CashFlowRE
Sign in Sign up
596 Anderson Ave
D+ Composite 46.22
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 +13.7/30.0
  • ARV discount +11.2/15.0
  • Schools +4.9/10.0
  • DSCR +4.1/10.0
  • 1% rule +3.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

596 Anderson Ave · Plum, PA 15239
3 bd · 1.0 ba · 1,386 sqft · SingleFamily public records · 17 Days on market
Built 1966 0.27 ac lot Est $245k · 8% under

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

Listing remarks

Welcome to 596 Anderson Avenue in Plum Borough! This well-maintained brick raised ranch offers the perfect blend of comfort, flexibility, and location. Featuring 3 bedrooms, beautiful hardwood floors in the living room, and solid craftsmanship throughout, this move-in-ready home delivers the space today's buyers are looking for with room to grow tomorrow. One of the home's standout features is the beautifully finished lower level, providing valuable additional living space with endless possibilities. Create the ultimate game-day gathering room, home office, fitness area, guest suite, playroom, or multi-generational living space. With its open layout and generous footprint, this level offers

Key facts

  • Commuter convenience
  • Finished lower level
  • 0.27 acre lot

Tags

FINISHED LOWER LEVELADDITIONAL LIVING SPACEFLEXIBLE LIVING SPACEQUIET RESIDENTIAL STREETCONVENIENT ACCESS TO SHOPPINGCOMMUTER CONVENIENCE

Property features AI

Finance

  • HOA & community: Public transportation access (community feature)

Exterior

  • Parking: Attached garage; Built-in parking
  • Utilities: Public water; Public sewer
  • Home design: Brick construction
  • Construction: Asphalt roof; Brick exterior; Home warranty included
  • Exterior features: Lot dimensions approximately 62 x 181 x 60 x 205; Public transportation nearby; Property listed as resale

Interior

  • Kitchen: Stove; Refrigerator; Some gas appliances
  • Bedrooms: Main level bedrooms (two listed): 12x9 and 11x9
  • Flooring: Hardwood; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Window treatments; Finished basement with walk-out access; Total of 8 rooms
  • Laundry & utility: Washer; Dryer; Lower-level laundry room (16x12)

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 3-bed/1.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $16 ($189/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 $196k (12.7% below list).
  • Recommended offer: $196k (12.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.0% in Plum — 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 71/100 on livability (#730 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F, health & safety F.
  • Plum Borough SD (suburban): math 48% / reading 63% proficiency, ranked #91 of 539 in PA (top 17%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 17% free/reduced lunch — higher-income household profile.
  • Zoned schools: Plum Shs (math 72%, 1,226 students, 21% FRL) — zoned schools at 21% FRL track the district average.
  • Market conditions: 84 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($222k) is reasonable based on typical stale-listing flexibility.
Recommended offer $196,446 (12.7% below list)

Questions for the listing agent

  1. Built in 1966 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  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
0.87%
Cap rate
6.38%
Cash-on-cash
0.30%
DSCR
1.01
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$245,322
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
546 Millers Ln 0.15mi 3/1.5 1,288 (-7%) 1mo $203,000 $158 79
699 Regency Dr 0.36mi 3/1.5 1,372 (-1%) 6mo $258,000 $188 75
510 Crestview Dr 0.30mi 3/2.0 1,375 (-1%) 8mo $268,000 $195 74
536 Anderson Ave 0.18mi 4/2.0 (+1) 1,442 (+4%) 7mo $201,000 $139 70
212 Old Leechburg Rd 0.40mi 3/1.5 1,302 (-6%) 4mo $249,000 $191 66
3324 Cassius St 0.54mi 3/2.0 1,438 (+4%) 0mo $248,000 $172 64
304 Sherrie Dr 0.58mi 3/2.0 1,371 (-1%) 7mo $228,000 $166 61
675 Regency Dr 0.40mi 3/1.5 1,572 (+13%) 1mo $265,000 $169 56
300 Sherrie Dr 0.57mi 3/2.0 1,286 (-7%) 3mo $228,000 $177 55
400 Vale Dr 0.60mi 3/1.0 1,250 (-10%) 2mo $247,000 $198 54
842 Garlow Blvd 0.58mi 3/2.0 1,231 (-11%) 3mo $260,000 $211 48
209 Cypress Hill Dr 0.68mi 4/2.0 (+1) 1,484 (+7%) 1mo $230,000 $155 46

