CashFlowRE
Sign in Sign up
8166 Chaske St
B- Composite 66.85
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$110,000

8166 Chaske St · Blawnox, PA 15147
2 bd · 1.0 ba · 828 sqft · Condo public records · 16 Days on market
Built 1954

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

Listing remarks MLS

Conveniently located to amenities

Key facts

  • Hardwood floor
  • Practical workspace
  • Natural light

Tags

HARDWOOD FLOORPRACTICAL WORKSPACENATURAL LIGHTPRIVATE DRIVEWAY PARKINGADDITIONAL STORAGE SPACECLOSE TO ROUTE 28

Property features AI

Finance

  • HOA & community: Public transportation nearby

Exterior

  • Parking: Attached garage; Built-in parking
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Resale property
  • Construction: Brick construction; Asphalt roof

Interior

  • Flooring: Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning
  • Interior features: Hardwood floors; Basement

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 condo listed at $110k.

Deal economics

  • At list price, monthly cash flow is $425 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 83/100 on livability (#124 in PA, #970 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, cost of living A+; Watch: employment D+, health & safety D+, schools F.
  • 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; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y ago; this cycle's ask is 10% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $28k; list at $110k implies a 293% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $108,350 (1.5% 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. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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.
  6. 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.
  7. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.36%
Cap rate
10.93%
Cash-on-cash
16.54%
DSCR
1.74
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.7%
Equity multiple
1.30×
Total profit
$9,238
Equity at exit
$16,401
10-year hold
IRR
17.0%
Equity multiple
2.39×
Total profit
$42,944
Equity at exit
$9,511

Cash invested: $30,800 (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
6.1×

Monthly cashflow live

Estimated rent
$1,492 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$131 /mo · $1,574/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$425

Break-even live

Break-even rent $954
Max offer price $110,000
Occupancy floor 67%

Sensitivity live

Price -10% $487 -5% $456 +0% $425 +5% $393 +10% $362
Rent -10% $307 -5% $366 +0% $425 +5% $484 +10% $542
Rate -1.0pp $480 -0.5pp $453 base $425 +0.5pp $396 +1.0pp $367

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
$27,500
Closing costs
$3,300
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
273 Bramble St Verona, PA 3.0 1.5 1076 $1,720 $1.60 5d 1 0.13mi
8075 Chaske St Verona, PA 3.0 1.5 1092 $1,425 $1.30 9d 1 0.14mi
10043 Calvin St Pittsburgh, PA 2.0 1.0 778 $1,195 $1.54 45d 1 0.94mi
8 Riverside Ct Pittsburgh, PA 3.0 1.0 1015 $1,350 $1.33 25d 1 1.05mi
2700 Robinson Blvd Penn Hills, PA 1.0–2.0 1.0 660 $1,100 $1.67 3d 3 1.09mi
185 Howard St Pittsburgh, PA 2.0 1.0 1000 $1,250 $1.25 45d 1 1.19mi
457 Elias Dr #445 Pittsburgh, PA 2.0 1.0 888 $1,200 $1.35 18d 1 1.37mi
3005 Laketon Rd Pittsburgh, PA 3.0 1.0 1100 $1,295 $1.18 16d 1 1.43mi
1426 Homestead Rd Unit 3 Verona, PA 3.0 1.0 1000 $1,499 $1.50 13d 1 1.45mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 9 events

  1. 2026-06-21
    pricestatusdays on market $110,000 Active 16 DOM
  2. 2026-05-13
    status Pending 853-char remark
  3. 2026-04-29
    listed $100,000 Active 853-char remark
  4. 2014-12-01
    soldstatus $28,000
  5. 2014-02-24
    price $14,750 33-char remark
    Show marketing remark (33 chars)

    Conveniently located to amenities

  6. 2014-02-20
    soldstatus $17,500 33-char remark
    Show marketing remark (33 chars)

    Conveniently located to amenities

  7. 2013-11-08
    listed $17,500 33-char remark
    Show marketing remark (33 chars)

    Conveniently located to amenities

  8. 2011-11-06
    listed $39,000
    Show marketing remark (288 chars)

    Brick, side by side duplex. 2br 1 bath units with integral garage, hardwood floors, private yards. Fully rented for 485 + all utilities. Buy this duplex and start collecting the rent!! Awesome investment! Always rented. On bus line. Can also be sold w/ 8166-8168!! Call agent for details!

  9. 2001-09-19
    soldstatus $42,855

ⓘ 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
$1,574 · $131/mo
Projected year-2 tax
$1,656 · $138/mo
Expected delta
+$82/yr (+$7/mo · 5.2%)

ⓘ 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 · 16 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
$17,901
− Mortgage interest
−$6,162
− Property taxes
−$1,574
− Insurance
−$550
− Repairs & maintenance
−$1,432
− Management
−$1,432
− Depreciation
−$3,200
Taxable income
$3,551
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$852
After-tax cash flow
$4,243/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 — Blawnox

Score
83/100
State rank
#124
US rank
#970

Category grades

Amenities F Commute A+ Cost of living A+ Crime A+ Employment D+ Housing A+ Health & safety D+ 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)
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

+133.3% since first listed
8 events — show timeline
  • 2026-05-13 Pending West Penn MLS
  • 2026-04-29 Listed $100,000 West Penn MLS
  • 2014-12-01 Sold (Public Records) $28,000 Public Records
  • 2014-02-24 Price Changed $14,750 West Penn MLS
  • 2014-02-20 Sold (MLS) $17,500 West Penn MLS
  • 2013-11-08 Listed $17,500 West Penn MLS
  • 2011-11-06 Listed $39,000 West Penn MLS
  • 2001-09-19 Sold (Public Records) $42,855 Public Records

Property tax history

+2.5%/yr

Latest (2026): $1,574 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…