CashFlowRE
Sign in Sign up
7967 Aber Rd
C+ Composite 64.42
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 +24.4/30.0
  • ARV discount +15.0/15.0
  • 1% rule +8.0/10.0
  • DSCR +7.9/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$130,000

7967 Aber Rd · Penn Hills, PA 15147
3 bd · 1.5 ba · 1,604 sqft · SingleFamily public records · 73 Days on market
Built 1967 8,276 sqft lot Est $207k · 37% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

14x10 Front Porch, 20x12 Covered Rear Porch 9x8 Laundry Room, Laundry Chute, Updated Roof, Shed, Great Home.

Key facts

  • Front covered porch
  • Formal dining room
  • Cozy brick fireplace

Tags

FRONT COVERED PORCHREAR PATIONATURAL LIGHTCOZY BRICK FIREPLACECOUNTER AND CABINET SPACEFORMAL DINING ROOM

Property features AI

Exterior

  • Parking: Attached garage with built-in parking (2 spaces)
  • Home design: Two-story home
  • Construction: Brick and frame construction
  • Exterior features: 60x130 (approx.) lot; Resale condition

Interior

  • Kitchen: Kitchen on main level (approx. 11x13)
  • Bedrooms: Three bedrooms (two on upper level, one upper — sizes approx. 10x10, 10x11, 12x17)
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: Full unfinished basement; 7 total rooms

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 $130k.

Deal economics

  • At list price, monthly cash flow is $265 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $122k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Penn Hills SD (suburban): math 13% / reading 24% proficiency, ranked #496 of 539 in PA (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 64 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($67k/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 $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 23y 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 $87k; 49% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price.
Recommended offer $122,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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.
  7. 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.
  8. 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
1.30%
Cap rate
8.74%
Cash-on-cash
8.72%
DSCR
1.39
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$206,916
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
409 Grove Rd 0.20mi 3/1.5 1,450 (-10%) 4mo $232,000 $160 72
277 Suncrest Dr 0.26mi 3/2.5 1,536 (-4%) 7mo $256,000 $167 71
9620 Emerson St 0.52mi 3/2.0 1,598 (-0%) 7mo $29,000 $18 67
8952 Eastwood Rd 0.40mi 3/2.0 1,714 (+7%) 2mo $245,000 $143 66
162 Conestoga Rd 0.34mi 3/2.0 1,435 (-10%) 4mo $185,500 $129 62
451 Grove Rd 0.31mi 3/1.5 1,412 (-12%) 5mo $164,900 $117 61
2173 Sampson St 0.56mi 3/1.0 1,714 (+7%) 3mo $160,000 $93 58
8527 Westwood Rd 0.67mi 3/1.0 1,528 (-5%) 4mo $156,000 $102 55
200 Champa St 0.46mi 3/3.0 1,756 (+10%) 4mo $130,000 $74 53
7720 Mark Dr 0.51mi 3/2.5 1,418 (-12%) 5mo $235,000 $166 49
8250 Aber Rd 0.50mi 3/2.0 1,364 (-15%) 1mo $220,000 $161 49
86 Woods Rd 0.57mi 3/1.0 1,420 (-12%) 8mo $62,000 $44 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.89×
Total profit
$-4,081
Equity at exit
$19,383
10-year hold
IRR
6.8%
Equity multiple
1.51×
Total profit
$18,676
Equity at exit
$11,240

Cash invested: $36,400 (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 15147

Home prices YoY
-26.0%
Active inventory
64
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,686 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$332 /mo · $3,980/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$265