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
-15.8%
Equity multiple
0.44×
Total profit
$-35,440
Equity at exit
$33,548
10-year hold
IRR
-7.4%
Equity multiple
0.53×
Total profit
$-29,498
Equity at exit
$19,454

Cash invested: $63,000 (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 15239

Active inventory
84
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,964 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$263 /mo · $3,150/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$413
Net cashflow
$16

Break-even live

Break-even rent $1,945
Max offer price $225,000
Occupancy floor 94%

Sensitivity live

Price -10% $143 -5% $79 +0% $16 +5% $-48 +10% $-112
Rent -10% $-139 -5% $-62 +0% $16 +5% $93 +10% $171
Rate -1.0pp $129 -0.5pp $73 base $16 +0.5pp $-43 +1.0pp $-102

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
$56,250
Closing costs
$6,750
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
439 Crestview Dr Pittsburgh, PA 3.0 2.5 1688 $2,300 $1.36 3d 1 0.49mi
1911 Nash Ave Pittsburgh, PA 3.0 1.5 910 $1,595 $1.75 45d 1 1.19mi
127 Saint Croix Dr Pittsburgh, PA 3.0 1.5 1573 $1,695 $1.08 5d 1 1.31mi
213 Tilford Rd Pittsburgh, PA 4.0 1.5 1000 $1,640 $1.64 45d 1 1.34mi

Listing history 12 events

  1. 2026-06-21
    days on market $225,000 Active 17 DOM
  2. 2026-06-18
    days on market $225,000 Active 14 DOM
  3. 2026-06-17
    days on market $225,000 Active 13 DOM
  4. 2026-06-16
    days on market $225,000 Active 12 DOM
  5. 2026-06-15
    days on market $225,000 Active 11 DOM
  6. 2026-06-13
    days on market $225,000 Active 9 DOM
  7. 2026-06-13
    days on market $225,000 Active 8 DOM
  8. 2026-06-09
    days on market $225,000 Active 5 DOM
  9. 2026-06-08
    days on market $225,000 Active 4 DOM
  10. 2026-06-07
    days on market $225,000 Active 3 DOM
  11. 2026-06-05
    remarks 699-char remark
  12. 2026-06-05
    listed $225,000 Active 1 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
$3,150 · $263/mo
Projected year-2 tax
$3,353 · $279/mo
Expected delta
+$202/yr (+$17/mo · 6.4%)

ⓘ 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 · 17 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 · 7 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
$23,574
− Mortgage interest
−$12,603
− Property taxes
−$3,150
− Insurance
−$1,125
− Repairs & maintenance
−$1,886
− Management
−$1,886
− Depreciation
−$6,545
Taxable loss
−$3,623
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$869
After-tax cash flow
$1,058/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
Plum Borough SD
NCES district ID
4219350
Math proficiency
48% ▼ -13.00%
Reading proficiency
63% ▼ -16.00%
Median HH income
$67,665
Composite
48.98/100
National rank
#2073
State rank
#91 of 539 in PA

Livability — Plum

Score
71/100
State rank
#730
US rank
#7292

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plum, PA
City population
21,414
Population (ZIP)
21,414

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 (91%)
Race & ethnicity
White 91% Black 3% Two or more races 3% Asian 1% Hispanic / Latino 1%
Common ancestry
Romanian 7% Slovak 2% Serbian 2%
Foreign-born
2% · Canada
Languages at home
98% English-only · Other Indo-European 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
▼ -182.05%
Current HPI
236.4886
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

1 event — show timeline
  • 2026-06-04 Listed $225,000 West Penn MLS

Property tax history

+2.5%/yr

Latest (2026): $3,150 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…