CashFlowRE
Sign in Sign up
1342 Quail Run Cir
D- Composite 39.77
Why this score? — see what drove the D- 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
  • Schools +5.6/10.0
  • Cash flow +5.0/30.0
  • Livability +4.2/5.0
  • Rent growth +3.9/5.0
  • 1% rule +3.6/10.0
  • Condition / age +2.5/5.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$215,000

1342 Quail Run Cir · Bethel Park, PA 15102
3 bd · 2.5 ba · 1,800 sqft · Townhouse public records · 7 Days on market
Built 1984 $119/sqft · 17% below area Est $260k · 17% under $327/mo HOA · 18% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Finally—a spacious, end unit, townhouse that truly has it all! This well-designed home features three generously sized bedrooms, 2.5 bathrooms, and a versatile layout perfect for today’s lifestyle. The main level offers a bright living room, formal dining room, and a comfortable family room complete with a cozy fireplace. Glass door from family room leads to a brand new deck. Upstairs are generous sized three bedrooms, including a primary suite with a walk-in closet and private bath. The home also boasts a highly sought-after two-car garage—yes, a true two-car garage, a rare find in townhome living! The lower level provides additional flexible space, ideal for a game room, home office, or gym. Step outside to a brand-new deck overlooking a peaceful meadow—perfect for relaxing or entertaining. Enjoy the added bonus of being walkable to the Montour Trail—perfect for biking, walking, or simply taking in the outdoors. If you love an active lifestyle, it’s all right outside your door. The HOA offers exceptional value by covering roof, siding, lawn care, landscaping, snow removal, deck maintenance, and driveway sealing—making for truly low-maintenance living. With spacious rooms, room to grow, and space to work from home, this property offers both comfort and functionality. Homes like this don’t come along often!

Key facts

  • Finished flex space
  • Serene meadow views
  • Newer decks

Tags

END-UNIT PRIVACYSERENE MEADOW VIEWSFULLY EQUIPPED KITCHENNEWER DECKSFINISHED FLEX SPACE

Property features AI

Finance

  • HOA & community: Monthly association fee of $327; Community access to public transportation

Exterior

  • Parking: Attached garage with built-in parking and garage door opener (2 total parking spaces)
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Resale property
  • Construction: Brick and vinyl siding exterior; Asphalt roof
  • Exterior features: Common lot; Public transportation access nearby

Interior

  • Kitchen: Kitchen (main level) with stove, microwave, refrigerator, dishwasher; Some electric appliances
  • Bedrooms: Upper-level bedrooms (multiple): 14x11, 19x12, 17x12; Lower-level bonus room: 13x11
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Walk-out basement with rec/family area; Gas fireplace in family/living room
  • Laundry & utility: Basement utilities/space (basement present)

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/2.5-bath townhouse listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-508 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $125k (41.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (14.2% below list).
  • Recommended offer: $125k (41.8% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 85/100 on livability (#70 in PA, #483 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: amenities C-, commute F.
  • Bethel Park SD (suburban): math 52% / reading 76% proficiency, ranked #50 of 539 in PA (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 11% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+5.4%/yr); 91 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $6k of value loss. Plan a longer hold.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 24y 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 $145k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $125,173 (41.8% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.86%
Cap rate
3.45%
Cash-on-cash
-10.14%
DSCR
0.55
GRM
9.7

CMA / ARV

ARV (median comp)
$259,522
List price
$215,000
Delta
-7.52%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1710 Parsonage Ln 0.06mi 3/2.5 1,920 (+7%) 6mo $240,000 $125 81
1402 Magnolia Ct 0.13mi 2/2.5 (-1) 1,728 (-4%) 7mo $215,000 $124 77
1403 Magnolia Ct 0.13mi 4/2.5 (+1) 1,680 (-7%) 18mo $250,000 $149 63
1706 Parsonage Ln 0.07mi 2/2.5 (-1) 1,542 (-14%) 20mo $218,000 $141 52

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 · 5.44% rent growth · sell at horizon

5-year hold
IRR
-30.5%
Equity multiple
-0.03×
Total profit
$-62,265
Equity at exit
$32,057
10-year hold
IRR
-20.7%
Equity multiple
-0.24×
Total profit
$-74,601
Equity at exit
$18,589

Cash invested: $60,200 (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 15102

