CashFlowRE
Sign in Sign up
442 Englewood Dr
D+ Composite 45.71
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).

  • Cash flow +13.6/30.0
  • ARV discount +10.1/15.0
  • Schools +5.2/10.0
  • DSCR +4.1/10.0
  • Livability +3.8/5.0
  • 1% rule +3.5/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$263,000

442 Englewood Dr · Glenshaw, PA 15237
3 bd · 1.0 ba · 1,138 sqft · SingleFamily public records · 30 Days on market
Built 1958 10,140 sqft lot Est $279k · 6% under

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

Listing remarks

VERY CLEAN ALL BRICK RANCH- NICE LEVEL LOT WITH A FENCHED BACK YARD - FINISHED GAMEROOM AREA- MOVE IN CONDITION WITH SOME UPDATES, NEWER WINDOWS, UPDATED FURNACE AND A/C, DEAD END STREET LOCATION - SHOULD BE HARDWOOD FLOORS UNDER THE CARPET -NICE SIZE DECK OFF OF THE DINING ROOM

Key facts

  • 0.23 acre lot
  • Garage
  • Built 1958

Property features AI

Exterior

  • Parking: Attached garage; Built-in parking with garage door opener; 2 total parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Resale property; Asphalt roof; Brick construction; Home warranty included
  • Construction: Brick exterior; Asphalt roof; Has basement
  • Exterior features: Lot approximately 0.2328 acres

Interior

  • Kitchen: Cooktop; Dishwasher; Disposal; Refrigerator
  • Bedrooms: Primary/main level bedroom (11 x 10); Second/main level bedroom (11 x 10); Third/main level bedroom (13 x 11)
  • Flooring: Hardwood; Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Central vacuum; Game room; Multi-pane windows
  • Laundry & utility: Washer; Dryer; Laundry room in basement; Interior-entry basement

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 $263k.

Deal economics

  • At list price, monthly cash flow is $14 ($173/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $223k (15.4% below list).
  • Recommended offer: $223k (15.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.0% in Glenshaw — 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 75/100 on livability (#427 in PA, #3,894 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: health & safety D, amenities F, commute F.
  • North Hills SD (suburban): math 48% / reading 72% proficiency, ranked #70 of 539 in PA (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Zoned schools: Ross El Sch (math 57% / reading 78%, grade B+, #192 of 1,518 statewide, top 13%, 501 students, 20% FRL); North Hills Ms (math 37% / reading 70%, grade C+, #86 of 512 statewide, top 17%, 1,070 students, 28% FRL); North Hills Shs (math 71% / reading 75%, grade B+, #35 of 437 statewide, top 8%, 1,383 students, 24% FRL) — zoned schools at 24% FRL track the district average.
  • Market conditions: Rents rising (+2.2%/yr); 107 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 4d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($259k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $34k; list at $263k implies a 685% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $222,542 (15.4% below list)

Questions for the listing agent

  1. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.85%
Cap rate
6.36%
Cash-on-cash
0.24%
DSCR
1.01
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$278,810
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
208 Andrew Dr 0.16mi 3/2.0 1,238 (+9%) 7mo $222,000 $179 68
160 Siebert Rd 0.61mi 3/2.0 1,148 (+1%) 6mo $325,000 $283 61
557 Thompson Run Rd 0.22mi 3/2.5 1,300 (+14%) 2mo $365,000 $281 58
133 Sunset Ln 0.47mi 2/1.5 (-1) 1,200 (+5%) 8mo $305,000 $254 56
102 Crest Ln 0.25mi 3/1.5 975 (-14%) 8mo $249,000 $255 55
1630 Anderson Rd 0.53mi 3/2.0 1,176 (+3%) 15mo $257,000 $219 53
106 Mcginley Dr 0.22mi 3/2.0 1,275 (+12%) 15mo $264,500 $207 53
152 Easley Rd 0.43mi 2/1.5 (-1) 1,240 (+9%) 6mo $265,000 $214 53
574 Sangree Rd 0.47mi 2/1.5 (-1) 1,051 (-8%) 12mo $250,000 $238 48
356 Goldsmith Rd 0.48mi 3/1.0 1,304 (+15%) 7mo $291,000 $223 47
2805 Clearview Dr 0.75mi 4/2.0 (+1) 1,248 (+10%) 1mo $307,000 $246 39
111 Sycamore Dr 0.72mi 3/1.0 1,288 (+13%) 14mo $315,000 $245 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 · 2.16% rent growth · sell at horizon

