CashFlowRE
Sign in Sign up
2544 School St
B- Composite 69.6
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
  • Rent growth +4.4/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$69,000

2544 School St · Plum, PA 15235
3 bd · 1.0 ba · 1,536 sqft · SingleFamily public records · 347 Days on market
Built 1910 5,000 sqft lot $45/sqft · 60% below area

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

Listing remarks MLS

Nestled on a peaceful street in the heart of Penn Hills, this 3-bedroom, 1-bathroom home presents a prime investment opportunity. Just minutes from shopping centers and the 3 Lakes Golf Course, the location offers convenience and lifestyle appeal for prospective tenants or future homeowners. The property boasts a functional layout, and great potential. Whether you're looking to flip, rent, or add to your long-term portfolio, this well-positioned home offers solid upside in a growing community. Enjoy the best of suburban tranquility with quick access to city amenities. With strong rental demand in the area and renovation, this is the chance to make a smart move in a desirable neighborhood.

Key facts

  • Strong rental demand
  • Functional layout
  • 5,000 sq ft lot

Tags

PRIME INVESTMENT OPPORTUNITYFUNCTIONAL LAYOUTVALUE-ADD IMPROVEMENTSSTRONG RENTAL DEMANDDESIRABLE NEIGHBORHOOD

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/1.0-bath single-family listed at $69k.

Deal economics

  • At list price, monthly cash flow is $777 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.
  • Cap rate 19.8% vs local median 4.0% in Plum — 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 71/100 on livability (#730 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F, health & safety F.
  • Penn Hills SD (suburban): math 13% / reading 24% proficiency, ranked #496 of 539 in PA (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Penn Hills El Sch (math 14% / reading 27%, grade F, #1,243 of 1,518 statewide, top 82%, 1,279 students, 100% FRL); Linton Ms (math 3% / reading 21%, grade F, #489 of 512 statewide, top 96%, 640 students, 100% FRL); Penn Hills Shs (math 34% / reading 24%, grade F, #357 of 437 statewide, top 82%, 1,107 students, 88% FRL) — zoned schools average 96% FRL vs 56% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+7.6%/yr); 129 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 7.6% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 347 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 25y 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 $31k; list at $69k implies a 123% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.3% of price; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $60,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 347 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 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
2.60%
Cap rate
19.80%
Cash-on-cash
48.25%
DSCR
3.15
GRM
3.2

CMA / ARV

ARV (median comp)
$173,436
List price
$69,000
Delta
-60.22%
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
2618 Reiter Rd 0.12mi 3/2.0 1,472 (-4%) 5mo $72,000 $49 79
419 Hershey Rd 0.60mi 3/2.0 1,516 (-1%) 3mo $225,000 $148 63
2719 Ford 0.18mi 4/1.0 (+1) 1,349 (-12%) 5mo $175,000 $130 62
10 Poplar St 0.58mi 3/2.0 1,500 (-2%) 6mo $197,000 $131 60
2712 Jordan Ave 0.20mi 3/2.0 1,406 (-8%) 16mo $185,000 $132 60
2610 Reiter Rd 0.10mi 4/1.5 (+1) 1,350 (-12%) 15mo $145,000 $107 56
1709 Universal Rd 0.67mi 3/2.0 1,501 (-2%) 7mo $190,000 $127 55
365 Cypress Hill Dr 0.69mi 3/2.5 1,493 (-3%) 4mo $235,000 $157 53
209 Cypress Hill Dr 0.68mi 4/2.0 (+1) 1,484 (-3%) 1mo $230,000 $155 52
762 Cedarwood Dr 0.67mi 3/2.0 1,314 (-14%) 1mo $222,000 $169 40
156 Deerfield Dr 0.69mi 4/2.0 (+1) 1,361 (-11%) 1mo $250,000 $184 39
1705 Universal Rd 0.68mi 2/2.0 (-1) 1,328 (-14%) 9mo $110,000 $83 29

