CashFlowRE
Sign in Sign up
1634 Beech Ave
B+ Composite 75.28
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$70,000

1634 Beech Ave · Turtle Creek, PA 15145
2 bd · 1.5 ba · 1,040 sqft · SingleFamily public records · 9 Days on market
Built 1942 2,500 sqft lot Est $115k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great 2-story, 2 Bedroom home in the heart of Turtle Creek. Property is situated on a double lot with a finished basement, 1 car attached garage and additional off street parking. Property is a great starter home or a great investment property as well.

Key facts

  • 2,500 sq ft lot
  • Garage
  • Built 1942

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 $70k.

Deal economics

  • At list price, monthly cash flow is $378 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).

Location & tenants

  • Location reads 69/100 on livability (#807 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing B; Watch: health & safety D+, amenities F, commute F.
  • Woodland Hills SD (suburban): math 13% / reading 30% proficiency, ranked #486 of 539 in PA (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 28 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 16y 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 $21k; list at $70k implies a 241% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.2% of price; built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,000

Questions for the listing agent

  1. Built in 1942 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.73%
Cap rate
12.76%
Cash-on-cash
23.11%
DSCR
2.03
GRM
4.8

CMA / ARV

ARV (on-the-fly)
$115,440
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
924 James St 0.22mi 3/1.5 (+1) 1,103 (+6%) 0mo $115,000 $104 74
505 Bellwood Ave 0.55mi 2/1.0 1,058 (+2%) 15mo $132,000 $125 57
1979 Gregory Dr 0.25mi 3/2.0 (+1) 1,100 (+6%) 21mo $208,000 $189 54
508 Bellwood Ave 0.57mi 3/2.0 (+1) 1,110 (+7%) 7mo $190,000 $171 49
124 8th St 0.62mi 2/1.0 1,024 (-2%) 21mo $61,500 $60 49
1216 Center St 0.39mi 3/1.0 (+1) 1,144 (+10%) 12mo $116,000 $101 48
422 James 0.27mi 3/1.0 (+1) 1,136 (+9%) 22mo $122,500 $108 46
125 8th St 0.63mi 2/1.0 988 (-5%) 24mo $110,000 $111 40
737 Patton Street Ext 0.68mi 3/1.5 (+1) 1,134 (+9%) 11mo $175,000 $154 39
530 Maine St 0.69mi 3/1.0 (+1) 1,175 (+13%) 7mo $56,000 $48 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
16.2%
Equity multiple
1.65×
Total profit
$12,779
Equity at exit
$10,437
10-year hold
IRR
24.8%
Equity multiple
3.16×
Total profit
$42,405
Equity at exit
$6,052

Cash invested: $19,600 (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 15145

Home prices YoY
-31.2%
Active inventory
28
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,213 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$185 /mo · $2,217/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$378

Break-even live

Break-even rent $735
Max offer price $70,000
Occupancy floor 64%

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
$17,500
Closing costs
$2,100
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
622 Mercer St Unit B Turtle Creek, PA 1.0 1.0 725 $1,300 $1.79 7d 1 0.14mi
1615 Lynn Ave Unit 2 Turtle Creek, PA 2.0 1.0 1100 $1,145 $1.04 43d 1 0.25mi
342 Kenyon St Turtle Creek, PA 1.0–2.0 1.0 850 $1,155 $1.36 14d 6 0.46mi
918 Oak Ave Turtle Creek, PA 1.0 1.0 750 $1,100 $1.47 23d 1 0.52mi
221 Grant St Unit 221-B Turtle Creek, PA 2.0 1.0 756 $775 $1.03 43d 1 0.66mi
906 Penn Ave Unit B Turtle Creek, PA 3.0 1.0 820 $1,250 $1.52 23d 1 0.76mi
906 Penn Ave Unit D Turtle Creek, PA 3.0 2.0 1277 $1,400 $1.10 43d 1 0.76mi
906 Penn Ave Unit B Turtle Creek, PA 3.0 1.0 820 $1,250 $1.52 43d 1 0.76mi
906 Penn Ave Unit A Turtle Creek, PA 2.0 2.0 1122 $1,250 $1.11 43d 1 0.76mi
505 Washington St Turtle Creek, PA 2.0 1.0 1064 $1,200 $1.13 43d 1 0.92mi
173 Churchill Rd Turtle Creek, PA 1.0–2.0 1.0 820 $1,175 $1.43 17d 2 0.92mi
400 Greensburg Pike North Versailles, PA 3.0 1.0 1324 $1,250 $0.94 43d 1 0.93mi
1100 Penn Center Blvd Pittsburgh, PA 2.0 1.0–2.0 1203 $2,199 $1.83 1d 17 0.96mi
165 State St Wilmerding, PA 3.0 1.0 1100 $995 $0.90 17d 1 1.15mi
210 Westinghouse Ave Unit 210-E Wilmerding, PA 2.0 1.0 800 $999 $1.25 14d 1 1.31mi
210 Westinghouse Ave Unit 210-D Wilmerding, PA 2.0 1.0 800 $999 $1.25 43d 1 1.31mi
610 Brown Ave Turtle Creek, PA 3.0 1.0 1268 $1,499 $1.18 4d 1 1.34mi
810 Wood St Unit 1 East Pittsburgh, PA 1.0 1.0 1000 $1,200 $1.20 7d 1 1.34mi
219 North Ave Unit 1 East Pittsburgh, PA 2.0 1.0 850 $900 $1.06 2d 1 1.43mi
207 Kingston Dr Pittsburgh, PA 3.0 1.5 1020 $1,495 $1.47 14d 1 1.49mi

