CashFlowRE
Sign in Sign up
1105 Greentree Rd
D Composite 44.01
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 +11.6/15.0
  • Cash flow +11.3/30.0
  • Schools +4.7/10.0
  • Livability +4.1/5.0
  • 1% rule +3.5/10.0
  • DSCR +3.3/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$275,000

1105 Greentree Rd · Green Tree, PA 15220
3 bd · 1.5 ba · 1,673 sqft · SingleFamily public records · 110 Days on market
Built 1955 8,934 sqft lot $164/sqft · 9% below area Est $303k · 9% under

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

Listing remarks MLS

Discover this charming ranch-style residence nestled in the Green and Keystone Oaks school district. This spacious 3-bedroom, 1.2 bath home offers comfortable single-level living with the added bonus of a fully finished basement. The basement features a versatile second kitchen, perfect for entertaining guests and a huge gameroom, plus lots of storage options. The house boasts a modern, open layout with ample natural light, large kitchen, spacious living room, and the well-appointed bedrooms provide plenty of room for relaxation. A jack and jill bathroom is available for the spare bedrooms. A great backyard and patio on the side of the home provide great privacy with lots of room to run around and BBQ. Convenience is key with an integral two-car garage, offering secure parking and extra storage. Located in the friendly Green Tree community, this home is close to parks, shopping, and excellent Pittsburgh amenities, making it an ideal place to settle down!

Key facts

  • Huge gameroom
  • Second kitchen
  • Patio

Tags

RANCH STYLE RESIDENCEFULLY FINISHED BASEMENTSECOND KITCHENHUGE GAMEROOMGREAT BACKYARDPATIO

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/1.5-bath single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $-102 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $257k (6.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $234k (14.8% below list).
  • Recommended offer: $234k (14.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 82/100 on livability (#139 in PA, #1,130 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: health & safety D, amenities D-.
  • Keystone Oaks SD (suburban): math 45% / reading 65% proficiency, ranked #116 of 539 in PA (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Keystone Oaks Ms (math 30% / reading 58%, grade D, #202 of 512 statewide, top 40%, 382 students, 49% FRL); Keystone Oaks Hs (math 67% / reading 24%, grade D-, #183 of 437 statewide, top 43%, 570 students, 35% FRL).
  • Market conditions: Rents rising (+2.0%/yr); 31 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 4d 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).
  • This rent runs 37% of the median local income ($76k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 110 days — a 9% lower offer ($250k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 13y ago; this cycle's ask has dropped $45k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $195k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $234,206 (14.8% 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 110 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.85%
Cap rate
5.85%
Cash-on-cash
-1.59%
DSCR
0.93
GRM
9.8

CMA / ARV

ARV (median comp)
$302,640
List price
$275,000
Delta
-9.13%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2477 Rosegarden Rd 0.18mi 3/2.5 1,680 (+0%) 7mo $249,900 $149 80
2284 Crestview Rd 0.42mi 3/1.5 1,744 (+4%) 5mo $246,000 $141 69
104 Evandale 0.39mi 3/2.5 1,735 (+4%) 5mo $290,000 $167 68
1151 Greentree Rd 0.30mi 3/1.5 1,503 (-10%) 4mo $268,000 $178 66
1507 Crane Ave 0.35mi 3/2.0 1,530 (-8%) 6mo $239,900 $157 62
49 Pocono Dr 0.65mi 3/1.5 1,624 (-3%) 3mo $370,000 $228 62
117 Susan Dr 0.28mi 3/2.0 1,488 (-11%) 7mo $367,000 $247 60
2429 Rose Garden Rd 0.19mi 4/1.5 (+1) 1,446 (-14%) 4mo $175,000 $121 60
2727 Strachan Ave 0.69mi 3/1.0 1,648 (-2%) 5mo $183,900 $112 59
1016 Avacoll Dr 0.34mi 3/2.5 1,451 (-13%) 7mo $409,000 $282 52
2457 N Meadowcroft Ave 0.66mi 3/2.0 1,507 (-10%) 3mo $229,300 $152 48
2726 Crosby Ave 0.72mi 4/1.0 (+1) 1,533 (-8%) 0mo $268,000 $175 45

