CashFlowRE
Sign in Sign up
339 Ohio Ave
C+ Composite 63.21
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 +19.4/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.2/10.0
  • DSCR +6.1/10.0
  • Appreciation +5.1/10.0
  • Livability +3.6/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$125,000

339 Ohio Ave · Glassport, PA 15045
3 bd · 1.0 ba · 1,706 sqft · SingleFamily public records · 28 Days on market
Built 1925 3,001 sqft lot Est $171k · 27% under

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

Listing remarks MLS

Well maintained home with 4 bedrooms. Newer 2 car detached garage with opener. Newer 1st floor powder room. 1st floor laundry room off kitchen. Well equipped eat-in kitchen with pantry. Covered front porch includes canvas awnings. Also covered back porch/patio. Level back yard. Furnace 3 years old. Walk-up attic for additional storage.

Key facts

  • Central ac
  • First floor laundry
  • Flat backyard

Tags

LARGE KITCHENFIRST FLOOR LAUNDRYCENTRAL ACFLAT BACKYARDDETACHED GARAGEATTIC FOR STORAGE

Property features AI

Exterior

  • Parking: Detached 2-car garage with garage door opener
  • Utilities: Public water; Public sewer
  • Home design: 3 stories; Resale property
  • Construction: Frame construction; Asphalt roof
  • Exterior features: Small lot (approx. 0.069 acres)

Interior

  • Kitchen: Stove; Microwave; Refrigerator; Dishwasher; Some gas appliances
  • Bedrooms: Bedroom 2 (Upper) — 12x11; Bedroom 3 (Upper) — 11x10; Bedroom 4 (Upper) — 8x7; Additional bedroom/room (Upper) — 12x12
  • Flooring: Laminate; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Multi-pane windows; Basement; Game room
  • Laundry & utility: Washer; Dryer; Main-level laundry — 9x6

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 $125k.

Deal economics

  • At list price, monthly cash flow is $84 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $123k (1.5% below list) — sets the bar for market timing.

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+, amenities F.
  • 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.
  • Zoned schools: South Allegheny El Sch (math 27% / reading 47%, grade F, #1,004 of 1,518 statewide, top 68%, 578 students, 100% FRL); South Allegheny Ms (math 8% / reading 42%, grade F, #418 of 512 statewide, top 82%, 313 students, 100% FRL); South Allegheny Hs (math 37% / reading 24%, grade F, #344 of 437 statewide, top 79%, 484 students, 84% FRL) — zoned schools average 94% FRL vs 47% district-wide (48 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 24 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($864 loan paydown + $223 appreciation (0.2% local appreciation)).
  • At projected returns (0.2% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y 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 $90k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,125 (1.5% below list)

Questions for the listing agent

  1. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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 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
1.12%
Cap rate
7.64%
Cash-on-cash
4.80%
DSCR
1.21
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$170,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
134 Ohio Ave 0.23mi 3/2.0 1,743 (+2%) 2mo $175,000 $100 80
403 Iowa Ave 0.16mi 3/1.0 1,632 (-4%) 18mo $65,000 $40 70
304 Erie Ave 0.09mi 4/2.0 (+1) 1,680 (-2%) 22mo $47,000 $28 66
622 Summit Ave 0.46mi 3/1.5 1,572 (-8%) 3mo $110,000 $70 61
923 Vermont Ave 0.64mi 3/1.5 1,620 (-5%) 1mo $189,900 $117 59
310 N Monongahela Ave 0.63mi 3/1.0 1,648 (-3%) 10mo $10,000 $6 56
622 Michigan Ave 0.29mi 3/2.0 1,595 (-6%) 18mo $185,000 $116 56
103 Monongahela Ave 0.33mi 4/3.0 (+1) 1,638 (-4%) 19mo $165,000 $101 49
726 Indiana 0.44mi 3/2.0 1,512 (-11%) 13mo $122,000 $81 46
829 Indiana Ave 0.56mi 3/2.0 1,532 (-10%) 22mo $155,000 $101 34
813 Vermont Ave 0.51mi 4/4.0 (+1) 1,550 (-9%) 15mo $199,500 $129 32
826 Monongahela Ave 0.54mi 4/3.0 (+1) 1,584 (-7%) 24mo $135,500 $86 30

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
1.7%
Equity multiple
1.08×
Total profit
$2,886
Equity at exit
$37,414
10-year hold
IRR
7.1%
Equity multiple
1.79×
Total profit
$27,509
Equity at exit
$45,875

Cash invested: $35,000 (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
7.4×

Monthly cashflow live

Estimated rent
$1,401 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$259 /mo · $3,113/yr
Insurance
$52
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$84

