CashFlowRE
Sign in Sign up
204 Lee Ave
D Composite 41.0
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).

  • ARV discount +12.2/15.0
  • Cash flow +8.7/30.0
  • Schools +5.2/10.0
  • Livability +4.6/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • DSCR +2.4/10.0
  • Appreciation +0.0/10.0

$224,900

204 Lee Ave · West View, PA 15237
2 bd · 1.0 ba · 1,000 sqft · SingleFamily public records · 37 Days on market
Built 1960 5,301 sqft lot $225/sqft · 11% below area Est $251k · 11% under

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

Listing remarks MLS

NEWER ROOF-NEW FURNACE NEUTRAL DECOR-PAINTED- EAT-IN-KITCHEN-WOOD SOLD AS IS CONDITION

Key facts

  • Durable foundation
  • Strong bones
  • Abundant cabinetry

Tags

SOLID WELL-BUILT HOMEDURABLE FOUNDATIONSTRONG BONESSPACIOUS EAT-IN KITCHENABUNDANT CABINETRYCOUNTER SPACE

Property features AI

Exterior

  • Parking: Attached garage with built-in parking and garage door opener (1 parking space total)
  • Utilities: Public water; Public sewer
  • Home design: 2-story residence; Resale property
  • Construction: Aluminum siding; Brick construction; Has home warranty
  • Exterior features: 60x100 lot; Aluminum siding and brick exterior

Interior

  • Kitchen: Stove; Refrigerator; Dishwasher; Some gas appliances
  • Bedrooms: Main level bedroom (9x8); Main level bedroom (12x11)
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (gas); Wall/window cooling units
  • Interior features: Full walk-up basement; Bonus room (lower level); Game room (lower level); Living room
  • Laundry & utility: Laundry room

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 $225k.

Deal economics

  • At list price, monthly cash flow is $-246 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $181k (19.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $166k (26.1% below list).
  • Recommended offer: $166k (26.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 3.8% in West View — 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 92/100 on livability (#8 in PA, #32 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+.
  • North Hills SD (suburban): math 48% / reading 72% proficiency, ranked #70 of 539 in PA (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+2.2%/yr); 108 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 9d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 37 days — a 3% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 26y 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.
  • Current owner paid $80k; list at $225k implies a 183% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $166,161 (26.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.74%
Cap rate
5.27%
Cash-on-cash
-3.64%
DSCR
0.84
GRM
11.3

CMA / ARV

ARV (median comp)
$251,330
List price
$224,900
Delta
-10.52%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
218 Lincoln 0.10mi 3/1.0 (+1) 1,000 (0%) 3mo $246,000 $246 88
336 Lee Ave 0.08mi 2/1.0 968 (-3%) 10mo $204,800 $212 83
167 Kaylor Rd 0.28mi 3/1.5 (+1) 1,150 (+15%) 2mo $295,000 $257 53

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 · 2.16% rent growth · sell at horizon

5-year hold
IRR
-25.2%
Equity multiple
0.15×
Total profit
$-53,506
Equity at exit
$33,533
10-year hold
IRR
-23.9%
Equity multiple
-0.15×
Total profit
$-72,310
Equity at exit
$19,445

Cash invested: $62,972 (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 15237

Rents YoY
2.2%
Active inventory
108
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$1,662 high interval (Pro) →
Mortgage (P&I)
$1,179
Tax from tax record
$230 /mo · $2,766/yr
Insurance
$94
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$349
Net cashflow
$-246

Break-even live

Break-even rent $1,974
Max offer price $181,361
Occupancy floor

Sensitivity live

Price -10% $-119 -5% $-183 +0% $-246 +5% $-310 +10% $-374
Rent -10% $-378 -5% $-312 +0% $-246 +5% $-181 +10% $-115
Rate -1.0pp $-133 -0.5pp $-189 base $-246 +0.5pp $-305 +1.0pp $-364

