CashFlowRE
Sign in Sign up
617 Hamil Rd
D+ Composite 49.68
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 +16.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.9/10.0
  • 1% rule +4.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$139,000

617 Hamil Rd · Penn Hills, PA 15147
2 bd · 1.0 ba · 880 sqft · SingleFamily public records · 143 Days on market
Built 1942 7,501 sqft lot $158/sqft · 19% below area Est $172k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fully Renovated 2-Bedroom Single-Family Home in Verona – Move-In Ready This fully renovated 2-bedroom, 1-bath single-family home offers approximately 880 square feet of modern, move-in-ready living in a quiet and well-maintained residential area of Verona. The home has been thoughtfully updated throughout, featuring brand new flooring, fresh neutral paint, and a bright, efficient layout designed for comfortable everyday living. The updated kitchen includes brand new appliances, including a French-door refrigerator, 4- burner gas range, and microwave, providing both style and functionality. Both bedrooms offer good natural light and flexible space for a variety of needs. The refreshed bathroom features clean, modern finishes. A washer and dryer are conveniently located in the basement, keeping the main living areas uncluttered. An attached garage provides secure parking and additional storage, adding everyday convenience and value. The property has passed all local code and occupancy requirements, allowing for immediate move-in with no additional work required. With its efficient footprint, low-maintenance finishes, and private single-family setting, this home is well suited for owner-occupants as well as buyers seeking a turnkey property. The home is located within the Riverview School District and is also conveniently close to several nearby private school options, offering added flexibility and long-term appeal for families and future resale value. Conveniently located near local amenities, shopping, and major routes, while still offering a calm and residential feel.

Key facts

  • Fully renovated
  • Brand new appliances
  • Attached garage

Tags

FULLY RENOVATEDUPDATED KITCHENBRAND NEW APPLIANCESREFRESHED BATHROOMATTACHED GARAGEPRIVATE SINGLE-FAMILY SETTING

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 $139k.

Deal economics

  • At list price, monthly cash flow is $68 ($822/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $134k (3.9% below list).
  • Recommended offer: $122k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • 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; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 143 days — a 12% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $33k; list at $139k implies a 316% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $122,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 143 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 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.96%
Cap rate
6.88%
Cash-on-cash
2.11%
DSCR
1.09
GRM
8.7

CMA / ARV

ARV (median comp)
$172,475
List price
$139,000
Delta
-19.41%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
617 Elm Dr 0.05mi 2/1.0 920 (+4%) 1mo $147,000 $160 89
740 Elm Dr 0.17mi 3/2.0 (+1) 945 (+7%) 12mo $190,000 $201 61
104 Greenview Dr 0.23mi 3/2.0 (+1) 950 (+8%) 11mo $240,000 $253 58
634 Idaho Ave 0.24mi 3/1.5 (+1) 1,000 (+14%) 2mo $175,000 $175 58
807 Clearview Dr 0.26mi 3/1.0 (+1) 950 (+8%) 19mo $102,000 $107 54
6657 Poketa Rd 0.49mi 3/1.0 (+1) 952 (+8%) 11mo $144,900 $152 49
1131 Hamil 0.66mi 3/2.0 (+1) 910 (+3%) 8mo $85,000 $93 48
121 Parkwood Dr 0.69mi 2/2.0 950 (+8%) 6mo $123,750 $130 46
176 Springwood Dr 0.55mi 3/1.0 (+1) 912 (+4%) 24mo $189,900 $208 43
354 Springwood Dr 0.68mi 3/1.5 (+1) 950 (+8%) 6mo $194,900 $205 43
141 Richey Dr 0.65mi 2/1.0 1,000 (+14%) 19mo $140,000 $140 31

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
-12.9%
Equity multiple
0.53×
Total profit
$-18,127
Equity at exit
$20,725
10-year hold
IRR
-3.9%
Equity multiple
0.74×
Total profit
$-10,022
Equity at exit
$12,018

Cash invested: $38,920 (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
8.7×

Monthly cashflow live

Estimated rent
$1,336 high interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$200 /mo · $2,397/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$68

