CashFlowRE
Sign in Sign up
4246 Battle Ridge Rd
B Composite 71.46
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 +6.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.3/5.0
  • Appreciation +0.0/10.0

$125,000

4246 Battle Ridge Rd · Noblestown, PA 15057
2 bd · 1.5 ba · 1,260 sqft · SingleFamily public records · 22 Days on market
Built 1937 0.85 ac lot

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

Listing remarks MLS

REO Foreclosure property sold "as is" without repair or warranty.

Key facts

  • 0.85 acre lot
  • Garage
  • Built 1937

Property features AI

Exterior

  • Parking: Detached garage; Total of 3 parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Resale property
  • Construction: Asphalt roof
  • Exterior features: Vinyl siding

Interior

  • Kitchen: Main-level kitchen
  • Bedrooms: Bedroom on main level; Additional bedroom/space on upper level (approx. 15 x 14)
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Gas heating
  • Interior features: Full basement with interior entry; Total of 4 rooms

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/1.5-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $912 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.0% vs local median 1.6% in Noblestown — 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 46/100 on livability (#1,721 in PA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, crime A; Watch: amenities F, commute F, employment F.
  • South Fayette Township SD (suburban): math 67% / reading 85% proficiency, ranked #12 of 539 in PA (top 2%) — strong family-tenant draw, lease renewals of 3-5y typical; only 10% free/reduced lunch — higher-income household profile.
  • Market conditions: 99 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y 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 $67k; list at $125k implies a 86% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1937 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,125 (1.5% below list)

Questions for the listing agent

  1. Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.86%
Cap rate
15.05%
Cash-on-cash
31.26%
DSCR
2.39
GRM
4.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.1%
Equity multiple
2.08×
Total profit
$37,891
Equity at exit
$18,638
10-year hold
IRR
33.8%
Equity multiple
4.09×
Total profit
$108,064
Equity at exit
$10,808

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 15057

Home prices YoY
-10.7%
Active inventory
99
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$2,321 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$214 /mo · $2,567/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$487
Net cashflow
$912

Break-even live

Break-even rent $1,166
Max offer price $125,000
Occupancy floor 56%

Sensitivity live

Price -10% $983 -5% $947 +0% $912 +5% $876 +10% $841
Rent -10% $729 -5% $820 +0% $912 +5% $1,004 +10% $1,095
Rate -1.0pp $975 -0.5pp $944 base $912 +0.5pp $879 +1.0pp $847

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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8059 Hinsdale Ln Mc Donald, PA 3.0 2.5 1752 $2,400 $1.37 4d 1 0.66mi
1228 Gneiss Dr Cuddy, PA 3.0 2.5 1512 $2,200 $1.46 45d 1 1.17mi

Listing history 16 events

  1. 2026-06-16
    statusdays on market $125,000 Pending 22 DOM
  2. 2026-06-15
    days on market $125,000 Active 21 DOM
  3. 2026-06-13
    days on market $125,000 Active 19 DOM
  4. 2026-06-09
    days on market $125,000 Active 15 DOM
  5. 2026-06-08
    days on market $125,000 Active 14 DOM
  6. 2026-06-07
    days on market $125,000 Active 13 DOM
  7. 2026-06-03
    days on market $125,000 Active 9 DOM
  8. 2026-06-02
    days on market $125,000 Active 8 DOM
  9. 2026-06-01
    days on market $125,000 Active 7 DOM
  10. 2026-05-31
    days on market $125,000 Active 6 DOM
  11. 2026-05-18
    listed $125,000 Active
  12. 2015-12-09
    price $67,179 75-char remark
    Show marketing remark (75 chars)

    REO Foreclosure property sold "as is" without repair or warranty.

  13. 2015-09-25
    price $63,600 75-char remark
    Show marketing remark (75 chars)

    REO Foreclosure property sold "as is" without repair or warranty.

  14. 2015-09-21
    soldstatus $67,179 Sold 75-char remark
    Show marketing remark (75 chars)

    REO Foreclosure property sold "as is" without repair or warranty.

  15. 2015-08-27
    status Under Contract 75-char remark
    Show marketing remark (75 chars)

    REO Foreclosure property sold "as is" without repair or warranty.

  16. 2015-08-17
    listed $63,600 Active 75-char remark
    Show marketing remark (75 chars)

    REO Foreclosure property sold "as is" without repair or warranty.

ⓘ 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
$2,567 · $214/mo
Projected year-2 tax
$2,567 · $214/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 · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$27,849
− Mortgage interest
−$7,002
− Property taxes
−$2,567
− Insurance
−$625
− Repairs & maintenance
−$2,228
− Management
−$2,228
− Depreciation
−$3,636
Taxable income
$9,563
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,295
After-tax cash flow
$8,647/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 Fayette Township SD
NCES district ID
4220580
Math proficiency
67% ▼ -9.00%
Reading proficiency
85% ▼ -5.00%
Median HH income
$74,409
Composite
66.61/100
National rank
#415
State rank
#12 of 539 in PA

Livability — Noblestown

Score
46/100
State rank
#1721
US rank
#26469

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
17,162

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 (87%)
Race & ethnicity
White 87% Asian 8% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Romanian 8% Slovak 2% Serbian 2%
Foreign-born
7% · China, Canada
Languages at home
91% English-only · Other Asian/Pacific 5% Other Indo-European 2% Chinese 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
▼ -31.77%
Current HPI
266.0112
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

+96.5% since first listed
6 events — show timeline
  • 2026-05-18 Listed $125,000 West Penn MLS
  • 2015-12-09 Price Changed $67,179 West Penn MLS
  • 2015-09-25 Price Changed $63,600 West Penn MLS
  • 2015-09-21 Sold (MLS) $67,179 West Penn MLS
  • 2015-08-27 Pending West Penn MLS
  • 2015-08-17 Listed $63,600 West Penn MLS

Property tax history

-3.4%/yr

Latest (2026): $2,567 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…