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 · 1.99% rent growth · sell at horizon

5-year hold
IRR
-20.1%
Equity multiple
0.31×
Total profit
$-53,366
Equity at exit
$41,003
10-year hold
IRR
-15.4%
Equity multiple
0.17×
Total profit
$-64,061
Equity at exit
$23,777

Cash invested: $77,000 (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 15220

Home prices YoY
-28.2%
Rents YoY
2.0%
Active inventory
31
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,342 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$396 /mo · $4,750/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$492
Net cashflow
$-102

Break-even live

Break-even rent $2,472
Max offer price $256,929
Occupancy floor 99%

Sensitivity live

Price -10% $53 -5% $-24 +0% $-102 +5% $-180 +10% $-258
Rent -10% $-287 -5% $-195 +0% $-102 +5% $-10 +10% $83
Rate -1.0pp $36 -0.5pp $-32 base $-102 +0.5pp $-174 +1.0pp $-246

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
$68,750
Closing costs
$8,250
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
300 Chatham Park Dr Pittsburgh, PA 3.0 1.0–2.5 890 $2,040 $2.29 4d 49 0.93mi
301 Chatham Park Dr Pittsburgh, PA 1.0–2.0 1.0–1.5 772 $1,789 $2.32 3d 15 0.93mi
2611 Voelkel Ave Pittsburgh, PA 2.0 1.0 1100 $1,295 $1.18 25d 1 0.97mi
2633 Broadway Ave Unit 1546230P Pittsburgh, PA 3.0 2.0 1356 $2,937 $2.17 13d 1 1.04mi
325 Elizabeth Dr Pittsburgh, PA 3.0 1.0–2.0 975 $2,816 $2.89 3d 23 1.24mi
2920 W Liberty Ave Unit 2918 Pittsburgh, PA 4.0 1.0 1500 $1,395 $0.93 18d 1 1.26mi
1841 Chessland St Pittsburgh, PA 3.0 3.5 2185 $3,495 $1.60 3d 1 1.36mi
1837 Chessland St Pittsburgh, PA 3.0 3.5 2185 $3,495 $1.60 3d 1 1.36mi
1835 Chessland St Pittsburgh, PA 3.0 3.5 2185 $3,495 $1.60 3d 1 1.37mi
1831 Chessland St Pittsburgh, PA 3.0 3.5 2185 $3,495 $1.60 3d 1 1.37mi
1819 Chessland St Pittsburgh, PA 3.0 3.5 2185 $3,495 $1.60 3d 1 1.39mi
1300 Kelton Ave #2 South Hills, PA 3.0 1.0 1276 $1,395 $1.09 16d 1 1.41mi
3031 Texas Ave Pittsburgh, PA 3.0 1.0 1225 $1,350 $1.10 45d 1 1.43mi

Listing history 50 events

  1. 2026-06-21
    days on market $275,000 Active 110 DOM
  2. 2026-06-18
    days on market $275,000 Active 107 DOM
  3. 2026-06-17
    days on market $275,000 Active 106 DOM
  4. 2026-06-16
    days on market $275,000 Active 105 DOM
  5. 2026-06-15
    days on market $275,000 Active 104 DOM
  6. 2026-06-13
    days on market $275,000 Active 102 DOM
  7. 2026-06-13
    days on market $275,000 Active 101 DOM
  8. 2026-06-09
    pricedays on market $275,000 Active 98 DOM
  9. 2026-06-08
    days on market $290,000 Active 97 DOM
  10. 2026-06-07
    days on market $290,000 Active 96 DOM
  11. 2026-06-05
    days on market $290,000 Active 93 DOM
  12. 2026-06-03
    days on market $290,000 Active 92 DOM
  13. 2026-06-02
    days on market $290,000 Active 91 DOM
  14. 2026-06-01
    days on market $290,000 Active 90 DOM
  15. 2026-05-31
    days on market $290,000 Active 89 DOM
  16. 2026-05-14
    price $290,000 968-char remark
    Show marketing remark (968 chars)