Break-even live

Break-even rent $1,294
Max offer price $125,000
Occupancy floor 89%

Sensitivity live

Price -10% $155 -5% $120 +0% $84 +5% $49 +10% $14
Rent -10% $-26 -5% $29 +0% $84 +5% $140 +10% $195
Rate -1.0pp $147 -0.5pp $116 base $84 +0.5pp $52 +1.0pp $19

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
$31,250
Closing costs
$3,750
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
311 Harrison St Glassport, PA 4.0 1.0 1200 $1,500 $1.25 46d 1 0.51mi
833 Vermont Ave Glassport, PA 3.0 1.0 1290 $1,395 $1.08 26d 1 0.53mi
1044 Delaware Ave Glassport, PA 3.0 1.0 1200 $1,350 $1.12 22d 1 0.79mi
231 Connecticut Ave Clairton, PA 3.0 1.0 1064 $1,150 $1.08 46d 1 1.27mi
1805 Gray St McKeesport, PA 3.0 1.0 1136 $1,600 $1.41 0d 1 1.32mi
185 Carnegie Ave Clairton, PA 3.0 1.0 1404 $1,295 $0.92 46d 1 1.47mi

Listing history 21 events

  1. 2026-06-22
    days on market $125,000 Active 28 DOM
  2. 2026-06-21
    days on market $125,000 Active 27 DOM
  3. 2026-06-18
    days on market $125,000 Active 24 DOM
  4. 2026-06-17
    days on market $125,000 Active 23 DOM
  5. 2026-06-16
    days on market $125,000 Active 22 DOM
  6. 2026-06-15
    days on market $125,000 Active 21 DOM
  7. 2026-06-13
    days on market $125,000 Active 19 DOM
  8. 2026-06-13
    days on market $125,000 Active 18 DOM
  9. 2026-06-09
    days on market $125,000 Active 15 DOM
  10. 2026-06-08
    days on market $125,000 Active 14 DOM
  11. 2026-06-07
    days on market $125,000 Active 13 DOM
  12. 2026-06-05
    days on market $125,000 Active 10 DOM
  13. 2026-06-03
    days on market $125,000 Active 9 DOM
  14. 2026-06-02
    days on market $125,000 Active 8 DOM
  15. 2026-06-01
    days on market $125,000 Active 7 DOM
  16. 2026-05-31
    days on market $125,000 Active 6 DOM
  17. 2026-05-25
    listed $125,000 Active
  18. 2022-06-13
    soldstatus $89,900
  19. 2022-06-06
    soldstatus $89,900 Closed 337-char remark
    Show marketing remark (337 chars)

    Well maintained home with 4 bedrooms. Newer 2 car detached garage with opener. Newer 1st floor powder room. 1st floor laundry room off kitchen. Well equipped eat-in kitchen with pantry. Covered front porch includes canvas awnings. Also covered back porch/patio. Level back yard. Furnace 3 years old. Walk-up attic for additional storage.

  20. 2022-04-26
    historical Contingent 337-char remark
    Show marketing remark (337 chars)

    Well maintained home with 4 bedrooms. Newer 2 car detached garage with opener. Newer 1st floor powder room. 1st floor laundry room off kitchen. Well equipped eat-in kitchen with pantry. Covered front porch includes canvas awnings. Also covered back porch/patio. Level back yard. Furnace 3 years old. Walk-up attic for additional storage.

  21. 2022-04-18
    listed $89,900 Active 337-char remark
    Show marketing remark (337 chars)

    Well maintained home with 4 bedrooms. Newer 2 car detached garage with opener. Newer 1st floor powder room. 1st floor laundry room off kitchen. Well equipped eat-in kitchen with pantry. Covered front porch includes canvas awnings. Also covered back porch/patio. Level back yard. Furnace 3 years old. Walk-up attic for additional storage.

ⓘ 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
$3,113 · $259/mo
Projected year-2 tax
$3,113 · $259/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 8/10 Severe FEMA zone X (unshaded) · 78% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 20 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
$16,814
− Mortgage interest
−$7,002
− Property taxes
−$3,113
− Insurance
−$1,292
− Repairs & maintenance
−$1,345
− Management
−$1,345
− Depreciation
−$3,636
Taxable loss
−$919
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$221
After-tax cash flow
$1,233/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

+39.0% since first listed
5 events — show timeline
  • 2026-05-25 Listed $125,000 West Penn MLS
  • 2022-06-13 Sold (Public Records) $89,900 Public Records
  • 2022-06-06 Sold (MLS) $89,900 West Penn MLS
  • 2022-04-26 Contingent West Penn MLS
  • 2022-04-18 Listed $89,900 West Penn MLS

Property tax history

+17.0%/yr

Latest (2026): $3,113 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…