CashFlowRE
Sign in Sign up
285 Tara Dr
C Composite 57.15
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 +15.8/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.5/10.0
  • Schools +5.3/10.0
  • DSCR +4.9/10.0
  • Livability +4.2/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

285 Tara Dr · Pleasant Hills, PA 15236
3 bd · 1.5 ba · 1,995 sqft · SingleFamily public records · 9 Days on market
Built 1958 4,251 sqft lot Est $353k · 43% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

There’s something about this home that immediately feels familiar, the kind of place where memories were made for generations. Located in the heart of Pleasant Hills, 285 Tara Drive is full of character, charm, and opportunity for someone ready to bring it back to life. This is not a move-in ready home, but what it does offer is increasingly hard to find: solid bones, timeless craftsmanship, and the feeling of “home” the moment you pull into the driveway. The beautiful brick exterior has stood the test of time and remains in excellent condition, while inside you’ll find spacious bedrooms with original hardwood floors just waiting to shine again. Out front, the mature

Key facts

  • Brick exterior
  • Mature tree
  • Private backyard

Tags

BRICK EXTERIORORIGINAL HARDWOOD FLOORSCOVERED SIDE PORCHPRIVATE BACKYARDMATURE TREE

Property features AI

Exterior

  • Parking: Built-in attached garage with space for 2 vehicles
  • Utilities: Public water; Public sewer
  • Home design: 2-story residence; Resale property
  • Construction: Brick construction; Asphalt roof
  • Exterior features: Small lot (approx. 0.098 acre)

Interior

  • Kitchen: Kitchen on main level (approx. 12x10)
  • Bedrooms: Upper-level bedrooms including three labeled bedrooms (sizes approx. 11x11, 12x12, 15x12) and an additional upper room (15x12)
  • Flooring: Hardwood; Vinyl
  • Bathrooms: Two full bathrooms and one half bathroom
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Hardwood and vinyl flooring; Fireplace (1)
  • Laundry & utility: Main-level laundry (approx. 4x7)

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/1.5-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $37 ($445/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Cap rate 6.8% vs local median 3.4% in Pleasant Hills — 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 84/100 on livability (#99 in PA, #718 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities D+.
  • West Jefferson Hills SD (suburban): math 48% / reading 73% proficiency, ranked #60 of 539 in PA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 13% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+5.7%/yr); 115 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; flood insurance adds $56/mo; built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $199,900

Questions for the listing agent

  1. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.05%
Cap rate
6.85%
Cash-on-cash
1.99%
DSCR
1.09
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$353,115
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
295 Ben Til Dr 0.12mi 4/2.5 (+1) 2,102 (+5%) 1mo $370,000 $176 76
229 Yarrow Ln 0.20mi 4/2.5 (+1) 2,028 (+2%) 7mo $300,000 $148 73
314 Cavan Dr 0.08mi 3/2.5 1,749 (-12%) 0mo $395,000 $226 71
397 Cavan Dr 0.32mi 4/3.0 (+1) 1,908 (-4%) 6mo $400,000 $210 62
315 Challen Dr 0.52mi 4/2.5 (+1) 1,936 (-3%) 0mo $423,000 $218 62
389 Tara Dr 0.32mi 3/2.5 1,782 (-11%) 5mo $335,000 $188 59
118 Dutch Ln 0.34mi 3/3.5 1,809 (-9%) 4mo $310,000 $171 57
300 Picture Dr 0.53mi 4/2.5 (+1) 1,944 (-3%) 6mo $345,000 $177 57
538 Brushglen Ln 0.71mi 3/2.0 1,884 (-6%) 3mo $303,000 $161 54
423 Woodrift Ln 0.56mi 4/2.0 (+1) 1,830 (-8%) 7mo $275,000 $150 48
515 Sequoia Dr 0.70mi 4/2.5 (+1) 1,872 (-6%) 2mo $290,000 $155 46
612 Setter Ln 0.71mi 4/2.5 (+1) 2,280 (+14%) 3mo $485,000 $213 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 · 5.74% rent growth · sell at horizon

5-year hold
IRR
-11.4%
Equity multiple
0.57×
Total profit
$-23,921
Equity at exit
$29,806
10-year hold
IRR
1.9%
Equity multiple
1.16×
Total profit
$8,678
Equity at exit
$17,284

Cash invested: $55,972 (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 15236

Rents YoY
5.7%
Active inventory
115
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,094 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$430 /mo · $5,162/yr
Insurance
$83
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$440
Net cashflow
$37

Break-even live

Break-even rent $2,047
Max offer price $199,900
Occupancy floor 93%

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
$49,975
Closing costs
$5,997
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1250 Village Green Dr Clairton, PA 2.0 1.0 1045 $1,604 $1.53 1d 14 0.52mi
701 Plaza Dr Pittsburgh, PA 3.0 2.5 2050 $2,800 $1.37 1d 2 0.57mi
305 Plaza Dr Pittsburgh, PA 3.0 2.5 2100 $2,750 $1.31 2d 1 0.68mi
100 Cerasi Dr West Mifflin, PA 1.0–3.0 1.0–2.0 1055 $1,500 $1.42 1d 1 1.03mi
455 Grace St Pleasant Hills, PA 3.0 2.5 1912 $2,400 $1.26 10d 1 1.19mi

Listing history 1 events

  1. 2026-05-19
    listed $199,900 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
$5,162 · $430/mo
Projected year-2 tax
$5,162 · $430/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$25,131
− Mortgage interest
−$11,198
− Property taxes
−$5,162
− Insurance
−$1,666
− Repairs & maintenance
−$2,010
− Management
−$2,010
− Depreciation
−$5,815
Taxable loss
−$2,731
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$656
After-tax cash flow
$1,101/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
West Jefferson Hills SD
NCES district ID
4225590
Math proficiency
48% ▼ -13.00%
Reading proficiency
73% ▼ -10.00%
Median HH income
$68,796
Composite
53.19/100
National rank
#1503
State rank
#60 of 539 in PA

Livability — Pleasant Hills

Score
84/100
State rank
#99
US rank
#718

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pleasant Hills, PA
County
Allegheny County · 1,022,028 people
Metro
Pittsburgh, PA
Population (ZIP)
31,313
Household income
$90,767
Rent vs Own
22.5% rent · 77.5% own
Severe rent burden
732.0

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 (83%)
Race & ethnicity
White 83% Asian 9% Black 3% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 8% Scotch-Irish 1% Italian 1%
Foreign-born
11% · India, Canada
Languages at home
88% English-only · Other Indo-European 8% Spanish 1% Other Asian/Pacific 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
▼ -194.15%
Current HPI
255.0278
Rent YoY
▲ 5.74%
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
  • 2026-05-19 Listed $199,900 West Penn MLS

Property tax history

+3.2%/yr

Latest (2026): $5,162 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…