CashFlowRE
Sign in Sign up
1707 Lenz Ave
B Composite 71.18
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 +27.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.5/10.0
  • 1% rule +7.4/10.0
  • Livability +3.9/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

1707 Lenz Ave · Ambridge, PA 15003
2 bd · 1.0 ba · 960 sqft · SingleFamily public records · 31 Days on market
Built 1910 1,306 sqft lot Est $120k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Cozy 2-bedroom brick home. Fresh paint and new laminate flooring on the main and upper level. New carpet in the bedrooms and plenty of closet space. Updated bathroom with shower and tile floor. Large eat-in kitchen with lots of cabinets. Covered front porch and fenced back yard. Pittsburgh toilet and shower in basement, additional storage in furnace room as well. Great location, close to stores, minutes to restaurants and Route 65. Washer and dryer also included.

Key facts

  • 1,306 sq ft lot
  • Built 1910
  • Listed 31 days

Property features AI

Finance

  • HOA & community: Access to public transportation

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Brick exterior; 2 stories; Resale property
  • Construction: Brick construction
  • Exterior features: 16 x 67 lot dimensions

Interior

  • Kitchen: Kitchen on main level (15x12); Cooktop; Dishwasher; Refrigerator
  • Bedrooms: Bedroom 2 on upper level (12x10); Additional bedroom-sized room on upper level (13x12)
  • Flooring: Ceramic tile; Laminate; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Full basement with walk-out access; Fireplace (1)
  • Laundry & utility: Laundry room on lower level; Washer; Dryer

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 single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $260 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 6.6% in Ambridge — 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 78/100 on livability (#293 in PA, #2,594 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, employment D+, crime F.
  • Ambridge Area SD (suburban): math 23% / reading 48% proficiency, ranked #408 of 539 in PA (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 58 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 272 units permitted in Beaver County in 2024 (80 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Beaver County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 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 1910 — 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.24%
Cap rate
9.77%
Cash-on-cash
12.40%
DSCR
1.55
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$120,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1816 Lenz Ave 0.07mi 2/1.0 1,077 (+12%) 1mo $105,000 $97 76
2399 Beaver Rd 0.36mi 2/1.5 1,040 (+8%) 1mo $121,500 $117 66
1019 Pine St 0.48mi 2/1.5 1,008 (+5%) 5mo $136,000 $135 63
1651 Church St 0.40mi 3/1.0 (+1) 952 (-1%) 14mo $125,000 $131 63
2616 Beaver Rd 0.56mi 2/2.0 960 (0%) 9mo $163,000 $170 62
516 8th St 0.75mi 2/1.0 960 (0%) 6mo $120,000 $125 60
801 24th St 0.38mi 2/1.0 1,075 (+12%) 11mo $130,000 $121 53
80 Vine St 0.60mi 3/2.0 (+1) 923 (-4%) 12mo $103,000 $112 47
1058 Hazel Ave 0.38mi 3/2.5 (+1) 900 (-6%) 18mo $138,000 $153 46
271 14th St 0.41mi 1/1.0 (-1) 840 (-12%) 18mo $10,000 $12 40
827 Pine St 0.66mi 2/2.0 848 (-12%) 8mo $30,000 $35 39
924 Kennedy Dr 0.73mi 3/1.0 (+1) 1,040 (+8%) 18mo $150,000 $144 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
2.1%
Equity multiple
1.08×
Total profit
$2,017
Equity at exit
$13,404
10-year hold
IRR
11.7%
Equity multiple
1.92×
Total profit
$23,157
Equity at exit
$7,773

Cash invested: $25,172 (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 15003

Home prices YoY
-15.7%
Active inventory
58
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,115 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$112 /mo · $1,342/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$260