Listing history 14 events

  1. 2026-02-05
    status Pending
  2. 2026-01-27
    listed $70,000 Active
  3. 2025-12-31
    historical Expired 252-char remark
    Show marketing remark (252 chars)

    Great 2-story, 2 Bedroom home in the heart of Turtle Creek. Property is situated on a double lot with a finished basement, 1 car attached garage and additional off street parking. Property is a great starter home or a great investment property as well.

  4. 2025-07-12
    listed $70,000 Active 252-char remark
    Show marketing remark (252 chars)

    Great 2-story, 2 Bedroom home in the heart of Turtle Creek. Property is situated on a double lot with a finished basement, 1 car attached garage and additional off street parking. Property is a great starter home or a great investment property as well.

  5. 2025-03-25
    status Active 213-char remark
    Show marketing remark (213 chars)

    Single Family residence located on a double lot in Turtle Creek. Property located near Route 30 and minutes from Downtown Pittsburgh. Property being sold in a larger portfolio but could be sold separately as well.

  6. 2024-12-31
    historical Expired 213-char remark
    Show marketing remark (213 chars)

    Single Family residence located on a double lot in Turtle Creek. Property located near Route 30 and minutes from Downtown Pittsburgh. Property being sold in a larger portfolio but could be sold separately as well.

  7. 2024-11-23
    status Pending 213-char remark
    Show marketing remark (213 chars)

    Single Family residence located on a double lot in Turtle Creek. Property located near Route 30 and minutes from Downtown Pittsburgh. Property being sold in a larger portfolio but could be sold separately as well.

  8. 2024-09-16
    listed $70,000 Active 213-char remark
    Show marketing remark (213 chars)

    Single Family residence located on a double lot in Turtle Creek. Property located near Route 30 and minutes from Downtown Pittsburgh. Property being sold in a larger portfolio but could be sold separately as well.

  9. 2012-03-30
    soldstatus $20,551
  10. 2012-03-30
    price $28,000
  11. 2012-01-31
    listed $20,551
  12. 2010-04-06
    listed $36,000
  13. 2007-12-05
    soldstatus $41,200
  14. 2007-10-04
    soldstatus $25,000

ⓘ 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
$2,217 · $185/mo
Projected year-2 tax
$2,217 · $185/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 · 18 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
$14,560
− Mortgage interest
−$3,921
− Property taxes
−$2,217
− Insurance
−$350
− Repairs & maintenance
−$1,165
− Management
−$1,165
− Depreciation
−$2,036
Taxable income
$3,706
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$889
After-tax cash flow
$3,641/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
Woodland Hills SD
NCES district ID
4216500
Math proficiency
13% ▼ -13.00%
Reading proficiency
30% ▼ -10.00%
Median HH income
$41,803
Composite
18.31/100
National rank
#8954
State rank
#486 of 539 in PA

Livability — Turtle Creek

Score
69/100
State rank
#807
US rank
#8228

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Turtle Creek, PA
County
Allegheny County · 1,022,028 people
City population
6,695
Metro
Pittsburgh, PA
Population (ZIP)
6,695
Household income
$49,628
Rent vs Own
59.6% rent · 40.4% own
Severe rent burden
344.0

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
Majority White (64%)
Race & ethnicity
White 64% Black 22% Two or more races 11% Asian 2%
Common ancestry
Romanian 6% Slovene 1% Scotch-Irish 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% German/W. Germanic 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
▼ -73.67%
Current HPI
162.0452
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

+180.0% since first listed
14 events — show timeline
  • 2026-02-05 Pending West Penn MLS
  • 2026-01-27 Listed $70,000 West Penn MLS
  • 2025-12-31 Delisted West Penn MLS
  • 2025-07-12 Listed $70,000 West Penn MLS
  • 2025-03-25 Relisted West Penn MLS
  • 2024-12-31 Delisted West Penn MLS
  • 2024-11-23 Pending West Penn MLS
  • 2024-09-16 Listed $70,000 West Penn MLS
  • 2012-03-30 Price Changed $28,000 West Penn MLS
  • 2012-03-30 Sold (MLS) $20,551 West Penn MLS
  • 2012-01-31 Listed $20,551 West Penn MLS
  • 2010-04-06 Listed $36,000 West Penn MLS
  • 2007-12-05 Sold (Public Records) $41,200 Public Records
  • 2007-10-04 Sold (Public Records) $25,000 Public Records

Property tax history

+2.1%/yr

Latest (2026): $2,217 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…