Rents YoY
5.4%
Active inventory
91
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,844 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$421 /mo · $5,058/yr
Insurance
$90
HOA
$327
Vacancy / Maint / Mgmt
$387
Net cashflow
$-508

Break-even live

Break-even rent $2,488
Max offer price $125,173
Occupancy floor

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
$53,750
Closing costs
$6,450
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6478 2nd Ave South Park, PA 3.0 2.0 1326 $1,795 $1.35 43d 1 0.87mi

HOA detail

Monthly dues
$327 · $3,924/yr
Likely covers
landscapingsnow removalgym

Listing history 26 events

  1. 2026-06-18
    days on market $215,000 Active 7 DOM
  2. 2026-06-17
    days on market $215,000 Active 6 DOM
  3. 2026-06-16
    days on market $215,000 Active 5 DOM
  4. 2026-06-15
    days on market $215,000 Active 4 DOM
  5. 2026-06-13
    remarks 693-char remark
  6. 2026-06-13
    pricedays on marketlisting id $215,000 Active 2 DOM
  7. 2026-06-08
    days on market $239,999 Active 34 DOM
    Show marketing remark (1378 chars)

    Finally—a spacious, end unit, townhouse that truly has it all! This well-designed home features three generously sized bedrooms, 2.5 bathrooms, and a versatile layout perfect for today’s lifestyle. The main level offers a bright living room, formal dining room, and a comfortable family room complete with a cozy fireplace. Glass door from family room leads to a brand new deck. Upstairs are generous sized three bedrooms, including a primary suite with a walk-in closet and private bath. The home also boasts a highly sought-after two-car garage—yes, a true two-car garage, a rare find in townhome living! The lower level provides additional flexible space, ideal for a game room, home office, or gym. Step outside to a brand-new deck overlooking a peaceful meadow—perfect for relaxing or entertaining. Enjoy the added bonus of being walkable to the Montour Trail—perfect for biking, walking, or simply taking in the outdoors. If you love an active lifestyle, it’s all right outside your door. The HOA offers exceptional value by covering roof, siding, lawn care, landscaping, snow removal, deck maintenance, and driveway sealing—making for truly low-maintenance living. With spacious rooms, room to grow, and space to work from home, this property offers both comfort and functionality. Homes like this don’t come along often!

  8. 2026-06-07
    pricedays on market $239,999 Active 33 DOM
  9. 2026-06-05
    days on market $245,000 Active 30 DOM
    Show marketing remark (1378 chars)

    Finally—a spacious, end unit, townhouse that truly has it all! This well-designed home features three generously sized bedrooms, 2.5 bathrooms, and a versatile layout perfect for today’s lifestyle. The main level offers a bright living room, formal dining room, and a comfortable family room complete with a cozy fireplace. Glass door from family room leads to a brand new deck. Upstairs are generous sized three bedrooms, including a primary suite with a walk-in closet and private bath. The home also boasts a highly sought-after two-car garage—yes, a true two-car garage, a rare find in townhome living! The lower level provides additional flexible space, ideal for a game room, home office, or gym. Step outside to a brand-new deck overlooking a peaceful meadow—perfect for relaxing or entertaining. Enjoy the added bonus of being walkable to the Montour Trail—perfect for biking, walking, or simply taking in the outdoors. If you love an active lifestyle, it’s all right outside your door. The HOA offers exceptional value by covering roof, siding, lawn care, landscaping, snow removal, deck maintenance, and driveway sealing—making for truly low-maintenance living. With spacious rooms, room to grow, and space to work from home, this property offers both comfort and functionality. Homes like this don’t come along often!

  10. 2026-06-03
    days on market $245,000 Active 29 DOM
  11. 2026-06-02
    days on market $245,000 Active 28 DOM
  12. 2026-06-01
    days on market $245,000 Active 27 DOM
  13. 2026-05-31
    pricedays on market $245,000 Active 26 DOM
    Show marketing remark (1378 chars)

