CashFlowRE
Sign in Sign up
290 Glenwood Dr
C Composite 58.41
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 +21.4/30.0
  • ARV discount +12.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +6.3/10.0
  • Livability +3.9/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

290 Glenwood Dr · Ambridge, PA 15003
5 bd · 1.0 ba · 1,947 sqft · SingleFamily public records · 157 Days on market
Built 1915 9,147 sqft lot $67/sqft · 10% below area Est $144k · 10% under

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

Listing remarks MLS

This home features significant mechanical updates including an upgraded roof, newer furnace, and modern water heater, alongside a 200-amp electrical panel and updated plumbing. The interior layout begins with a large foyer featuring original hardwood floors and high ceilings, providing a functional space for a home office or greeting area. On the main floor, the living and dining rooms include decorative fireplaces and built-in storage. The kitchen is equipped with a gas stove, microwave, and a double-bowl undermount sink. A full bathroom is also located on the main level, featuring a walk-in shower with tile accents. Upstairs, the second floor includes a dedicated laundry room with a utility sink and a second full bathroom with a tub and shower combination. All four bedrooms offer generous dimensions with carpeted flooring and ample closet space, including a large closet on the third level. The primary bedroom provides space for a vanity area and features its own decorative fireplace. Exterior features include a covered front porch, a rear deck, and a deep backyard. Designated parking is located at the rear of the property with convenient access from the alley. The combination of updated systems and versatile living spaces makes this a practical choice for those seeking a large, functional home. Search the property address on YouTube for a full video tour.

Key facts

  • Newer furnace
  • Large foyer
  • Modern water heater

Tags

UPGRADED ROOFNEWER FURNACEMODERN WATER HEATER200-AMP ELECTRICAL PANELUPDATED PLUMBINGLARGE FOYER

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 5-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $192 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 6.3% in Ambridge — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 78/100 on livability (#293 in PA, #2,594 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, employment D+, crime F.
  • Ambridge Area SD (suburban): math 23% / reading 48% proficiency, ranked #408 of 539 in PA (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 59 active listings in the ZIP; 272 units permitted in Beaver County in 2024 (80 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Beaver County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 157 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $20k; list at $130k implies a 550% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $114,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 157 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 1915 — 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. 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?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.13%
Cap rate
8.06%
Cash-on-cash
6.32%
DSCR
1.28
GRM
7.4

CMA / ARV

ARV (median comp)
$144,459
List price
$130,000
Delta
-10.01%
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
687 Valley Rd 0.25mi 4/1.0 (-1) 1,970 (+1%) 1mo $247,000 $125 81
4 Glenwood Dr 0.08mi 4/2.0 (-1) 1,782 (-8%) 7mo $185,000 $104 67
652 Duss Ave 0.48mi 4/2.0 (-1) 1,958 (+1%) 6mo $54,000 $28 62
629 Maplewood Ave 0.47mi 4/1.0 (-1) 1,907 (-2%) 12mo $175,000 $92 60
538 Maplewood Ave 0.37mi 4/2.0 (-1) 2,082 (+7%) 5mo $126,650 $61 58
346 Pine St 0.17mi 4/2.5 (-1) 1,767 (-9%) 11mo $159,000 $90 57
532 Park Rd 0.39mi 5/1.5 1,842 (-5%) 18mo $170,000 $92 56
512 Pine St 0.30mi 5/4.5 2,131 (+10%) 3mo $245,000 $115 54
246 Park Rd 0.20mi 4/1.5 (-1) 1,804 (-7%) 22mo $94,900 $53 54
900 Beaver Rd 0.60mi 4/3.0 (-1) 1,792 (-8%) 7mo $210,000 $117 40
808 10th St 0.71mi 4/2.0 (-1) 1,989 (+2%) 23mo $220,000 $111 35
956 Spruce St 0.68mi 4/2.0 (-1) 2,076 (+7%) 17mo $110,000 $53 34

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
-6.5%
Equity multiple
0.76×
Total profit
$-8,796
Equity at exit
$19,383
10-year hold
IRR
3.2%
Equity multiple
1.23×
Total profit
$8,318
Equity at exit
$11,240

Cash invested: $36,400 (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 15003

Home prices YoY
-15.7%
Active inventory
59
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,466 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$230 /mo · $2,766/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$192

Break-even live

Break-even rent $1,223
Max offer price $130,000
Occupancy floor 82%

Sensitivity live

Price -10% $265 -5% $228 +0% $192 +5% $155 +10% $118
Rent -10% $76 -5% $134 +0% $192 +5% $250 +10% $307
Rate -1.0pp $257 -0.5pp $225 base $192 +0.5pp $158 +1.0pp $124

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
$32,500
Closing costs
$3,900
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.