Break-even live

Break-even rent $1,249
Max offer price $139,000
Occupancy floor 90%

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
$34,750
Closing costs
$4,170
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
149 Parkwood Dr Verona, PA 3.0 1.0 1085 $1,500 $1.38 43d 1 0.65mi
6388 Saltsburg Rd Pittsburgh, PA 2.0 1.5 875 $1,300 $1.49 2d 1 0.94mi
190 Sycamore Dr Pittsburgh, PA 1.0 1.0 748 $924 $1.24 17d 3 1.12mi
225 Alcoma Blvd Penn Hills, PA 1.0–2.0 1.0–2.5 834 $1,075 $1.29 43d 1 1.19mi
5725 Verona Rd Unit 2 Verona, PA 2.0 1.0 850 $1,200 $1.41 23d 1 1.21mi
5725 Verona Rd #1 Verona, PA 2.0 1.0 800 $1,300 $1.62 23d 1 1.21mi
6703 W Barivista Dr Verona, PA 3.0 2.0 1100 $1,399 $1.27 3d 1 1.23mi
1666 Relative Dr Verona, PA 2.0–3.0 1.0–1.5 1255 $1,199 $0.96 1d 3 1.48mi

Listing history 16 events

  1. 2026-06-18
    days on market $139,000 Active 143 DOM
  2. 2026-06-17
    days on market $139,000 Active 142 DOM
  3. 2026-06-16
    days on market $139,000 Active 141 DOM
  4. 2026-06-15
    days on market $139,000 Active 140 DOM
  5. 2026-06-13
    days on market $139,000 Active 138 DOM
  6. 2026-06-13
    days on market $139,000 Active 137 DOM
  7. 2026-06-09
    days on market $139,000 Active 134 DOM
  8. 2026-06-08
    days on market $139,000 Active 133 DOM
  9. 2026-06-07
    days on market $139,000 Active 132 DOM
  10. 2026-06-05
    days on market $139,000 Active 129 DOM
  11. 2026-06-03
    days on market $139,000 Active 128 DOM
  12. 2026-06-02
    days on market $139,000 Active 127 DOM
  13. 2026-06-01
    days on market $139,000 Active 126 DOM
  14. 2026-05-31
    days on market $139,000 Active 125 DOM
  15. 2026-01-26
    listed $139,000 Active 1616-char remark
    Show marketing remark (1616 chars)

    Fully Renovated 2-Bedroom Single-Family Home in Verona – Move-In Ready This fully renovated 2-bedroom, 1-bath single-family home offers approximately 880 square feet of modern, move-in-ready living in a quiet and well-maintained residential area of Verona. The home has been thoughtfully updated throughout, featuring brand new flooring, fresh neutral paint, and a bright, efficient layout designed for comfortable everyday living. The updated kitchen includes brand new appliances, including a French-door refrigerator, 4- burner gas range, and microwave, providing both style and functionality. Both bedrooms offer good natural light and flexible space for a variety of needs. The refreshed bathroom features clean, modern finishes. A washer and dryer are conveniently located in the basement, keeping the main living areas uncluttered. An attached garage provides secure parking and additional storage, adding everyday convenience and value. The property has passed all local code and occupancy requirements, allowing for immediate move-in with no additional work required. With its efficient footprint, low-maintenance finishes, and private single-family setting, this home is well suited for owner-occupants as well as buyers seeking a turnkey property. The home is located within the Riverview School District and is also conveniently close to several nearby private school options, offering added flexibility and long-term appeal for families and future resale value. Conveniently located near local amenities, shopping, and major routes, while still offering a calm and residential feel.

  16. 2025-12-16
    soldstatus $33,400

ⓘ 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
$2,397 · $200/mo
Projected year-2 tax
$2,397 · $200/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 ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$16,026
− Mortgage interest
−$7,786
− Property taxes
−$2,397
− Insurance
−$695
− Repairs & maintenance
−$1,282
− Management
−$1,282
− Depreciation
−$4,044
Taxable loss
−$1,460
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$350
After-tax cash flow
$1,172/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 — Penn Hills

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)
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

+316.2% since first listed
2 events — show timeline
  • 2026-01-26 Listed $139,000 West Penn MLS
  • 2025-12-16 Sold (Public Records) $33,400 Public Records

Property tax history

+5.7%/yr

Latest (2026): $2,397 · +51.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…