    Finally—a spacious, end unit, townhouse that truly has it all! This well-designed home features three generously sized bedrooms, 2.5 bathrooms, and a versatile layout perfect for today’s lifestyle. The main level offers a bright living room, formal dining room, and a comfortable family room complete with a cozy fireplace. Glass door from family room leads to a brand new deck. Upstairs are generous sized three bedrooms, including a primary suite with a walk-in closet and private bath. The home also boasts a highly sought-after two-car garage—yes, a true two-car garage, a rare find in townhome living! The lower level provides additional flexible space, ideal for a game room, home office, or gym. Step outside to a brand-new deck overlooking a peaceful meadow—perfect for relaxing or entertaining. Enjoy the added bonus of being walkable to the Montour Trail—perfect for biking, walking, or simply taking in the outdoors. If you love an active lifestyle, it’s all right outside your door. The HOA offers exceptional value by covering roof, siding, lawn care, landscaping, snow removal, deck maintenance, and driveway sealing—making for truly low-maintenance living. With spacious rooms, room to grow, and space to work from home, this property offers both comfort and functionality. Homes like this don’t come along often!

  14. 2026-05-16
    price $269,900 1378-char remark
    Show marketing remark (1378 chars)

    Finally—a spacious, end unit, townhouse that truly has it all! This well-designed home features three generously sized bedrooms, 2.5 bathrooms, and a versatile layout perfect for today’s lifestyle. The main level offers a bright living room, formal dining room, and a comfortable family room complete with a cozy fireplace. Glass door from family room leads to a brand new deck. Upstairs are generous sized three bedrooms, including a primary suite with a walk-in closet and private bath. The home also boasts a highly sought-after two-car garage—yes, a true two-car garage, a rare find in townhome living! The lower level provides additional flexible space, ideal for a game room, home office, or gym. Step outside to a brand-new deck overlooking a peaceful meadow—perfect for relaxing or entertaining. Enjoy the added bonus of being walkable to the Montour Trail—perfect for biking, walking, or simply taking in the outdoors. If you love an active lifestyle, it’s all right outside your door. The HOA offers exceptional value by covering roof, siding, lawn care, landscaping, snow removal, deck maintenance, and driveway sealing—making for truly low-maintenance living. With spacious rooms, room to grow, and space to work from home, this property offers both comfort and functionality. Homes like this don’t come along often!

  15. 2026-05-06
    listed $275,000 Active 1378-char remark
    Show marketing remark (1378 chars)

    Finally—a spacious, end unit, townhouse that truly has it all! This well-designed home features three generously sized bedrooms, 2.5 bathrooms, and a versatile layout perfect for today’s lifestyle. The main level offers a bright living room, formal dining room, and a comfortable family room complete with a cozy fireplace. Glass door from family room leads to a brand new deck. Upstairs are generous sized three bedrooms, including a primary suite with a walk-in closet and private bath. The home also boasts a highly sought-after two-car garage—yes, a true two-car garage, a rare find in townhome living! The lower level provides additional flexible space, ideal for a game room, home office, or gym. Step outside to a brand-new deck overlooking a peaceful meadow—perfect for relaxing or entertaining. Enjoy the added bonus of being walkable to the Montour Trail—perfect for biking, walking, or simply taking in the outdoors. If you love an active lifestyle, it’s all right outside your door. The HOA offers exceptional value by covering roof, siding, lawn care, landscaping, snow removal, deck maintenance, and driveway sealing—making for truly low-maintenance living. With spacious rooms, room to grow, and space to work from home, this property offers both comfort and functionality. Homes like this don’t come along often!

  16. 2016-08-19
    price $129,900 348-char remark
    Show marketing remark (348 chars)

    Recently Refreshed and Ready For Your Personal Touch! Large Living And Entertainment Space on The Main Floor! Family Room With Fireplace and Sliding Doors to Rear Deck Open Kitchen With Plenty Of Cabinet and Counter Space. Private Master Suite With Walk-In and Full Bath/Dressing Area. Finished Walk Out Game Room and Plenty of Storage in Basement!

  17. 2016-08-15
    price $145,000 348-char remark
    Show marketing remark (348 chars)

    Recently Refreshed and Ready For Your Personal Touch! Large Living And Entertainment Space on The Main Floor! Family Room With Fireplace and Sliding Doors to Rear Deck Open Kitchen With Plenty Of Cabinet and Counter Space. Private Master Suite With Walk-In and Full Bath/Dressing Area. Finished Walk Out Game Room and Plenty of Storage in Basement!