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 · 7.63% rent growth · sell at horizon

5-year hold
IRR
51.6%
Equity multiple
3.44×
Total profit
$47,168
Equity at exit
$10,288
10-year hold
IRR
59.0%
Equity multiple
8.49×
Total profit
$144,802
Equity at exit
$5,966

Cash invested: $19,320 (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 15235

Home prices YoY
-34.1%
Rents YoY
7.6%
Active inventory
129
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,794 high interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$250 /mo · $3,000/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$777

Break-even live

Break-even rent $811
Max offer price $69,000
Occupancy floor 52%

Sensitivity live

Price -10% $816 -5% $796 +0% $777 +5% $757 +10% $738
Rent -10% $635 -5% $706 +0% $777 +5% $848 +10% $919
Rate -1.0pp $812 -0.5pp $794 base $777 +0.5pp $759 +1.0pp $741

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
$17,250
Closing costs
$2,070
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2422 Main St Unit 1 Pittsburgh, PA 3.0 1.0 1890 $1,195 $0.63 25d 1 0.13mi
439 Crestview Dr Pittsburgh, PA 3.0 2.5 1688 $2,300 $1.36 3d 1 0.70mi
127 Saint Croix Dr Pittsburgh, PA 3.0 1.5 1573 $1,695 $1.08 4d 1 0.83mi
175 Charleston Dr Pittsburgh, PA 3.0 2.0 1163 $1,799 $1.55 25d 1 0.86mi
98 Stotler Rd Penn Hills, PA 2.0–3.0 1.0 1660 $1,400 $0.84 9d 3 1.13mi
279 Hazel Rd Pittsburgh, PA 3.0 1.0 1080 $1,732 $1.60 45d 1 1.50mi

Listing history 27 events

  1. 2026-06-21
    days on market $69,000 Active 347 DOM
  2. 2026-06-18
    days on market $69,000 Active 344 DOM
  3. 2026-06-17
    days on market $69,000 Active 343 DOM
  4. 2026-06-16
    days on market $69,000 Active 342 DOM
  5. 2026-06-15
    days on market $69,000 Active 341 DOM
  6. 2026-06-13
    days on market $69,000 Active 339 DOM
  7. 2026-06-13
    days on market $69,000 Active 338 DOM
  8. 2026-06-09
    days on market $69,000 Active 335 DOM
  9. 2026-06-08
    days on market $69,000 Active 334 DOM
  10. 2026-06-07
    days on market $69,000 Active 333 DOM
  11. 2026-06-05
    days on market $69,000 Active 330 DOM
  12. 2026-06-03
    days on market $69,000 Active 329 DOM
  13. 2026-06-02
    days on market $69,000 Active 328 DOM
  14. 2026-06-01
    days on market $69,000 Active 327 DOM
  15. 2026-05-31
    days on market $69,000 Active 326 DOM
  16. 2025-10-28
    status Active 697-char remark
    Show marketing remark (697 chars)

    Nestled on a peaceful street in the heart of Penn Hills, this 3-bedroom, 1-bathroom home presents a prime investment opportunity. Just minutes from shopping centers and the 3 Lakes Golf Course, the location offers convenience and lifestyle appeal for prospective tenants or future homeowners. The property boasts a functional layout, and great potential. Whether you're looking to flip, rent, or add to your long-term portfolio, this well-positioned home offers solid upside in a growing community. Enjoy the best of suburban tranquility with quick access to city amenities. With strong rental demand in the area and renovation, this is the chance to make a smart move in a desirable neighborhood.

  17. 2025-09-09
    historical Contingent 697-char remark
    Show marketing remark (697 chars)

    Nestled on a peaceful street in the heart of Penn Hills, this 3-bedroom, 1-bathroom home presents a prime investment opportunity. Just minutes from shopping centers and the 3 Lakes Golf Course, the location offers convenience and lifestyle appeal for prospective tenants or future homeowners. The property boasts a functional layout, and great potential. Whether you're looking to flip, rent, or add to your long-term portfolio, this well-positioned home offers solid upside in a growing community. Enjoy the best of suburban tranquility with quick access to city amenities. With strong rental demand in the area and renovation, this is the chance to make a smart move in a desirable neighborhood.

