CashFlowRE
Sign in Sign up
721 Pine Valley Dr
C+ Composite 61.63
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 +20.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • 1% rule +6.4/10.0
  • Schools +4.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

721 Pine Valley Dr · Plum, PA 15239
3 bd · 2.5 ba · 1,476 sqft · SingleFamily public records · 1 Days on market
Built 1968 0.38 ac lot Est $257k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Bring your vision to this classic split entry home nestled in a quiet neighborhood in Holiday Park! The main floor features a large living room, eat in kitchen and dining room that leads to a tree-lined backyard ~ a tranquil space perfect for entertaining, gardening or a play area for the kids. The primary bedroom with an en-suite bath and two additional bedrooms with a shared full bath complete the main level. The lower level offers a finished family room and half bath. Updates to the home include new plumbing curb to house, a tankless hot water heater, new electrical, and new front door showing off the beautiful curb appeal! Enjoy the convenience of easy access to major highways and publi

Key facts

  • Tree lined backyard
  • Finished family room
  • New electrical

Tags

TREE LINED BACKYARDFINISHED FAMILY ROOMTANKLESS HOT WATER HEATERNEW PLUMBING CURB TO HOUSENEW ELECTRICALNEW FRONT DOOR

Property features AI

Exterior

  • Parking: Built-in parking; Garage door opener; Attached garage; Total parking for 4 vehicles
  • Utilities: Public water; Public sewer
  • Home design: 2-story; Resale property
  • Construction: Brick and vinyl siding exterior; Asphalt roof
  • Exterior features: Lot dimensions 279x59x281x66; Public transportation nearby

Interior

  • Kitchen: Cooktop; Stove; Microwave; Dishwasher; Disposal; Refrigerator; Some electric appliances
  • Bedrooms: Bedroom on main level (10x9); Bedroom on main level (14x10)
  • Flooring: Ceramic tile; Hardwood; Carpet
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Pantry; Window treatments; Multi-pane windows; Screens
  • Laundry & utility: Has basement with walk-out access

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/2.5-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $163 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Cap rate 7.8% vs local median 3.3% 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: schools A+, crime A+, employment 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.
  • Market conditions: 82 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,900

Questions for the listing agent

  1. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.14%
Cap rate
7.84%
Cash-on-cash
5.51%
DSCR
1.25
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$256,824
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1205 Oblock Rd 0.19mi 3/2.5 1,575 (+7%) 8mo $295,000 $187 74
727 Pine Valley Dr 0.04mi 3/1.5 1,624 (+10%) 10mo $250,000 $154 69
878 Blue Ridge Rd 0.09mi 3/1.5 1,288 (-13%) 7mo $223,750 $174 65
665 Surfside Dr 0.31mi 3/2.5 1,300 (-12%) 7mo $315,000 $242 60
834 Blue Ridge Rd 0.29mi 4/1.5 (+1) 1,632 (+11%) 2mo $285,000 $175 59
520 Malabar Dr 0.16mi 3/1.0 1,286 (-13%) 11mo $209,500 $163 56
129 Skyline Dr 0.28mi 3/1.5 1,278 (-13%) 6mo $178,000 $139 55
577 Surfside Dr 0.56mi 3/2.0 1,560 (+6%) 9mo $264,900 $170 55
647 Harborview Dr 0.32mi 4/2.0 (+1) 1,632 (+11%) 10mo $232,500 $142 52
524 Rainier Dr 0.54mi 4/2.5 (+1) 1,664 (+13%) 2mo $290,000 $174 47
306 Knollview Dr 0.61mi 3/2.0 1,293 (-12%) 7mo $290,000 $224 44
669 Carnival Dr 0.58mi 4/2.5 (+1) 1,664 (+13%) 11mo $280,000 $168 38

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
-9.8%
Equity multiple
0.64×
Total profit
$-16,996
Equity at exit
$25,333
10-year hold
IRR
-0.2%
Equity multiple
0.98×
Total profit
$-825
Equity at exit
$14,690

Cash invested: $47,572 (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
82
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,937 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$350 /mo · $4,200/yr
Insurance
$71
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$407
Net cashflow
$163

Break-even live

Break-even rent $1,731
Max offer price $169,900
Occupancy floor 87%

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
$42,475
Closing costs
$5,097
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
741 Pine Valley Dr Pittsburgh, PA 3.0 2.0 1424 $1,795 $1.26 12d 1 0.16mi
80 Sandune Dr Pittsburgh, PA 3.0 1.0–2.5 1004 $2,250 $2.24 1d 1 0.71mi
564 Carnival Dr Pittsburgh, PA 3.0 2.0 1257 $1,995 $1.59 43d 1 0.76mi
104 Teton Dr Pittsburgh, PA 3.0 2.5 1564 $2,400 $1.53 1d 1 0.86mi

Listing history 2 events

  1. 2026-06-18
    remarks 699-char remark
  2. 2026-06-18
    listed $169,900 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
$4,200 · $350/mo
Projected year-2 tax
$4,200 · $350/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 6 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
$23,247
− Mortgage interest
−$9,517
− Property taxes
−$4,200
− Insurance
−$1,516
− Repairs & maintenance
−$1,860
− Management
−$1,860
− Depreciation
−$4,943
Taxable loss
−$649
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$156
After-tax cash flow
$2,113/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
  • 2026-06-18 Listed $169,900 West Penn MLS

Property tax history

+2.8%/yr

Latest (2026): $4,200 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…