Listing history 19 events

  1. 2026-06-21
    days on market $130,000 Active 157 DOM
  2. 2026-06-18
    days on market $130,000 Active 154 DOM
  3. 2026-06-17
    days on market $130,000 Active 153 DOM
  4. 2026-06-16
    days on market $130,000 Active 152 DOM
  5. 2026-06-15
    days on market $130,000 Active 151 DOM
  6. 2026-06-13
    days on market $130,000 Active 149 DOM
  7. 2026-06-13
    days on market $130,000 Active 148 DOM
  8. 2026-06-09
    days on market $130,000 Active 145 DOM
  9. 2026-06-08
    days on market $130,000 Active 144 DOM
  10. 2026-06-07
    days on market $130,000 Active 143 DOM
  11. 2026-06-03
    days on market $130,000 Active 139 DOM
  12. 2026-06-02
    days on market $130,000 Active 138 DOM
  13. 2026-06-01
    days on market $130,000 Active 137 DOM
  14. 2026-05-31
    days on market $130,000 Active 136 DOM
  15. 2026-04-23
    status Active 1379-char remark
    Show marketing remark (1379 chars)

    This home features significant mechanical updates including an upgraded roof, newer furnace, and modern water heater, alongside a 200-amp electrical panel and updated plumbing. The interior layout begins with a large foyer featuring original hardwood floors and high ceilings, providing a functional space for a home office or greeting area. On the main floor, the living and dining rooms include decorative fireplaces and built-in storage. The kitchen is equipped with a gas stove, microwave, and a double-bowl undermount sink. A full bathroom is also located on the main level, featuring a walk-in shower with tile accents. Upstairs, the second floor includes a dedicated laundry room with a utility sink and a second full bathroom with a tub and shower combination. All four bedrooms offer generous dimensions with carpeted flooring and ample closet space, including a large closet on the third level. The primary bedroom provides space for a vanity area and features its own decorative fireplace. Exterior features include a covered front porch, a rear deck, and a deep backyard. Designated parking is located at the rear of the property with convenient access from the alley. The combination of updated systems and versatile living spaces makes this a practical choice for those seeking a large, functional home. Search the property address on YouTube for a full video tour.

  16. 2026-04-16
    historical Contingent 1379-char remark
    Show marketing remark (1379 chars)

    This home features significant mechanical updates including an upgraded roof, newer furnace, and modern water heater, alongside a 200-amp electrical panel and updated plumbing. The interior layout begins with a large foyer featuring original hardwood floors and high ceilings, providing a functional space for a home office or greeting area. On the main floor, the living and dining rooms include decorative fireplaces and built-in storage. The kitchen is equipped with a gas stove, microwave, and a double-bowl undermount sink. A full bathroom is also located on the main level, featuring a walk-in shower with tile accents. Upstairs, the second floor includes a dedicated laundry room with a utility sink and a second full bathroom with a tub and shower combination. All four bedrooms offer generous dimensions with carpeted flooring and ample closet space, including a large closet on the third level. The primary bedroom provides space for a vanity area and features its own decorative fireplace. Exterior features include a covered front porch, a rear deck, and a deep backyard. Designated parking is located at the rear of the property with convenient access from the alley. The combination of updated systems and versatile living spaces makes this a practical choice for those seeking a large, functional home. Search the property address on YouTube for a full video tour.

