CashFlowRE
Sign in Sign up
555 Lee Ave Ext
C- Composite 50.9
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.5/30.0
  • Schools +5.2/10.0
  • 1% rule +4.3/10.0
  • DSCR +4.1/10.0
  • Livability +3.3/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

555 Lee Ave Ext · Franklin Park, PA 15237
3 bd · 1.0 ba · 1,513 sqft · SingleFamily public records · 4 Days on market
Built 1954 5,009 sqft lot $149/sqft · 26% below area Est $304k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 555 Lee Avenue Ext, a charming brick-and-siding Colonial home. Fantastic opportunity located in a wonderful North Hills community! Much larger than it appears with the added Great Room featuring vaulted ceilings and a floor to ceiling brick fireplace! Hardwood flooring, partial finished basement for a game room and bar area. Conveniently located off RT19 close to shopping and restaurants.

Key facts

  • 5,009 sq ft lot
  • Garage
  • Built 1954

Property features AI

Exterior

  • Parking: Attached garage with garage door opener; Built-in parking; Total of 1 parking space
  • Utilities: Public water; Public sewer
  • Home design: 2-story residence; Resale property
  • Construction: Aluminum siding and brick exterior; Asphalt roof
  • Exterior features: 50 x 100 (approx.) lot dimensions

Interior

  • Kitchen: Stove; Dishwasher; Some gas appliances
  • Bedrooms: Upper level bedroom — 11 x 8; Upper level bedroom — 13 x 10; Upper level bedroom — 14 x 10
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Partially finished walk-out basement; Fireplace in family/living/great room
  • Laundry & utility: Has basement (utility space)

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/1.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $9 ($112/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $208k (7.5% below list).
  • Recommended offer: $208k (7.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 2.6% in Franklin Park — 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 66/100 on livability (#1,070 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools D, amenities F, commute F.
  • 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); 104 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $208,216 (7.5% below list)

Questions for the listing agent

  1. Built in 1954 — 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 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?
  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
0.93%
Cap rate
6.34%
Cash-on-cash
0.18%
DSCR
1.01
GRM
9.0

CMA / ARV

ARV (median comp)
$304,456
List price
$225,000
Delta
-26.10%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
555 Lee Ave Ext 0.00mi 3/1.5 1,513 (0%) 0mo $265,000 $175 98
7914 Hemlock St 0.04mi 3/1.5 1,512 (-0%) 1mo $275,900 $182 95
605 Lee Ave Ext 0.04mi 3/1.0 1,366 (-10%) 9mo $250,000 $183 74
518 Lincoln Ave 0.12mi 4/1.5 (+1) 1,450 (-4%) 7mo $350,000 $241 74
170 Mayer Dr 0.18mi 3/2.5 1,440 (-5%) 8mo $299,000 $208 71
98 Buckhill Rd 0.37mi 3/2.5 1,480 (-2%) 9mo $325,000 $220 66
8225 E Van Buren Dr 0.40mi 3/1.5 1,638 (+8%) 2mo $350,500 $214 64
103 Buckhill Rd 0.50mi 3/2.5 1,398 (-8%) 5mo $299,900 $215 54
388 Highview St 0.57mi 3/2.0 1,652 (+9%) 1mo $399,000 $242 53
205 Sandle Ave 0.46mi 3/2.0 1,329 (-12%) 3mo $291,000 $219 52
555 Madison St 0.74mi 3/2.0 1,547 (+2%) 10mo $400,000 $259 49
103 Mayer Dr 0.58mi 2/3.0 (-1) 1,575 (+4%) 7mo $325,000 $206 47

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
-17.0%
Equity multiple
0.40×
Total profit
$-37,530
Equity at exit
$33,548
10-year hold
IRR
-10.5%
Equity multiple
0.39×
Total profit
$-38,627
Equity at exit
$19,454

Cash invested: $63,000 (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 15237

Rents YoY
2.2%
Active inventory
104
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,082 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$362 /mo · $4,343/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$9

Break-even live

Break-even rent $2,070
Max offer price $225,000
Occupancy floor 95%

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
$56,250
Closing costs
$6,750
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
180 Montclair Ave Pittsburgh, PA 3.0 1.0 1050 $1,895 $1.80 23d 1 0.77mi
1050 N 19 Dr Pittsburgh, PA 1.0–2.0 1.0–1.5 890 $1,860 $2.09 1d 7 1.09mi
143 Aberdeen Ct Pittsburgh, PA 3.0 3.5 1400 $2,600 $1.86 4d 1 1.11mi
159 Mohican Ave Pittsburgh, PA 3.0 2.0 1360 $2,100 $1.54 43d 1 1.43mi
114 Tally Dr Pittsburgh, PA 1.0–3.0 1.0–2.0 847 $1,450 $1.71 43d 5 1.47mi

Listing history 2 events

  1. 2026-05-09
    status Pending 404-char remark
  2. 2026-05-05
    listed $225,000 Active 404-char remark

ⓘ 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
$4,343 · $362/mo
Projected year-2 tax
$4,343 · $362/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 ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$24,986
− Mortgage interest
−$12,603
− Property taxes
−$4,343
− Insurance
−$1,125
− Repairs & maintenance
−$1,999
− Management
−$1,999
− Depreciation
−$6,545
Taxable loss
−$3,629
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$871
After-tax cash flow
$983/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 — Franklin Park

Score
66/100
State rank
#1070
US rank
#12082

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Allegheny County · 1,022,028 people
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

+17.8% since first listed
3 events — show timeline
  • 2026-06-10 Sold (MLS) $265,000 West Penn MLS
  • 2026-05-09 Pending West Penn MLS
  • 2026-05-05 Listed $225,000 West Penn MLS

Property tax history

+2.0%/yr

Latest (2026): $4,343 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…