  18. 2016-08-15
    soldstatus $145,000 Sold 348-char remark
    Show marketing remark (348 chars)

    Recently Refreshed and Ready For Your Personal Touch! Large Living And Entertainment Space on The Main Floor! Family Room With Fireplace and Sliding Doors to Rear Deck Open Kitchen With Plenty Of Cabinet and Counter Space. Private Master Suite With Walk-In and Full Bath/Dressing Area. Finished Walk Out Game Room and Plenty of Storage in Basement!

  19. 2016-07-20
    historical Contingent 348-char remark
    Show marketing remark (348 chars)

    Recently Refreshed and Ready For Your Personal Touch! Large Living And Entertainment Space on The Main Floor! Family Room With Fireplace and Sliding Doors to Rear Deck Open Kitchen With Plenty Of Cabinet and Counter Space. Private Master Suite With Walk-In and Full Bath/Dressing Area. Finished Walk Out Game Room and Plenty of Storage in Basement!

  20. 2016-07-09
    listed $129,900 Active 348-char remark
    Show marketing remark (348 chars)

    Recently Refreshed and Ready For Your Personal Touch! Large Living And Entertainment Space on The Main Floor! Family Room With Fireplace and Sliding Doors to Rear Deck Open Kitchen With Plenty Of Cabinet and Counter Space. Private Master Suite With Walk-In and Full Bath/Dressing Area. Finished Walk Out Game Room and Plenty of Storage in Basement!

  21. 2006-06-23
    soldstatus $155,800
  22. 2006-04-20
    listed $154,900
  23. 2002-07-25
    soldstatus $121,900
  24. 2002-07-19
    soldstatus $121,900
  25. 2002-05-14
    listed $121,900
  26. 1990-01-12
    soldstatus $76,000

ⓘ 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
$5,058 · $421/mo
Projected year-2 tax
$5,058 · $421/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 2 unhealthy d/yr today · 4 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
$22,133
− Mortgage interest
−$12,043
− Property taxes
−$5,058
− Insurance
−$1,075
− Repairs & maintenance
−$1,771
− Management
−$1,771
− HOA
−$3,924
− Depreciation
−$6,255
Taxable loss
−$9,763
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,343
After-tax cash flow
$-3,759/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
Bethel Park SD
NCES district ID
4203510
Math proficiency
52% ▼ -16.00%
Reading proficiency
76% ▼ -8.00%
Median HH income
$67,758
Composite
56.0/100
National rank
#1194
State rank
#50 of 539 in PA

Livability — Bethel Park

Score
85/100
State rank
#70
US rank
#483

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bethel Park, PA
County
Allegheny County · 1,022,028 people
City population
30,344
Metro
Pittsburgh, PA
Population (ZIP)
30,344
Household income
$108,966
Rent vs Own
21.6% rent · 78.4% own
Severe rent burden
581.0

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 (93%)
Race & ethnicity
White 93% Two or more races 3% Asian 2% Black 1%
Common ancestry
Romanian 13% Lithuanian 2% Slovak 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Other Indo-European 2% Arabic 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
▼ -227.97%
Current HPI
256.7682
Rent YoY
▲ 5.44%
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

+182.9% since first listed
18 events — show timeline
  • 2026-06-11 Listed $215,000 West Penn MLS
  • 2026-06-08 Delisted West Penn MLS
  • 2026-06-05 Price Changed $239,999 West Penn MLS
  • 2026-05-31 Price Changed $245,000 West Penn MLS
  • 2026-05-23 Price Changed $259,999 West Penn MLS
  • 2026-05-16 Price Changed $269,900 West Penn MLS
  • 2026-05-06 Listed $275,000 West Penn MLS
  • 2016-08-19 Price Changed $129,900 West Penn MLS
  • 2016-08-15 Price Changed $145,000 West Penn MLS
  • 2016-08-15 Sold (MLS) $145,000 West Penn MLS
  • 2016-07-20 Contingent West Penn MLS
  • 2016-07-09 Listed $129,900 West Penn MLS
  • 2006-06-23 Sold (MLS) $155,800 West Penn MLS
  • 2006-04-20 Listed $154,900 West Penn MLS
  • 2002-07-25 Sold (Public Records) $121,900 Public Records
  • 2002-07-19 Sold (MLS) $121,900 West Penn MLS
  • 2002-05-14 Listed $121,900 West Penn MLS
  • 1990-01-12 Sold (Public Records) $76,000 Public Records

Property tax history

+3.5%/yr

Latest (2026): $5,058 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…