  17. 2026-02-27
    price $130,000 1379-char remark
    Show marketing remark (1379 chars)

    This home features significant mechanical updates including an upgraded roof, newer furnace, and modern water heater, alongside a 200-amp electrical panel and updated plumbing. The interior layout begins with a large foyer featuring original hardwood floors and high ceilings, providing a functional space for a home office or greeting area. On the main floor, the living and dining rooms include decorative fireplaces and built-in storage. The kitchen is equipped with a gas stove, microwave, and a double-bowl undermount sink. A full bathroom is also located on the main level, featuring a walk-in shower with tile accents. Upstairs, the second floor includes a dedicated laundry room with a utility sink and a second full bathroom with a tub and shower combination. All four bedrooms offer generous dimensions with carpeted flooring and ample closet space, including a large closet on the third level. The primary bedroom provides space for a vanity area and features its own decorative fireplace. Exterior features include a covered front porch, a rear deck, and a deep backyard. Designated parking is located at the rear of the property with convenient access from the alley. The combination of updated systems and versatile living spaces makes this a practical choice for those seeking a large, functional home. Search the property address on YouTube for a full video tour.

  18. 2026-01-14
    listed $140,000 Active 1379-char remark
    Show marketing remark (1379 chars)

    This home features significant mechanical updates including an upgraded roof, newer furnace, and modern water heater, alongside a 200-amp electrical panel and updated plumbing. The interior layout begins with a large foyer featuring original hardwood floors and high ceilings, providing a functional space for a home office or greeting area. On the main floor, the living and dining rooms include decorative fireplaces and built-in storage. The kitchen is equipped with a gas stove, microwave, and a double-bowl undermount sink. A full bathroom is also located on the main level, featuring a walk-in shower with tile accents. Upstairs, the second floor includes a dedicated laundry room with a utility sink and a second full bathroom with a tub and shower combination. All four bedrooms offer generous dimensions with carpeted flooring and ample closet space, including a large closet on the third level. The primary bedroom provides space for a vanity area and features its own decorative fireplace. Exterior features include a covered front porch, a rear deck, and a deep backyard. Designated parking is located at the rear of the property with convenient access from the alley. The combination of updated systems and versatile living spaces makes this a practical choice for those seeking a large, functional home. Search the property address on YouTube for a full video tour.

  19. 2004-11-16
    soldstatus $20,000

ⓘ 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
$2,766 · $230/mo
Projected year-2 tax
$2,766 · $230/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 4/10 Moderate 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$17,590
− Mortgage interest
−$7,282
− Property taxes
−$2,766
− Insurance
−$650
− Repairs & maintenance
−$1,407
− Management
−$1,407
− Depreciation
−$3,782
Taxable income
$296
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$71
After-tax cash flow
$2,229/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
Ambridge Area SD
NCES district ID
4202440
Math proficiency
23% ▼ -12.00%
Reading proficiency
48% ▼ -10.00%
Median HH income
$49,514
Composite
30.62/100
National rank
#6190
State rank
#408 of 539 in PA

Livability — Ambridge

Score
78/100
State rank
#293
US rank
#2594

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ambridge, PA
County
Beaver County · 116,001 people
City population
11,387
Metro
Pittsburgh, PA
Population (ZIP)
11,387
Household income
$59,550
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
397.0

Population outlook (Beaver County) Hauer SSP2

Today (2025)
164,976 people
By 2030
161,449 · -2.1%
By 2040
151,752 · -8.0%
By 2050
141,155 · -14.4%
By 2075
118,142 · -28.4%
By 2100
91,740 · -44.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 10% Black 9% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 7% Scotch-Irish 3% Subsaharan African 3%
Foreign-born
3% · Canada
Languages at home
95% English-only · Other Indo-European 2% Spanish 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Beaver

2024 margin
Strong R (+20.7) · D 39.2% · R 59.9%
2008→2024 swing
-17.9pp toward R · 2008: -2.8pp · 2024: -20.7pp
All cycles
2024: R+20.7 2020: R+17.7 2016: R+20.1 2012: R+6.6 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.42%
Current HPI
249.8525
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

+550.0% since first listed
5 events — show timeline
  • 2026-04-23 Relisted West Penn MLS
  • 2026-04-16 Contingent West Penn MLS
  • 2026-02-27 Price Changed $130,000 West Penn MLS
  • 2026-01-14 Listed $140,000 West Penn MLS
  • 2004-11-16 Sold (Public Records) $20,000 Public Records

Property tax history

+0.8%/yr

Latest (2026): $2,766 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…