2 bd · 1.0 ba ·
1,000 sqft ·
Built 1908
· SingleFamily
· Active
· 7 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,076/mo
Mortgage (P&I)
−$104
Tax + insurance
−$17
HOA
−$0
Vac / Maint / Mgmt
−$226
Net cashflow
$729/mo
Annual
$8,748/yr
Cap rate
50.25%
Cash-on-cash
157.00%
DSCR
7.99
1% rule
5.41%
Cash to close
$5,572
Investor read
This is a 2-bed/1.0-bath single-family listed at $20k.
At list price, monthly cash flow is $729 ($9k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $20k).
Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
In year one you build about $328 of equity ($138 loan paydown + $190 appreciation (0.9% local appreciation)).
Location reads 80/100 on livability (#210 in PA, #1,858 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, amenities F.
Woodland Hills SD (suburban): math 13% / reading 30% proficiency, ranked #486 of 539 in PA (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
Watch-outs: built in 1908 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 14 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% 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).
At projected returns (0.9% appreciation + 3.0% rent growth), your $6k cash investment doubles in ~1 year — after that, you're playing with house money.
Questions for listing agent
Built in 1908 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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?
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.
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.
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.
CashFlowRE · CFR-530CSP9RAR572F
· Data 2 days agocashflowre.app · 2026-05-29