CashFlowRE
Sign in Sign up
1058 Greentree Rd
C- Composite 50.17
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.1/30.0
  • Schools +4.7/10.0
  • Livability +4.1/5.0
  • DSCR +3.9/10.0
  • 1% rule +3.8/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$285,000

1058 Greentree Rd · Green Tree, PA 15220
2 bd · 1.0 ba · 1,612 sqft · SingleFamily public records · 22 Days on market
Built 1862 0.38 ac lot Est $348k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Immaculate, great style, and decorated in today's colors! Granite in the kitchen * Generously-sized rooms * Finished lower level * Three full bathrooms! Two walk-in closets upstairs * Abundant natural light throughout * Flexible layout * Oversized (HUGE!) garage and ample parking/turn around space * Shed * Lots of storage throughout! Easy access to downtown, shopping and restaurants * Live beautifully!

Key facts

  • Stone fireplace
  • Backyard shed
  • Two car garage

Tags

GRANITE KITCHEN COUNTERTOPSREMODELED MAIN BATHROOMSTONE FIREPLACETWO CAR GARAGEBACKYARD SHED

Property features AI

Exterior

  • Parking: Built-in attached garage with space for 2 vehicles
  • Utilities: Public water; Public sewer
  • Home design: Two stories; Home warranty included
  • Construction: Brick exterior; Asphalt roof
  • Exterior features: Brick construction; Asphalt roof; Lot approximately 0.376 acres; Resale condition

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Stove; Some electric appliances
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Gas heating; Central air conditioning
  • Interior features: Two fireplaces; Unfinished walk-up basement
  • Laundry & utility: Washer; Dryer

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/1.0-bath single-family listed at $285k.

Deal economics

  • At list price, monthly cash flow is $-10 ($-123/yr) — negative.
  • To cash-flow at today's rent, offer at most $283k (0.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $251k (11.9% below list).
  • Recommended offer: $251k (11.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 82/100 on livability (#139 in PA, #1,130 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: health & safety D, amenities D-.
  • 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.
  • Market conditions: Rents rising (+2.0%/yr); 30 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($76k/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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 14y 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 $170k; list at $285k implies a 68% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1862 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $251,079 (11.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1862 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.88%
Cap rate
6.25%
Cash-on-cash
-0.15%
DSCR
0.99
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$348,192
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
49 Pocono Dr 0.47mi 3/1.5 (+1) 1,624 (+1%) 3mo $370,000 $228 67
1507 Crane Ave 0.23mi 3/2.0 (+1) 1,530 (-5%) 6mo $239,900 $157 66
9 Pocono Dr 0.29mi 3/1.5 (+1) 1,658 (+3%) 10mo $367,000 $221 66
2477 Rosegarden Rd 0.36mi 3/2.5 (+1) 1,680 (+4%) 7mo $249,900 $149 59
1016 Avacoll Dr 0.18mi 3/2.5 (+1) 1,451 (-10%) 7mo $409,000 $282 59
1151 Greentree Rd 0.45mi 3/1.5 (+1) 1,503 (-7%) 4mo $268,000 $178 57
104 Evandale 0.34mi 3/2.5 (+1) 1,735 (+8%) 5mo $290,000 $167 57
117 Susan Dr 0.34mi 3/2.0 (+1) 1,488 (-8%) 7mo $367,000 $247 56
79 W Manilla Ave 0.35mi 3/3.5 (+1) 1,716 (+6%) 10mo $420,000 $245 50
2284 Crestview Rd 0.55mi 3/1.5 (+1) 1,744 (+8%) 5mo $246,000 $141 50
1025 Kirsopp Ave 0.47mi 3/2.0 (+1) 1,422 (-12%) 10mo $254,000 $179 42
1167 Greentree Rd 0.49mi 3/2.5 (+1) 1,853 (+15%) 10mo $400,000 $216 33

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 · 1.99% rent growth · sell at horizon

5-year hold
IRR
-17.7%
Equity multiple
0.38×
Total profit
$-49,306
Equity at exit
$42,494
10-year hold
IRR
-11.8%
Equity multiple
0.33×
Total profit
$-53,716
Equity at exit
$24,642

Cash invested: $79,800 (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 15220

Home prices YoY
-28.2%
Rents YoY
2.0%
Active inventory
30
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,511 high interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$380 /mo · $4,565/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$527
Net cashflow
$-10