    Discover this charming ranch-style residence nestled in the Green and Keystone Oaks school district. This spacious 3-bedroom, 1.2 bath home offers comfortable single-level living with the added bonus of a fully finished basement. The basement features a versatile second kitchen, perfect for entertaining guests and a huge gameroom, plus lots of storage options. The house boasts a modern, open layout with ample natural light, large kitchen, spacious living room, and the well-appointed bedrooms provide plenty of room for relaxation. A jack and jill bathroom is available for the spare bedrooms. A great backyard and patio on the side of the home provide great privacy with lots of room to run around and BBQ. Convenience is key with an integral two-car garage, offering secure parking and extra storage. Located in the friendly Green Tree community, this home is close to parks, shopping, and excellent Pittsburgh amenities, making it an ideal place to settle down!

  17. 2026-03-03
    listed $320,000 Active 968-char remark
    Show marketing remark (968 chars)

    Discover this charming ranch-style residence nestled in the Green and Keystone Oaks school district. This spacious 3-bedroom, 1.2 bath home offers comfortable single-level living with the added bonus of a fully finished basement. The basement features a versatile second kitchen, perfect for entertaining guests and a huge gameroom, plus lots of storage options. The house boasts a modern, open layout with ample natural light, large kitchen, spacious living room, and the well-appointed bedrooms provide plenty of room for relaxation. A jack and jill bathroom is available for the spare bedrooms. A great backyard and patio on the side of the home provide great privacy with lots of room to run around and BBQ. Convenience is key with an integral two-car garage, offering secure parking and extra storage. Located in the friendly Green Tree community, this home is close to parks, shopping, and excellent Pittsburgh amenities, making it an ideal place to settle down!

  18. 2025-09-25
    listed $335,000 Active 968-char remark
    Show marketing remark (968 chars)

    Discover this charming ranch-style residence nestled in the Green and Keystone Oaks school district. This spacious 3-bedroom, 1.2 bath home offers comfortable single-level living with the added bonus of a fully finished basement. The basement features a versatile second kitchen, perfect for entertaining guests and a huge gameroom, plus lots of storage options. The house boasts a modern, open layout with ample natural light, large kitchen, spacious living room, and the well-appointed bedrooms provide plenty of room for relaxation. A jack and jill bathroom is available for the spare bedrooms. A great backyard and patio on the side of the home provide great privacy with lots of room to run around and BBQ. Convenience is key with an integral two-car garage, offering secure parking and extra storage. Located in the friendly Green Tree community, this home is close to parks, shopping, and excellent Pittsburgh amenities, making it an ideal place to settle down!

  19. 2025-09-22
    historical Expired
  20. 2025-09-05
    price $330,000
  21. 2025-07-06
    price $340,000
  22. 2025-05-27
    listed $350,000 Active
  23. 2025-02-16
    price $355,000
  24. 2025-01-24
    listed $360,000 Active
  25. 2020-09-04
    status Pending
  26. 2020-09-04
    historical
  27. 2020-08-31
    soldstatus $195,000
  28. 2020-08-28
    soldstatus $195,000 Closed
  29. 2020-07-21
    historical Contingent
  30. 2020-06-19
    listed $249,900 Active
  31. 2020-01-09
    historical Expired
  32. 2019-08-14
    price $229,900
  33. 2019-03-24
    listed $239,900 Active
  34. 2018-07-01
    historical Withdrawn
  35. 2018-06-07
    price $234,500
  36. 2018-04-09
    price $234,900
  37. 2018-04-02
    price $239,900
  38. 2018-03-17
    price $240,000
  39. 2018-03-01
    price $240,500
  40. 2018-02-12
    status Active
  41. 2017-11-08
    historical Withdrawn
  42. 2017-10-29
    price $244,500
  43. 2017-10-26
    price $244,900
  44. 2017-10-14
    listed $249,900 Active
  45. 2015-12-18
    soldstatus $124,000
  46. 2015-11-25
    soldstatus $124,000 Sold
  47. 2015-09-23
    status Under Contract
  48. 2015-09-14
    price $124,000
  49. 2015-08-12
    listed $128,000 Active
  50. 2014-03-18
    listed $150,000

