CashFlowRE
Sign in Sign up
330 Iowa Ave
D+ Composite 48.95
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.1/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.6/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$17,900

330 Iowa Ave · Glassport, PA 15045
4 bd · 2.0 ba · 938 sqft · SingleFamily public records · 42 Days on market
Built 1926 5,000 sqft lot $19/sqft · 80% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Full renovation opportunity with endless potential! Situated on a quiet, dead end street in Glassport - this property is ready for a complete transformation and offers a blank canvas for investors, flippers, or buyers looking to customize from the ground up. Bring your vision and creativity.

Key facts

  • 5,000 sq ft lot
  • Built 1926
  • Listed 42 days

Tags

FULL RENOVATION OPPORTUNITYQUIET DEAD END STREET

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 4-bed/2.0-bath single-family listed at $18k.

Deal economics

  • At list price, monthly cash flow is $785 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $18k).
  • Recommended offer: $17k (3.0% below list) — sets the bar for market timing.
  • Cap rate 58.9% vs local median 8.4% in Glassport — 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 71/100 on livability (#716 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute A-; Watch: crime C-, employment D+, schools D-.
  • South Allegheny SD (suburban): math 23% / reading 44% proficiency, ranked #430 of 539 in PA (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 24 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • In year one you build about $156 of equity ($124 loan paydown + $32 appreciation (0.2% local appreciation)).
  • At projected returns (0.2% appreciation + 3.0% rent growth), your $5k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($17k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $7k (28%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $18k implies a 79% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $17,363 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
6.42%
Cap rate
58.91%
Cash-on-cash
187.90%
DSCR
9.36
GRM
1.3

CMA / ARV

ARV (median comp)
$91,266
List price
$17,900
Delta
-80.39%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
428 Euclid Ave 0.12mi 3/2.0 (-1) 968 (+3%) 12mo $78,000 $81 74
309 Marie St 0.58mi 3/2.0 (-1) 896 (-4%) 13mo $135,000 $151 50
228 Monongahela Ave 0.24mi 3/1.0 (-1) 1,026 (+9%) 22mo $55,000 $54 46
1006 Woodland Ave 0.54mi 3/1.0 (-1) 864 (-8%) 10mo $61,000 $71 44
1008 Burbank Rd 0.60mi 3/1.0 (-1) 875 (-7%) 13mo $162,000 $185 41
920 Woodland Ave 0.64mi 3/1.0 (-1) 875 (-7%) 12mo $152,900 $175 40
1434 Washington Blvd 0.67mi 3/2.0 (-1) 1,053 (+12%) 10mo $153,500 $146 35
934 Vermont Ave 0.69mi 3/1.0 (-1) 1,056 (+13%) 16mo $20,000 $19 25

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
10.90×
Total profit
$49,628
Equity at exit
$5,358
10-year hold
IRR
Equity multiple
22.98×
Total profit
$110,168
Equity at exit
$6,569

Cash invested: $5,012 (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 15045

Home prices YoY
0.1%
Active inventory
24
Price-to-rent
1.3×

Monthly cashflow live

Estimated rent
$1,150 medium interval (Pro) →
Mortgage (P&I)
$94
Tax est. 1.5%
$22 /mo · $268/yr
Insurance
$7
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$785

Break-even live

Break-even rent $157
Max offer price $17,900
Occupancy floor 27%

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
$4,475
Closing costs
$537
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
231 Connecticut Ave Clairton, PA 3.0 1.0 1064 $1,150 $1.08 44d 1 1.37mi

Listing history 9 events

  1. 2026-05-08
    status Pending 292-char remark
    Show marketing remark (292 chars)

    Full renovation opportunity with endless potential! Situated on a quiet, dead end street in Glassport - this property is ready for a complete transformation and offers a blank canvas for investors, flippers, or buyers looking to customize from the ground up. Bring your vision and creativity.

  2. 2026-05-08
    historical Contingent 292-char remark
    Show marketing remark (292 chars)

    Full renovation opportunity with endless potential! Situated on a quiet, dead end street in Glassport - this property is ready for a complete transformation and offers a blank canvas for investors, flippers, or buyers looking to customize from the ground up. Bring your vision and creativity.

  3. 2026-04-30
    price $17,900 292-char remark
    Show marketing remark (292 chars)

    Full renovation opportunity with endless potential! Situated on a quiet, dead end street in Glassport - this property is ready for a complete transformation and offers a blank canvas for investors, flippers, or buyers looking to customize from the ground up. Bring your vision and creativity.

  4. 2026-04-23
    status Active 292-char remark
    Show marketing remark (292 chars)

    Full renovation opportunity with endless potential! Situated on a quiet, dead end street in Glassport - this property is ready for a complete transformation and offers a blank canvas for investors, flippers, or buyers looking to customize from the ground up. Bring your vision and creativity.

  5. 2026-04-17
    historical Contingent 292-char remark
    Show marketing remark (292 chars)

    Full renovation opportunity with endless potential! Situated on a quiet, dead end street in Glassport - this property is ready for a complete transformation and offers a blank canvas for investors, flippers, or buyers looking to customize from the ground up. Bring your vision and creativity.

  6. 2026-04-02
    price $19,900 292-char remark
    Show marketing remark (292 chars)

    Full renovation opportunity with endless potential! Situated on a quiet, dead end street in Glassport - this property is ready for a complete transformation and offers a blank canvas for investors, flippers, or buyers looking to customize from the ground up. Bring your vision and creativity.

  7. 2026-03-27
    listed $24,900 Active 292-char remark
    Show marketing remark (292 chars)

    Full renovation opportunity with endless potential! Situated on a quiet, dead end street in Glassport - this property is ready for a complete transformation and offers a blank canvas for investors, flippers, or buyers looking to customize from the ground up. Bring your vision and creativity.

  8. 1996-09-18
    soldstatus $10,000
  9. 1976-04-30
    soldstatus $7,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 8 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
$13,800
− Mortgage interest
−$1,003
− Property taxes
−$268
− Insurance
−$90
− Repairs & maintenance
−$1,104
− Management
−$1,104
− Depreciation
−$521
Taxable income
$9,711
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,331
After-tax cash flow
$7,087/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
South Allegheny SD
NCES district ID
4221910
Math proficiency
23% ▼ -10.00%
Reading proficiency
44% ▼ -13.00%
Median HH income
$40,891
Composite
28.15/100
National rank
#6815
State rank
#430 of 539 in PA

Livability — Glassport

Score
71/100
State rank
#716
US rank
#7113

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glassport, PA
City population
4,400
Population (ZIP)
4,400

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% Hispanic / Latino 6% Black 4% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 18% Portuguese 6% Serbian 6%
Foreign-born
1% · South Korea, Canada
Languages at home
97% English-only · German/W. Germanic 1% Spanish 1% Korean 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
▲ 0.18%
Current HPI
214.7403
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

+155.7% since first listed
9 events — show timeline
  • 2026-05-08 Pending West Penn MLS
  • 2026-05-08 Contingent West Penn MLS
  • 2026-04-30 Price Changed $17,900 West Penn MLS
  • 2026-04-23 Relisted West Penn MLS
  • 2026-04-17 Contingent West Penn MLS
  • 2026-04-02 Price Changed $19,900 West Penn MLS
  • 2026-03-27 Listed $24,900 West Penn MLS
  • 1996-09-18 Sold (Public Records) $10,000 Public Records
  • 1976-04-30 Sold (Public Records) $7,000 Public Records

Property tax history

+4.4%/yr

Latest (2026): $1,486 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…