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
$56,225
Closing costs
$6,747
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
180 Montclair Ave Pittsburgh, PA 3.0 1.0 1050 $1,895 $1.80 24d 1 0.59mi
1050 N 19 Dr Pittsburgh, PA 1.0–2.0 1.0–1.5 890 $1,860 $2.09 2d 7 1.00mi
3457 Evergreen Rd Pittsburgh, PA 1.0 1.0 750 $1,150 $1.53 5d 1 1.03mi
3457 Evergreen Rd Unit 303 McKnight, PA 1.0 1.0 750 $1,150 $1.53 8d 1 1.03mi
143 Aberdeen Ct Pittsburgh, PA 3.0 3.5 1400 $2,600 $1.86 5d 1 1.04mi
553 Sloop Rd #48 Pittsburgh, PA 2.0 1.5 1001 $1,699 $1.70 44d 1 1.20mi
114 Tally Dr Pittsburgh, PA 1.0–3.0 1.0–2.0 847 $1,188 $1.40 44d 5 1.31mi
159 Mohican Ave Pittsburgh, PA 3.0 2.0 1360 $2,100 $1.54 44d 1 1.33mi
103 McKnight Cir Pittsburgh, PA 1.0–3.0 1.0–2.0 1275 $2,000 $1.57 2d 1 1.39mi
122 McKnight Cir Pittsburgh, PA 1.0 1.0 800 $1,200 $1.50 8d 1 1.42mi
106 McKnight Cir Pittsburgh, PA 2.0 2.0 1140 $1,550 $1.36 8d 1 1.47mi
411 McKnight Cir Pittsburgh, PA 1.0 1.0 800 $1,100 $1.38 24d 1 1.47mi

Listing history 19 events

  1. 2026-06-21
    days on market $224,900 Active 37 DOM
  2. 2026-06-18
    days on market $224,900 Active 34 DOM
  3. 2026-06-17
    days on market $224,900 Active 33 DOM
  4. 2026-06-16
    days on market $224,900 Active 32 DOM
  5. 2026-06-15
    days on market $224,900 Active 31 DOM
  6. 2026-06-13
    days on market $224,900 Active 29 DOM
  7. 2026-06-09
    days on market $224,900 Active 25 DOM
  8. 2026-06-08
    days on market $224,900 Active 24 DOM
  9. 2026-06-07
    days on market $224,900 Active 23 DOM
  10. 2026-06-05
    days on market $224,900 Active 20 DOM
  11. 2026-06-03
    days on market $224,900 Active 19 DOM
  12. 2026-06-02
    days on market $224,900 Active 18 DOM
  13. 2026-06-01
    days on market $224,900 Active 17 DOM
  14. 2026-05-31
    days on market $224,900 Active 16 DOM
  15. 2026-05-14
    listed $224,900 Active 1829-char remark
  16. 2000-05-30
    soldstatus $79,500
  17. 2000-05-25
    soldstatus $79,500 86-char remark
    Show marketing remark (86 chars)

    NEWER ROOF-NEW FURNACE NEUTRAL DECOR-PAINTED- EAT-IN-KITCHEN-WOOD SOLD AS IS CONDITION

  18. 2000-01-31
    listed $79,500 86-char remark
    Show marketing remark (86 chars)

    NEWER ROOF-NEW FURNACE NEUTRAL DECOR-PAINTED- EAT-IN-KITCHEN-WOOD SOLD AS IS CONDITION

  19. 1983-06-06
    soldstatus $54,000

ⓘ 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
$2,766 · $230/mo
Projected year-2 tax
$3,160 · $263/mo
Expected delta
+$394/yr (+$33/mo · 14.2%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 3 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
$19,939
− Mortgage interest
−$12,598
− Property taxes
−$2,766
− Insurance
−$1,791
− Repairs & maintenance
−$1,595
− Management
−$1,595
− Depreciation
−$6,543
Taxable loss
−$6,948
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,668
After-tax cash flow
$-1,290/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
North Hills SD
NCES district ID
4217220
Math proficiency
48% ▼ -20.00%
Reading proficiency
72% ▼ -10.00%
Median HH income
$60,841
Composite
52.02/100
National rank
#1637
State rank
#70 of 539 in PA

Livability — West View

Score
92/100
State rank
#8
US rank
#32

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Allegheny County · 1,022,028 people
City population
15,251
Metro
Pittsburgh, PA
Population (ZIP)
43,588
Household income
$109,895
Rent vs Own
23.3% rent · 76.7% own
Severe rent burden
693.0

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 (88%)
Race & ethnicity
White 88% Asian 6% Two or more races 3% Hispanic / Latino 3% Black 1%
Common ancestry
Romanian 8% Italian 2% Slovak 2%
Foreign-born
8% · Canada, China
Languages at home
90% English-only · Other Indo-European 2% Chinese 2% Spanish 2%

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
▼ -218.78%
Current HPI
269.5446
Rent YoY
▲ 2.16%
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

+316.5% since first listed
5 events — show timeline
  • 2026-05-14 Listed $224,900 West Penn MLS
  • 2000-05-30 Sold (Public Records) $79,500 Public Records
  • 2000-05-25 Sold (MLS) $79,500 West Penn MLS
  • 2000-01-31 Listed $79,500 West Penn MLS
  • 1983-06-06 Sold (Public Records) $54,000 Public Records

Property tax history

+1.8%/yr

Latest (2026): $2,766 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…