CashFlowRE
Sign in Sign up
1362 Groveton St
C+ Composite 60.13
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 +18.7/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.1/10.0
  • DSCR +5.9/10.0
  • Schools +4.7/10.0
  • Livability +4.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

1362 Groveton St · Castle Shannon, PA 15234
3 bd · 1.5 ba · 1,296 sqft · SingleFamily public records · 20 Days on market
Built 1950 0.32 ac lot $116/sqft · 31% below area Est $216k · 31% under

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

Listing remarks

Tucked away on a quiet dead-end street in Castle Shannon, this 4-bedroom, 1.5-bath home offers the perfect blend of peace, privacy, and everyday convenience. Step outside to enjoy a spacious yard with plenty of room for entertaining, gardening, pets, or simply relaxing, plus a storage shed for all your tools and outdoor equipment. Inside, you’ll find an inviting layout with comfortable living spaces and endless potential to make it your own. Whether you’re a first-time buyer, downsizing, or looking for a home with a quieter setting, this property delivers a rare opportunity to enjoy simple living in a great location. Schedule your tour today!

Key facts

  • Spacious yard
  • Great location
  • Storage shed

Tags

QUIET DEAD-END STREETSPACIOUS YARDSTORAGE SHEDCOMFORTABLE LIVING SPACESGREAT LOCATION

Property features AI

Finance

  • HOA & community: Public transportation nearby

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Resale property
  • Construction: Brick construction; Asphalt roof; Home warranty included
  • Exterior features: Off-street parking; Lot approximately 0.32 acres

Interior

  • Kitchen: Dishwasher; Stove; Refrigerator
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Electric heating; Wall/window cooling units
  • Interior features: Partial basement; Wood-burning fireplace
  • Laundry & utility: Washer; Dryer; Some electric appliances

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 $150k.

Deal economics

  • At list price, monthly cash flow is $149 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 4.3% in Castle Shannon — 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 94/100 on livability (#4 in PA, #9 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+.
  • Keystone Oaks SD (suburban): math 45% / reading 65% proficiency, ranked #116 of 539 in PA (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Keystone Oaks Ms (math 30% / reading 58%, grade D, #202 of 512 statewide, top 40%, 382 students, 49% FRL); Keystone Oaks Hs (math 67% / reading 24%, grade D-, #183 of 437 statewide, top 43%, 570 students, 35% FRL).
  • Market conditions: 33 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $147,651 (1.5% below list)

Questions for the listing agent

  1. Built in 1950 — 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. Schools are A-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?
  4. 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.
  5. 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.
  6. 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
1.11%
Cap rate
7.49%
Cash-on-cash
4.27%
DSCR
1.19
GRM
7.5

CMA / ARV

ARV (median comp)
$215,977
List price
$149,900
Delta
-30.59%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1362 Groveton St 0.00mi 4/1.5 (+1) 1,296 (0%) 0mo $157,000 $121 95
1400 Hamilton Rd 0.33mi 3/2.5 1,320 (+2%) 3mo $283,400 $215 75
1315 Martha St 0.57mi 3/1.5 1,325 (+2%) 1mo $180,000 $136 69
3593 Middleboro Rd 0.51mi 3/1.5 1,331 (+3%) 4mo $254,925 $192 69
3422 Lockridge Rd 0.35mi 3/1.5 1,163 (-10%) 1mo $249,000 $214 66
921 Maple Ave 0.61mi 3/2.0 1,235 (-5%) 0mo $250,000 $202 62
870 Middle Rd 0.75mi 3/1.5 1,318 (+2%) 3mo $237,000 $180 60
4404 Mckee Dr 0.68mi 3/2.0 1,250 (-4%) 3mo $260,000 $208 58
925 Lindenwood Dr 0.66mi 3/2.5 1,415 (+9%) 1mo $331,733 $234 49
5354 Greenridge Dr 0.56mi 3/2.0 1,120 (-14%) 3mo $260,000 $232 47
3704 Grant St 0.54mi 3/2.5 1,466 (+13%) 4mo $225,000 $153 46
3391 Hiwood Dr 0.75mi 3/2.0 1,446 (+12%) 3mo $260,000 $180 42

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
-9.5%
Equity multiple
0.65×
Total profit
$-14,670
Equity at exit
$22,351
10-year hold
IRR
-0.0%
Equity multiple
1.00×
Total profit
$-107
Equity at exit
$12,961