Break-even live

Break-even rent $2,524
Max offer price $283,196
Occupancy floor 95%

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
$71,250
Closing costs
$8,550
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
300 Chatham Park Dr Pittsburgh, PA 3.0 1.0–2.5 890 $1,705 $1.92 2d 49 1.04mi
301 Chatham Park Dr Pittsburgh, PA 1.0–2.0 1.0–1.5 772 $1,789 $2.32 1d 15 1.04mi
2611 Voelkel Ave Pittsburgh, PA 2.0 1.0 1100 $1,295 $1.18 23d 1 1.07mi
325 Elizabeth Dr Pittsburgh, PA 3.0 1.0–2.0 975 $2,413 $2.47 1d 23 1.11mi
2633 Broadway Ave Unit 1546230P Pittsburgh, PA 3.0 2.0 1356 $2,937 $2.17 12d 1 1.14mi
1841 Chessland St Pittsburgh, PA 3.0 3.5 2185 $3,495 $1.60 1d 1 1.23mi
1837 Chessland St Pittsburgh, PA 3.0 3.5 2185 $3,495 $1.60 1d 1 1.23mi
1835 Chessland St Pittsburgh, PA 3.0 3.5 2185 $3,495 $1.60 1d 1 1.24mi
1831 Chessland St Pittsburgh, PA 3.0 3.5 2185 $3,495 $1.60 1d 1 1.24mi
1819 Chessland St Pittsburgh, PA 3.0 3.5 2185 $3,495 $1.60 1d 1 1.26mi

Listing history 26 events

  1. 2026-06-18
    days on market $285,000 Active 22 DOM
  2. 2026-06-17
    days on market $285,000 Active 21 DOM
  3. 2026-06-16
    days on market $285,000 Active 20 DOM
  4. 2026-06-15
    days on market $285,000 Active 19 DOM
  5. 2026-06-13
    days on market $285,000 Active 17 DOM
  6. 2026-06-13
    days on market $285,000 Active 16 DOM
  7. 2026-06-09
    days on market $285,000 Active 13 DOM
  8. 2026-06-08
    days on market $285,000 Active 12 DOM
  9. 2026-06-07
    days on market $285,000 Active 11 DOM
  10. 2026-06-05
    days on market $285,000 Active 8 DOM
  11. 2026-06-03
    days on market $285,000 Active 7 DOM
  12. 2026-06-02
    days on market $285,000 Active 6 DOM
  13. 2026-06-01
    days on market $285,000 Active 5 DOM
  14. 2026-05-31
    days on market $285,000 Active 4 DOM
  15. 2026-05-25
    listed $285,000 Active
  16. 2015-08-26
    soldstatus $170,000
  17. 2015-08-25
    price $170,000 423-char remark
    Show marketing remark (423 chars)

    Immaculate, great style, and decorated in today's colors! Granite in the kitchen * Generously-sized rooms * Finished lower level * Three full bathrooms! Two walk-in closets upstairs * Abundant natural light throughout * Flexible layout * Oversized (HUGE!) garage and ample parking/turn around space * Shed * Lots of storage throughout! Easy access to downtown, shopping and restaurants * Live beautifully!

  18. 2015-08-24
    price $172,500 423-char remark
    Show marketing remark (423 chars)

    Immaculate, great style, and decorated in today's colors! Granite in the kitchen * Generously-sized rooms * Finished lower level * Three full bathrooms! Two walk-in closets upstairs * Abundant natural light throughout * Flexible layout * Oversized (HUGE!) garage and ample parking/turn around space * Shed * Lots of storage throughout! Easy access to downtown, shopping and restaurants * Live beautifully!

  19. 2015-08-24
    soldstatus $170,000 Sold 423-char remark
    Show marketing remark (423 chars)

    Immaculate, great style, and decorated in today's colors! Granite in the kitchen * Generously-sized rooms * Finished lower level * Three full bathrooms! Two walk-in closets upstairs * Abundant natural light throughout * Flexible layout * Oversized (HUGE!) garage and ample parking/turn around space * Shed * Lots of storage throughout! Easy access to downtown, shopping and restaurants * Live beautifully!

  20. 2015-07-23
    historical Contingent 423-char remark
    Show marketing remark (423 chars)

    Immaculate, great style, and decorated in today's colors! Granite in the kitchen * Generously-sized rooms * Finished lower level * Three full bathrooms! Two walk-in closets upstairs * Abundant natural light throughout * Flexible layout * Oversized (HUGE!) garage and ample parking/turn around space * Shed * Lots of storage throughout! Easy access to downtown, shopping and restaurants * Live beautifully!