Break-even live

Break-even rent $786
Max offer price $89,900
Occupancy floor 72%

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
$22,475
Closing costs
$2,697
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
1700 Beaver Rd Ambridge, PA 3.0 1.0 1099 $1,495 $1.36 16d 1 0.09mi
2001 Lenz Ave Ambridge, PA 1.0 1.0 654 $916 $1.40 16d 1 0.15mi
617 Glenwood Ave Ambridge, PA 2.0 1.0 550 $845 $1.54 43d 1 0.86mi
508 4th St Unit 501 Ambridge, PA 1.0 1.0 600 $695 $1.16 43d 1 1.11mi
508 4th St Unit 101 Ambridge, PA 1.0 1.0 600 $750 $1.25 43d 1 1.11mi
355 Maplewood Ave Ambridge, PA 3.0 1.0 800 $935 $1.17 43d 1 1.18mi
3097 Woodland Rd Unit 2 Ambridge, PA 1.0 1.0 600 $700 $1.17 12d 1 1.32mi
121 Locust St Ambridge, PA 2.0–3.0 1.0 875 $1,100 $1.26 1d 3 1.37mi
230 Ambridge Ave Unit 1 Ambridge, PA 2.0 1.0 740 $825 $1.11 23d 1 1.39mi

Listing history 14 events

  1. 2026-06-18
    days on market $89,900 Active 31 DOM
  2. 2026-06-17
    days on market $89,900 Active 30 DOM
  3. 2026-06-16
    days on market $89,900 Active 29 DOM
  4. 2026-06-15
    days on market $89,900 Active 28 DOM
  5. 2026-06-13
    days on market $89,900 Active 26 DOM
  6. 2026-06-13
    days on market $89,900 Active 25 DOM
  7. 2026-06-09
    days on market $89,900 Active 22 DOM
  8. 2026-06-08
    days on market $89,900 Active 21 DOM
  9. 2026-06-07
    statusdays on market $89,900 Active 20 DOM
  10. 2026-06-03
    days on market $89,900 Contingent 16 DOM
  11. 2026-06-02
    days on market $89,900 Contingent 15 DOM
  12. 2026-06-01
    days on market $89,900 Contingent 14 DOM
  13. 2026-05-31
    days on market $89,900 Contingent 13 DOM
  14. 2026-05-18
    listed $89,900 Active

ⓘ 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
$1,342 · $112/mo
Projected year-2 tax
$1,381 · $115/mo
Expected delta
+$39/yr (+$3/mo · 2.9%)

ⓘ 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 4/10 Moderate 7 d/yr ≥97°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$13,380
− Mortgage interest
−$5,036
− Property taxes
−$1,342
− Insurance
−$450
− Repairs & maintenance
−$1,070
− Management
−$1,070
− Depreciation
−$2,615
Taxable income
$1,797
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$431
After-tax cash flow
$2,690/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
Ambridge Area SD
NCES district ID
4202440
Math proficiency
23% ▼ -12.00%
Reading proficiency
48% ▼ -10.00%
Median HH income
$49,514
Composite
30.62/100
National rank
#6190
State rank
#408 of 539 in PA

Livability — Ambridge

Score
78/100
State rank
#293
US rank
#2594

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ambridge, PA
County
Beaver County · 116,001 people
City population
11,387
Metro
Pittsburgh, PA
Population (ZIP)
11,387
Household income
$59,550
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
397.0

Population outlook (Beaver County) Hauer SSP2

Today (2025)
164,976 people
By 2030
161,449 · -2.1%
By 2040
151,752 · -8.0%
By 2050
141,155 · -14.4%
By 2075
118,142 · -28.4%
By 2100
91,740 · -44.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 10% Black 9% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 7% Scotch-Irish 3% Subsaharan African 3%
Foreign-born
3% · Canada
Languages at home
95% English-only · Other Indo-European 2% Spanish 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Beaver

2024 margin
Strong R (+20.7) · D 39.2% · R 59.9%
2008→2024 swing
-17.9pp toward R · 2008: -2.8pp · 2024: -20.7pp
All cycles
2024: R+20.7 2020: R+17.7 2016: R+20.1 2012: R+6.6 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.42%
Current HPI
249.8525
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

1 event — show timeline
  • 2026-05-18 Listed $89,900 West Penn MLS

Property tax history

+1.0%/yr

Latest (2026): $1,342 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…