5-year hold
IRR
-16.8%
Equity multiple
0.41×
Total profit
$-43,575
Equity at exit
$39,214
10-year hold
IRR
-10.3%
Equity multiple
0.40×
Total profit
$-44,334
Equity at exit
$22,739

Cash invested: $73,640 (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 15237

Rents YoY
2.2%
Active inventory
107
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,225 medium interval (Pro) →
Mortgage (P&I)
$1,379
Tax from tax record
$255 /mo · $3,058/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$467
Net cashflow
$14

Break-even live

Break-even rent $2,207
Max offer price $263,000
Occupancy floor 94%

Sensitivity live

Price -10% $163 -5% $89 +0% $14 +5% $-60 +10% $-134
Rent -10% $-161 -5% $-73 +0% $14 +5% $102 +10% $190
Rate -1.0pp $147 -0.5pp $81 base $14 +0.5pp $-54 +1.0pp $-123

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
$65,750
Closing costs
$7,890
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3001 McKnight East Dr Pittsburgh, PA 1.0–2.0 1.0–2.0 917 $2,005 $2.19 3d 14 1.08mi
300 Hillview Dr McKnight, PA 3.0 1.0–2.5 1210 $3,502 $2.89 3d 37 1.32mi
100 Hilands Pl Unit L169 Pittsburgh, PA 2.0 1.0 850 $995 $1.17 45d 1 1.37mi

Listing history 14 events

  1. 2026-06-16
    statusdays on market $263,000 Pending 30 DOM
  2. 2026-06-15
    days on market $263,000 Contingent 29 DOM
  3. 2026-06-13
    days on market $263,000 Contingent 27 DOM
  4. 2026-06-09
    days on market $263,000 Contingent 23 DOM
  5. 2026-06-08
    days on market $263,000 Contingent 22 DOM
  6. 2026-06-07
    days on market $263,000 Contingent 21 DOM
  7. 2026-06-05
    days on market $263,000 Contingent 18 DOM
  8. 2026-06-03
    days on market $263,000 Contingent 17 DOM
  9. 2026-06-02
    days on market $263,000 Contingent 16 DOM
  10. 2026-06-01
    days on market $263,000 Contingent 15 DOM
  11. 2026-05-31
    days on market $263,000 Contingent 14 DOM
  12. 2026-05-18
    listed Contingent
  13. 2026-05-17
    listed $263,000
  14. 1976-10-26
    soldstatus $33,500

ⓘ 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
$3,058 · $255/mo
Projected year-2 tax
$3,607 · $301/mo
Expected delta
+$548/yr (+$46/mo · 17.9%)

ⓘ 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 ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 4 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
$26,705
− Mortgage interest
−$14,732
− Property taxes
−$3,058
− Insurance
−$1,315
− Repairs & maintenance
−$2,136
− Management
−$2,136
− Depreciation
−$7,651
Taxable loss
−$4,324
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,038
After-tax cash flow
$1,211/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
North Hills SD
NCES district ID
4217220
Math proficiency
48% ▼ -20.00%
Reading proficiency
72% ▼ -10.00%
Median HH income
$60,841
Composite
52.02/100
National rank
#1637
State rank
#70 of 539 in PA

Livability — Glenshaw

Score
75/100
State rank
#427
US rank
#3894

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Allegheny County · 1,022,028 people
Metro
Pittsburgh, PA
Population (ZIP)
43,588
Household income
$109,895
Rent vs Own
23.3% rent · 76.7% own
Severe rent burden
693.0

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 (88%)
Race & ethnicity
White 88% Asian 6% Two or more races 3% Hispanic / Latino 3% Black 1%
Common ancestry
Romanian 8% Italian 2% Slovak 2%
Foreign-born
8% · Canada, China
Languages at home
90% English-only · Other Indo-European 2% Chinese 2% Spanish 2%

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
▼ -218.78%
Current HPI
269.5446
Rent YoY
▲ 2.16%
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

+685.1% since first listed
3 events — show timeline
  • 2026-05-18 Listed West Penn MLS
  • 2026-05-17 Listed $263,000 West Penn MLS
  • 1976-10-26 Sold (Public Records) $33,500 Public Records

Property tax history

+1.8%/yr

Latest (2026): $3,058 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…