CashFlowRE
Sign in Sign up
1725 Norsen Dr
C+ Composite 61.07
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 +20.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.9/10.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

1725 Norsen Dr · Bridgeville, PA 15243
2 bd · 1.0 ba · 900 sqft · SingleFamily public records · 6 Days on market
Built 1957 6,403 sqft lot Est $233k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A brick ranch fixer-upper with 3-bedrooms and 1 full bath with great potential. Situated on a level yard ideal for outdoor living, gardening, or future expansion, this home offers a practical layout and is ready for your updates. A single detached garage provides extra storage or workshop space. Located in Scott Township and Chartiers Valley School District.

Key facts

  • Level yard
  • Future expansion
  • Extra storage

Tags

LEVEL YARDOUTDOOR LIVINGGARDENINGFUTURE EXPANSIONSINGLE DETACHED GARAGEEXTRA STORAGE

Property features AI

Exterior

  • Parking: Built-in attached garage (1 parking space)
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Resale property
  • Construction: Brick construction; Asphalt roof
  • Exterior features: Lot dimensions approximately 54 x 124 x 47 x 123

Interior

  • Kitchen: Kitchen on main level (11 x 8); Stove; Some gas appliances
  • Bedrooms: Bedroom on main level (9 x 11)
  • Flooring: Ceramic tile; Hardwood; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Basement present; Family room in basement
  • Laundry & utility: Laundry room in basement (22 x 11)

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 $150k.

Deal economics

  • At list price, monthly cash flow is $199 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 7.9% vs local median 4.5% in Bridgeville — 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 80/100 on livability (#199 in PA, #1,745 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, amenities A; Watch: employment C-, commute F.
  • Chartiers Valley SD (suburban): math 37% / reading 57% proficiency, ranked #221 of 539 in PA (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 15 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $150,000

Questions for the listing agent

  1. Built in 1957 — 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 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?
  4. 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.
  5. 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.
  6. 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
1.09%
Cap rate
7.89%
Cash-on-cash
5.70%
DSCR
1.25
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$233,100
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
675 Somerville 0.25mi 3/1.0 (+1) 900 (0%) 4mo $250,900 $279 80
1943 Worcester Dr 0.22mi 2/2.0 936 (+4%) 12mo $242,500 $259 69
1644 Moynelle Dr 0.11mi 2/2.0 945 (+5%) 21mo $235,500 $249 66
1649 Pembroke Dr 0.14mi 3/2.0 (+1) 1,001 (+11%) 2mo $250,000 $250 64
2075 Borland 0.28mi 2/2.0 1,000 (+11%) 1mo $170,000 $170 63
569 Somerville Dr 0.27mi 2/2.0 962 (+7%) 22mo $250,000 $260 54
1612 Worcester Dr 0.37mi 2/2.0 1,011 (+12%) 7mo $248,000 $245 53
1945 Berkwood Dr 0.15mi 2/2.0 1,034 (+15%) 14mo $267,900 $259 52
1520 Worcester Dr 0.41mi 3/1.5 (+1) 1,003 (+11%) 9mo $242,000 $241 47
310 Elmbrook Ln 0.59mi 2/2.0 973 (+8%) 13mo $251,000 $258 44
408 Pierina Dr 0.68mi 3/3.0 (+1) 909 (+1%) 12mo $265,000 $292 43
415 Salvini Dr 0.64mi 3/2.0 (+1) 950 (+6%) 14mo $268,000 $282 41

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
-7.4%
Equity multiple
0.73×
Total profit
$-11,543
Equity at exit
$22,365
10-year hold
IRR
2.2%
Equity multiple
1.16×
Total profit
$6,542
Equity at exit
$12,969

Cash invested: $42,000 (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 15243

Home prices YoY
-34.2%
Active inventory
15
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,632 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$240 /mo · $2,885/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$343
Net cashflow
$199

Break-even live

Break-even rent $1,379
Max offer price $150,000
Occupancy floor 83%

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
$37,500
Closing costs
$4,500
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1735 Norsen Dr Pittsburgh, PA 2.0 1.5 900 $1,650 $1.83 12d 1 0.02mi
1170 Bower Hill Rd Pittsburgh, PA 1.0–3.0 1.0–2.0 1012 $1,450 $1.43 2d 1 0.88mi

Listing history 2 events

  1. 2026-05-14
    status Pending
  2. 2026-05-08
    listed $150,000 Active

ⓘ 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
$2,885 · $240/mo
Projected year-2 tax
$2,885 · $240/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 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 3 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
$19,581
− Mortgage interest
−$8,402
− Property taxes
−$2,885
− Insurance
−$750
− Repairs & maintenance
−$1,566
− Management
−$1,566
− Depreciation
−$4,364
Taxable income
$46
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$11
After-tax cash flow
$2,383/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
Chartiers Valley SD
NCES district ID
4205700
Math proficiency
37% ▼ -16.00%
Reading proficiency
57% ▼ -17.00%
Median HH income
$57,191
Composite
40.91/100
National rank
#3614
State rank
#221 of 539 in PA

Livability — Bridgeville

Score
80/100
State rank
#199
US rank
#1745

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
17,782
Population (ZIP)
13,682

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 (85%)
Race & ethnicity
White 85% Two or more races 8% Asian 6% Hispanic / Latino 3% Black 1%
Common ancestry
Romanian 6% Slovak 4% Scotch-Irish 2%
Foreign-born
7% · Vietnam, China, Canada
Languages at home
89% English-only · Spanish 3% Vietnamese 2% Chinese 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
▼ -134.65%
Current HPI
259.0873
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

2 events — show timeline
  • 2026-05-14 Pending West Penn MLS
  • 2026-05-08 Listed $150,000 West Penn MLS

Property tax history

+2.3%/yr

Latest (2026): $2,885 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…