  18. 2025-07-07
    listed $69,000 Active 697-char remark
    Show marketing remark (697 chars)

    Nestled on a peaceful street in the heart of Penn Hills, this 3-bedroom, 1-bathroom home presents a prime investment opportunity. Just minutes from shopping centers and the 3 Lakes Golf Course, the location offers convenience and lifestyle appeal for prospective tenants or future homeowners. The property boasts a functional layout, and great potential. Whether you're looking to flip, rent, or add to your long-term portfolio, this well-positioned home offers solid upside in a growing community. Enjoy the best of suburban tranquility with quick access to city amenities. With strong rental demand in the area and renovation, this is the chance to make a smart move in a desirable neighborhood.

  19. 2021-12-03
    soldstatus $30,900 Closed 38-char remark
    Show marketing remark (38 chars)

    Property is being sold AS-Is where is.

  20. 2021-10-12
    status Pending 38-char remark
    Show marketing remark (38 chars)

    Property is being sold AS-Is where is.

  21. 2021-09-24
    listed $31,900 Active 38-char remark
    Show marketing remark (38 chars)

    Property is being sold AS-Is where is.

  22. 2021-08-16
    status Pending
  23. 2021-07-15
    listed $34,900 Active
  24. 2001-08-29
    soldstatus $66,825
  25. 2001-08-22
    soldstatus $66,825
  26. 2001-05-01
    listed $66,825
  27. 1980-12-11
    soldstatus $31,400

ⓘ 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
$3,000 · $250/mo
Projected year-2 tax
$3,000 · $250/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 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
$21,529
− Mortgage interest
−$3,865
− Property taxes
−$3,000
− Insurance
−$345
− Repairs & maintenance
−$1,722
− Management
−$1,722
− Depreciation
−$2,007
Taxable income
$8,868
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,128
After-tax cash flow
$7,193/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
Penn Hills SD
NCES district ID
4218590
Math proficiency
13% ▼ -6.00%
Reading proficiency
24% ▼ -14.00%
Median HH income
$47,794
Composite
16.42/100
National rank
#9192
State rank
#496 of 539 in PA

Livability — Plum

Score
71/100
State rank
#730
US rank
#7292

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Allegheny County · 1,022,028 people
City population
21,414
Metro
Pittsburgh, PA
Population (ZIP)
33,951
Household income
$67,240
Rent vs Own
25.2% rent · 74.8% own
Severe rent burden
955.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 51% Black 40% Two or more races 7% Hispanic / Latino 2%
Common ancestry
Romanian 5% Serbian 2% Slovak 1%
Foreign-born
4% · Canada
Languages at home
97% English-only · Other Indo-European 1% Spanish 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
▼ -121.68%
Current HPI
235.4861
Rent YoY
▲ 7.63%
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

+119.7% since first listed
12 events — show timeline
  • 2025-10-28 Relisted West Penn MLS
  • 2025-09-09 Contingent West Penn MLS
  • 2025-07-07 Listed $69,000 West Penn MLS
  • 2021-12-03 Sold (MLS) $30,900 West Penn MLS
  • 2021-10-12 Pending West Penn MLS
  • 2021-09-24 Listed $31,900 West Penn MLS
  • 2021-08-16 Pending West Penn MLS
  • 2021-07-15 Listed $34,900 West Penn MLS
  • 2001-08-29 Sold (Public Records) $66,825 Public Records
  • 2001-08-22 Sold (MLS) $66,825 West Penn MLS
  • 2001-05-01 Listed $66,825 West Penn MLS
  • 1980-12-11 Sold (Public Records) $31,400 Public Records

Property tax history

+2.5%/yr

Latest (2026): $3,000 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…