CashFlowRE
Sign in Sign up
283 Bascom Ave
B Composite 72.41
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.2/10.0
  • Rent growth +4.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,500

283 Bascom Ave · Ross, PA 15214
3 bd · 1.0 ba · 2,442 sqft · SingleFamily public records · 174 Days on market
Built 1939 7,501 sqft lot $27/sqft · 67% below area ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Secluded area of Ross Township. Home has potential but is in need of substantial work. Use caution near the in ground pool. Left portion of structure encroaches on neighboring parcel.

Key facts

  • Secluded area
  • In ground pool
  • 7,501 sq ft lot

Tags

SECLUDED AREAIN GROUND POOL

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 $66k.

Deal economics

  • At list price, monthly cash flow is $995 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $66k).
  • Recommended offer: $58k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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 fast (+8.8%/yr); 9 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).
  • This rent runs 39% of the median local income ($62k/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 $453 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 174 days — a 12% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $14k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.0% of price; built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $57,640 (12.0% below list)

Questions for the listing agent

  1. It's been on market 174 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1939 — 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
3.06%
Cap rate
24.53%
Cash-on-cash
65.11%
DSCR
3.90
GRM
2.7

CMA / ARV

ARV (median comp)
$200,928
List price
$65,500
Delta
-67.40%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
69 Transvaal Ave 0.29mi 4/2.0 (+1) 2,270 (-7%) 8mo $199,000 $88 59
3948 Vinceton St 0.43mi 4/2.0 (+1) 2,472 (+1%) 17mo $105,000 $42 55
1144 Goe Ave 0.65mi 3/1.5 2,139 (-12%) 0mo $210,000 $98 47
22 York Dr 0.25mi 4/2.0 (+1) 2,098 (-14%) 19mo $287,000 $137 40
34 Bonvue St 0.67mi 3/1.5 2,200 (-10%) 14mo $275,000 $125 39
138 Enger Ave 0.70mi 4/3.0 (+1) 2,201 (-10%) 1mo $180,000 $82 37
211 Perryview Ave 0.19mi 4/3.0 (+1) 2,760 (+13%) 24mo $425,000 $154 36
4101 Franklin Rd 0.40mi 4/3.0 (+1) 2,112 (-14%) 13mo $297,000 $141 34
3941 Brandon Rd 0.71mi 3/2.0 2,267 (-7%) 22mo $250,000 $110 32

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
70.4%
Equity multiple
4.46×
Total profit
$63,484
Equity at exit
$9,766
10-year hold
IRR
76.1%
Equity multiple
11.12×
Total profit
$185,608
Equity at exit
$5,663

Cash invested: $18,340 (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 15214

Home prices YoY
-32.6%
Rents YoY
8.8%
Active inventory
9
Price-to-rent
2.7×

Monthly cashflow live

Estimated rent
$2,006 medium interval (Pro) →
Mortgage (P&I)
$343
Tax from tax record
$219 /mo · $2,624/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$421
Net cashflow
$995

Break-even live

Break-even rent $746
Max offer price $65,500
Occupancy floor 45%

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
$16,375
Closing costs
$1,965
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
404 Aprilmae Way Pittsburgh, PA 3.0 2.5 1833 $2,700 $1.47 14d 1 1.00mi

Listing history 18 events

  1. 2026-06-18
    days on market $65,500 Active 174 DOM
  2. 2026-06-17
    days on market $65,500 Active 173 DOM
  3. 2026-06-16
    days on market $65,500 Active 172 DOM
  4. 2026-06-15
    days on market $65,500 Active 171 DOM
  5. 2026-06-13
    days on market $65,500 Active 169 DOM
  6. 2026-06-09
    days on market $65,500 Active 165 DOM
  7. 2026-06-08
    days on market $65,500 Active 164 DOM
  8. 2026-06-07
    days on market $65,500 Active 163 DOM
  9. 2026-06-05
    days on market $65,500 Active 160 DOM
  10. 2026-06-03
    days on market $65,500 Active 159 DOM
  11. 2026-06-02
    days on market $65,500 Active 158 DOM
  12. 2026-06-01
    days on market $65,500 Active 157 DOM
  13. 2026-05-31
    days on market $65,500 Active 156 DOM
  14. 2026-05-06
    price $65,500 183-char remark
    Show marketing remark (183 chars)

    Secluded area of Ross Township. Home has potential but is in need of substantial work. Use caution near the in ground pool. Left portion of structure encroaches on neighboring parcel.

  15. 2026-04-01
    status Active 183-char remark
    Show marketing remark (183 chars)

    Secluded area of Ross Township. Home has potential but is in need of substantial work. Use caution near the in ground pool. Left portion of structure encroaches on neighboring parcel.

  16. 2026-04-01
    price $72,700 183-char remark
    Show marketing remark (183 chars)

    Secluded area of Ross Township. Home has potential but is in need of substantial work. Use caution near the in ground pool. Left portion of structure encroaches on neighboring parcel.

  17. 2026-01-17
    historical Contingent 183-char remark
    Show marketing remark (183 chars)

    Secluded area of Ross Township. Home has potential but is in need of substantial work. Use caution near the in ground pool. Left portion of structure encroaches on neighboring parcel.

  18. 2025-12-26
    listed $79,000 Active 183-char remark
    Show marketing remark (183 chars)

    Secluded area of Ross Township. Home has potential but is in need of substantial work. Use caution near the in ground pool. Left portion of structure encroaches on neighboring parcel.

ⓘ 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
$2,624 · $219/mo
Projected year-2 tax
$2,624 · $219/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 · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$24,070
− Mortgage interest
−$3,669
− Property taxes
−$2,624
− Insurance
−$328
− Repairs & maintenance
−$1,926
− Management
−$1,926
− Depreciation
−$1,905
Taxable income
$11,693
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,806
After-tax cash flow
$9,136/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 — Ross

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)
14,048
Household income
$61,645
Rent vs Own
34.9% rent · 65.1% own
Severe rent burden
428.0

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
Majority White (56%)
Race & ethnicity
White 56% Black 37% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Romanian 4% Lithuanian 1% Iranian 1%
Foreign-born
7% · Canada
Languages at home
92% English-only · 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
▼ -127.94%
Current HPI
264.0977
Rent YoY
▲ 8.83%
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

-17.1% since first listed
5 events — show timeline
  • 2026-05-06 Price Changed $65,500 West Penn MLS
  • 2026-04-01 Relisted West Penn MLS
  • 2026-04-01 Price Changed $72,700 West Penn MLS
  • 2026-01-17 Contingent West Penn MLS
  • 2025-12-26 Listed $79,000 West Penn MLS

Property tax history

+4.0%/yr

Latest (2026): $2,624 · +28.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…