdoors, the expansive triple-lot gives you room to roam, garden, or play, a

Key facts

  • Sun-filled sun room
  • Remodeled kitchen
  • Full basement

Tags

TRIPLE-LOTREMODELED KITCHENFULL BASEMENTSUN-FILLED SUN ROOMDETACHED GARAGE

Property features AI

Exterior

  • Parking: Detached garage; Garage with door opener; Off-street parking; On-street parking; 2 total parking spaces
  • Security: Security system
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Brick construction; Slate roof; 3 stories; Resale property
  • Construction: Brick construction; Slate roof; Basement with interior entry
  • Exterior features: Hot tub / spa; Security system

Interior

  • Kitchen: Convection oven; Cooktop; Dishwasher; Disposal; Refrigerator; Some electric appliances
  • Flooring: Laminate flooring; Tile flooring; Carpet
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Built-in kitchen island; Window treatments; Multi-pane windows; Hot tub / spa; Interior entry basement; Electric fireplace (1)

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/2.5-bath other listed at $200k.

Deal economics

  • At list price, monthly cash flow is $136 ($2k/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 $185k (7.3% below list).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#840 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • New Kensington-Arnold SD (suburban): math 16% / reading 31% proficiency, ranked #483 of 539 in PA (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Roy A. Hunt El Sch (math 18% / reading 32%, grade F, #1,174 of 1,518 statewide, top 77%, 607 students, 100% FRL); Valley Jshs (math 13% / reading 27%, grade F, #387 of 437 statewide, top 89%, 869 students, 90% FRL) — zoned schools average 95% FRL vs 56% district-wide (39 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.9%/yr); 169 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 415 units permitted in Westmoreland County in 2024 (10 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($63k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Westmoreland 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 185 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $176,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 185 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 1910 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.93%
Cap rate
7.11%
Cash-on-cash
2.92%
DSCR
1.13
GRM
9.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.9% rent growth · sell at horizon

5-year hold
IRR
-12.9%
Equity multiple
0.54×
Total profit
$-25,771
Equity at exit
$29,821
10-year hold
IRR
-5.6%
Equity multiple
0.65×
Total profit
$-19,440
Equity at exit
$17,292

Cash invested: $56,000 (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 15068

Home prices YoY
-12.2%
Rents YoY
1.9%
Active inventory
169
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,854 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$196 /mo · $2,355/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$389
Net cashflow
$136

Break-even live

Break-even rent $1,682
Max offer price $200,000
Occupancy floor 88%

Sensitivity live

Price -10% $249 -5% $193 +0% $136 +5% $80 +10% $23
Rent -10% $-10 -5% $63 +0% $136 +5% $209 +10% $283
Rate -1.0pp $237 -0.5pp $187 base $136 +0.5pp $84 +1.0pp $32

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
$50,000
Closing costs
$6,000
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1922 Kenneth Ave New Kensington, PA 5.0 2.0 1800 $2,150 $1.19 9d 1 1.04mi
1922 Kenneth Ave New Kensington, PA 5.0 2.0 1800 $2,100 $1.17 3d 1 1.04mi

Listing history 7 events

  1. 2026-06-21
    days on market $200,000 Active 185 DOM
  2. 2026-06-18
    days on market $200,000 Active 182 DOM
  3. 2026-06-17
    days on market $200,000 Active 181 DOM
  4. 2026-06-16
    days on market $200,000 Active 180 DOM
  5. 2026-06-15
    days on market $200,000 Active 179 DOM
  6. 2026-06-13
    remarks 662-char remark
  7. 2026-06-13
    listed $200,000 Active 177 DOM

ⓘ 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
$2,355 · $196/mo
Projected year-2 tax
$2,758 · $230/mo
Expected delta
+$402/yr (+$34/mo · 17.1%)

ⓘ 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 0% chance of damaging wind over 30 yrs
  • 🫁 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
$22,247
− Mortgage interest
−$11,203
− Property taxes
−$2,355
− Insurance
−$1,000
− Repairs & maintenance
−$1,780
− Management
−$1,780
− Depreciation
−$5,818
Taxable loss
−$1,689
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$405
After-tax cash flow
$2,039/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 Kensington-Arnold SD
NCES district ID
4216740
Math proficiency
16% ▼ -7.00%
Reading proficiency
31% ▼ -13.00%
Median HH income
$34,386
Composite
19.26/100
National rank
#8805
State rank
#483 of 539 in PA

Livability — New Kensington

Score
69/100
State rank
#840
US rank
#8791

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Kensington, PA
County
Westmoreland County · 183,777 people
City population
36,203
Metro
Pittsburgh, PA
Population (ZIP)
36,203
Household income
$63,426
Rent vs Own
27.8% rent · 72.2% own
Severe rent burden
967.0

Population outlook (Westmoreland County) Hauer SSP2

Today (2025)
342,555 people
By 2030
331,717 · -3.2%
By 2040
304,976 · -11.0%
By 2050
277,444 · -19.0%
By 2075
224,607 · -34.4%
By 2100
171,084 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 8% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Romanian 12% Subsaharan African 2% Serbian 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 1% Other Indo-European 0%

Political lean MEDSL · Westmoreland

2024 margin
Strong R (+28.4) · D 35.4% · R 63.9%
2008→2024 swing
-11.7pp toward R · 2008: -16.7pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+28.3 2016: R+31.3 2012: R+23.7 2008: R+16.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.50%
Current HPI
305.926
Rent YoY
▲ 1.90%
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

2 events — show timeline
  • 2026-06-10 Relisted West Penn MLS
  • 2025-09-11 Listed $200,000 West Penn MLS

Property tax history

+2.4%/yr

Latest (2026): $2,355 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…