ⓘ 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
$4,750 · $396/mo
Projected year-2 tax
$4,750 · $396/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 6 d/yr ≥97°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$28,105
− Mortgage interest
−$15,404
− Property taxes
−$4,750
− Insurance
−$1,375
− Repairs & maintenance
−$2,248
− Management
−$2,248
− Depreciation
−$8,000
Taxable loss
−$5,921
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,421
After-tax cash flow
$193/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
Keystone Oaks SD
NCES district ID
4212750
Math proficiency
45% ▼ -15.00%
Reading proficiency
65% ▼ -8.00%
Median HH income
$54,066
Composite
47.24/100
National rank
#2314
State rank
#116 of 539 in PA

Livability — Green Tree

Score
82/100
State rank
#139
US rank
#1130

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Green Tree, PA
County
Allegheny County · 1,022,028 people
City population
18,519
Metro
Pittsburgh, PA
Population (ZIP)
17,644
Household income
$75,611
Rent vs Own
44.8% rent · 55.2% own
Severe rent burden
503.0

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 (70%)
Race & ethnicity
White 70% Asian 16% Two or more races 7% Black 7%
Common ancestry
Romanian 7% Slovak 2% Subsaharan African 1%
Foreign-born
18% · China, Canada, Vietnam
Languages at home
81% English-only · Other Asian/Pacific 10% Other Indo-European 4% Arabic 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
▼ -101.30%
Current HPI
257.2796
Rent YoY
▲ 1.99%
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

+178.8% since first listed
37 events — show timeline
  • 2026-05-14 Price Changed $290,000 West Penn MLS
  • 2026-03-03 Listed $320,000 West Penn MLS
  • 2025-09-25 Listed $335,000 West Penn MLS
  • 2025-09-22 Delisted West Penn MLS
  • 2025-09-05 Price Changed $330,000 West Penn MLS
  • 2025-07-06 Price Changed $340,000 West Penn MLS
  • 2025-05-27 Listed $350,000 West Penn MLS
  • 2025-02-16 Price Changed $355,000 West Penn MLS
  • 2025-01-24 Listed $360,000 West Penn MLS
  • 2020-09-04 Pending West Penn MLS
  • 2020-09-04 Delisted West Penn MLS
  • 2020-08-31 Sold (Public Records) $195,000 Public Records
  • 2020-08-28 Sold (MLS) $195,000 West Penn MLS
  • 2020-07-21 Contingent West Penn MLS
  • 2020-06-19 Listed $249,900 West Penn MLS
  • 2020-01-09 Delisted West Penn MLS
  • 2019-08-14 Price Changed $229,900 West Penn MLS
  • 2019-03-24 Listed $239,900 West Penn MLS
  • 2018-07-01 Delisted West Penn MLS
  • 2018-06-07 Price Changed $234,500 West Penn MLS
  • 2018-04-09 Price Changed $234,900 West Penn MLS
  • 2018-04-02 Price Changed $239,900 West Penn MLS
  • 2018-03-17 Price Changed $240,000 West Penn MLS
  • 2018-03-01 Price Changed $240,500 West Penn MLS
  • 2018-02-12 Relisted West Penn MLS
  • 2017-11-08 Delisted West Penn MLS
  • 2017-10-29 Price Changed $244,500 West Penn MLS
  • 2017-10-26 Price Changed $244,900 West Penn MLS
  • 2017-10-14 Listed $249,900 West Penn MLS
  • 2015-12-18 Sold (Public Records) $124,000 Public Records
  • 2015-11-25 Sold (MLS) $124,000 West Penn MLS
  • 2015-09-23 Pending West Penn MLS
  • 2015-09-14 Price Changed $124,000 West Penn MLS
  • 2015-08-12 Listed $128,000 West Penn MLS
  • 2014-03-18 Listed $150,000 West Penn MLS
  • 2013-07-08 Listed $155,000 West Penn MLS
  • 1993-01-06 Sold (Public Records) $104,000 Public Records

Property tax history

+1.7%/yr

Latest (2026): $4,750 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…