Break-even live

Break-even rent $1,351
Max offer price $130,000
Occupancy floor 79%

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
$32,500
Closing costs
$3,900
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
103 Grove Rd Verona, PA 3.0 1.5 1460 $1,450 $0.99 12d 1 0.02mi
216 Grove Rd Verona, PA 3.0 1.0 1165 $1,550 $1.33 43d 1 0.09mi
251 Selvin Dr Verona, PA 3.0 1.0 1320 $1,295 $0.98 3d 1 0.45mi
273 Bramble St Verona, PA 3.0 1.5 1076 $1,720 $1.60 4d 1 0.51mi
8612 Oakcrest Rd Pittsburgh, PA 2.0 1.0 1218 $1,450 $1.19 23d 1 0.52mi
8918 Frankstown Rd Pittsburgh, PA 3.0 1.0 1400 $1,907 $1.36 14d 1 0.52mi
8075 Chaske St Verona, PA 3.0 1.5 1092 $1,425 $1.30 7d 1 0.58mi
8606 Westwood Rd Pittsburgh, PA 4.0 1.0 1596 $1,425 $0.89 43d 1 0.64mi
10135 Pearl Rd Pittsburgh, PA 3.0 2.0 1163 $1,450 $1.25 23d 1 0.74mi
3005 Laketon Rd Pittsburgh, PA 3.0 1.0 1100 $1,295 $1.18 14d 1 1.03mi
1250 Blackadore Ave Pittsburgh, PA 3.0 1.0 1440 $1,750 $1.22 23d 1 1.03mi
648 Southern Ave Penn Hills, PA 3.0 1.0 1100 $1,600 $1.45 7d 1 1.11mi
610 Churchill Ave Pittsburgh, PA 3.0 1.0 1100 $1,395 $1.27 2d 1 1.13mi
2031 Chalfant St Pittsburgh, PA 3.0 1.5 1150 $1,950 $1.70 43d 1 1.27mi
131 Jacob Dr Pittsburgh, PA 3.0 1.0 1144 $2,300 $2.01 1d 1 1.39mi
100 Vista Cir #402 Pittsburgh, PA 2.0 2.0 1961 $4,350 $2.22 1d 1 1.41mi
1526 Edwards St Verona, PA 3.0 1.0 1296 $1,730 $1.33 43d 1 1.41mi
1962 McNary Blvd Pittsburgh, PA 3.0 1.0 1517 $1,545 $1.02 7d 1 1.45mi
154 Park Sq Pittsburgh, PA 3.0 2.5 2040 $3,800 $1.86 43d 1 1.46mi

Listing history 12 events

  1. 2026-06-18
    days on market $130,000 Active 73 DOM
  2. 2026-06-17
    days on market $130,000 Active 72 DOM
  3. 2026-06-16
    days on market $130,000 Active 71 DOM
  4. 2026-06-15
    status $130,000 Active 70 DOM
  5. 2026-06-02
    statusdays on market $130,000 Pending 70 DOM
  6. 2026-06-01
    days on market $130,000 Contingent 69 DOM
  7. 2026-05-31
    days on market $130,000 Contingent 68 DOM
  8. 2026-04-07
    historical Contingent
  9. 2026-03-24
    listed $130,000 Active
  10. 2003-07-31
    soldstatus $87,000
  11. 2003-07-25
    soldstatus $87,000 108-char remark
    Show marketing remark (108 chars)

    14x10 Front Porch, 20x12 Covered Rear Porch 9x8 Laundry Room, Laundry Chute, Updated Roof, Shed, Great Home.

  12. 2003-04-25
    listed $87,900 108-char remark
    Show marketing remark (108 chars)

    14x10 Front Porch, 20x12 Covered Rear Porch 9x8 Laundry Room, Laundry Chute, Updated Roof, Shed, Great Home.

ⓘ 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
$3,980 · $332/mo
Projected year-2 tax
$3,980 · $332/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 ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$20,236
− Mortgage interest
−$7,282
− Property taxes
−$3,980
− Insurance
−$650
− Repairs & maintenance
−$1,619
− Management
−$1,619
− Depreciation
−$3,782
Taxable income
$1,304
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$313
After-tax cash flow
$2,863/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
Penn Hills SD
NCES district ID
4218590
Math proficiency
13% ▼ -6.00%
Reading proficiency
24% ▼ -14.00%
Median HH income
$47,794
Composite
16.42/100
National rank
#9192
State rank
#496 of 539 in PA

Livability — Penn Hills

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Allegheny County · 1,022,028 people
Metro
Pittsburgh, PA
Population (ZIP)
15,798
Household income
$66,757
Rent vs Own
29.8% rent · 70.2% own
Severe rent burden
511.0

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 (69%)
Race & ethnicity
White 69% Black 21% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Romanian 6% Slovak 2% Serbian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 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
▼ -87.47%
Current HPI
249.3773
Rent YoY
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

+47.9% since first listed
5 events — show timeline
  • 2026-04-07 Contingent West Penn MLS
  • 2026-03-24 Listed $130,000 West Penn MLS
  • 2003-07-31 Sold (Public Records) $87,000 Public Records
  • 2003-07-25 Sold (MLS) $87,000 West Penn MLS
  • 2003-04-25 Listed $87,900 West Penn MLS

Property tax history

+4.1%/yr

Latest (2026): $3,980 · +25.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…