  21. 2015-07-07
    listed $172,500 Active 423-char remark
    Show marketing remark (423 chars)

    Immaculate, great style, and decorated in today's colors! Granite in the kitchen * Generously-sized rooms * Finished lower level * Three full bathrooms! Two walk-in closets upstairs * Abundant natural light throughout * Flexible layout * Oversized (HUGE!) garage and ample parking/turn around space * Shed * Lots of storage throughout! Easy access to downtown, shopping and restaurants * Live beautifully!

  22. 2012-06-13
    soldstatus $135,000
  23. 2012-05-17
    soldstatus $135,000 502-char remark
    Show marketing remark (502 chars)

    Set back on Greentree Road w nice frontage Great location Large 2 car attached garage Plenty turn around area in rear Entrance w ceramic tile double closet Charming center hall Living and dining room have dec fireplace with insert Updated kitchen w wood cabinets and ceramic tile fl Main floor bedroom and full bath Fin basement and additional room/den Ample closet and storage space Nicely maintained Exterior is insel brick, frame, and vinyl siding Shed Court ordered reassed val $119000

  24. 2012-05-17
    price $135,900 502-char remark
    Show marketing remark (502 chars)

    Set back on Greentree Road w nice frontage Great location Large 2 car attached garage Plenty turn around area in rear Entrance w ceramic tile double closet Charming center hall Living and dining room have dec fireplace with insert Updated kitchen w wood cabinets and ceramic tile fl Main floor bedroom and full bath Fin basement and additional room/den Ample closet and storage space Nicely maintained Exterior is insel brick, frame, and vinyl siding Shed Court ordered reassed val $119000

  25. 2012-03-29
    listed $135,000 502-char remark
    Show marketing remark (502 chars)

    Set back on Greentree Road w nice frontage Great location Large 2 car attached garage Plenty turn around area in rear Entrance w ceramic tile double closet Charming center hall Living and dining room have dec fireplace with insert Updated kitchen w wood cabinets and ceramic tile fl Main floor bedroom and full bath Fin basement and additional room/den Ample closet and storage space Nicely maintained Exterior is insel brick, frame, and vinyl siding Shed Court ordered reassed val $119000

  26. 1976-04-12
    soldstatus $17,000

ⓘ 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
$4,565 · $380/mo
Projected year-2 tax
$4,565 · $380/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 6 d/yr ≥97°F today · 14 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
$30,129
− Mortgage interest
−$15,964
− Property taxes
−$4,565
− Insurance
−$1,425
− Repairs & maintenance
−$2,410
− Management
−$2,410
− Depreciation
−$8,291
Taxable loss
−$4,937
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,185
After-tax cash flow
$1,062/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 — Green Tree

Score
82/100
State rank
#139
US rank
#1130

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Green Tree, PA
County
Allegheny County · 1,022,028 people
City population
18,519
Metro
Pittsburgh, PA
Population (ZIP)
17,644
Household income
$75,611
Rent vs Own
44.8% rent · 55.2% own
Severe rent burden
503.0

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 (70%)
Race & ethnicity
White 70% Asian 16% Two or more races 7% Black 7%
Common ancestry
Romanian 7% Slovak 2% Subsaharan African 1%
Foreign-born
18% · China, Canada, Vietnam
Languages at home
81% English-only · Other Asian/Pacific 10% Other Indo-European 4% Arabic 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
▼ -101.30%
Current HPI
257.2796
Rent YoY
▲ 1.99%
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

+1576.5% since first listed
12 events — show timeline
  • 2026-05-25 Listed $285,000 West Penn MLS
  • 2015-08-26 Sold (Public Records) $170,000 Public Records
  • 2015-08-25 Price Changed $170,000 West Penn MLS
  • 2015-08-24 Sold (MLS) $170,000 West Penn MLS
  • 2015-08-24 Price Changed $172,500 West Penn MLS
  • 2015-07-23 Contingent West Penn MLS
  • 2015-07-07 Listed $172,500 West Penn MLS
  • 2012-06-13 Sold (Public Records) $135,000 Public Records
  • 2012-05-17 Price Changed $135,900 West Penn MLS
  • 2012-05-17 Sold (MLS) $135,000 West Penn MLS
  • 2012-03-29 Listed $135,000 West Penn MLS
  • 1976-04-12 Sold (Public Records) $17,000 Public Records

Property tax history

+4.6%/yr

Latest (2026): $4,565 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…