Cash invested: $41,972 (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 15234

Home prices YoY
-29.8%
Active inventory
33
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,657 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$311 /mo · $3,733/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$149

Break-even live

Break-even rent $1,468
Max offer price $149,900
Occupancy floor 86%

Sensitivity live

Price -10% $234 -5% $192 +0% $149 +5% $107 +10% $65
Rent -10% $19 -5% $84 +0% $149 +5% $215 +10% $280
Rate -1.0pp $225 -0.5pp $188 base $149 +0.5pp $111 +1.0pp $71

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
$37,475
Closing costs
$4,497
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1310 Martha St Pittsburgh, PA 3.0 1.0 1061 $1,050 $0.99 14d 1 0.56mi
930 Sleepy Hollow Rd Pittsburgh, PA 3.0 1.0 1020 $1,350 $1.32 45d 1 0.65mi
3131 May St Pittsburgh, PA 3.0 1.0 900 $1,375 $1.53 19d 1 0.66mi
100 White Hampton Ln Pittsburgh, PA 1.0–2.0 1.0–2.0 867 $1,720 $1.98 3d 19 0.73mi
957 Bockstoce Ave Pittsburgh, PA 2.0 1.0 900 $1,050 $1.17 45d 1 0.91mi
4723 Gardenville Rd Pittsburgh, PA 4.0 1.0 1576 $2,095 $1.33 9d 1 0.96mi
4102 Willow Ave Pittsburgh, PA 3.0 1.0 1091 $1,780 $1.63 9d 1 1.03mi
799-B Cooke Dr Pittsburgh, PA 2.0 1.0 988 $1,495 $1.51 19d 1 1.07mi
532 Charlotte Dr Pittsburgh, PA 3.0 1.0 1130 $1,750 $1.55 19d 1 1.16mi
1076 Thornwood Dr Pittsburgh, PA 4.0 2.0 1200 $2,200 $1.83 3d 1 1.22mi
633 Crystal Dr Pittsburgh, PA 4.0 2.0 1814 $3,000 $1.65 3d 1 1.26mi
405 Hoodridge Dr Pittsburgh, PA 2.0 2.0 1100 $1,150 $1.05 45d 1 1.36mi

Listing history 4 events

  1. 2026-05-11
    historical Contingent 662-char remark
  2. 2026-05-07
    listed $149,900 Active 662-char remark
  3. 2010-06-02
    soldstatus $105,000
  4. 1993-11-08
    soldstatus $80,000

ⓘ 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
$3,733 · $311/mo
Projected year-2 tax
$3,733 · $311/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 · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$19,885
− Mortgage interest
−$8,397
− Property taxes
−$3,733
− Insurance
−$750
− Repairs & maintenance
−$1,591
− Management
−$1,591
− Depreciation
−$4,361
Taxable loss
−$537
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$129
After-tax cash flow
$1,922/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
Keystone Oaks SD
NCES district ID
4212750
Math proficiency
45% ▼ -15.00%
Reading proficiency
65% ▼ -8.00%
Median HH income
$54,066
Composite
47.24/100
National rank
#2314
State rank
#116 of 539 in PA

Livability — Castle Shannon

Score
94/100
State rank
#4
US rank
#9

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Castle Shannon, PA
County
Allegheny County · 1,022,028 people
City population
14,330
Metro
Pittsburgh, PA
Population (ZIP)
14,014
Household income
$78,366
Rent vs Own
29.5% rent · 70.5% own
Severe rent burden
338.0

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 (88%)
Race & ethnicity
White 88% Two or more races 5% Black 3% Hispanic / Latino 3% Asian 2%
Common ancestry
Romanian 9% Slovak 1% Italian 1%
Foreign-born
6% · India, Canada, China
Languages at home
94% English-only · Other Indo-European 3% Arabic 1% 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
▼ -110.99%
Current HPI
261.6436
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

+96.2% since first listed
6 events — show timeline
  • 2026-06-09 Sold (MLS) $157,000 West Penn MLS
  • 2026-05-27 Pending West Penn MLS
  • 2026-05-11 Contingent West Penn MLS
  • 2026-05-07 Listed $149,900 West Penn MLS
  • 2010-06-02 Sold (Public Records) $105,000 Public Records
  • 1993-11-08 Sold (Public Records) $80,000 Public Records

Property tax history

+1.8%/yr

Latest (2026): $3,733 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…