CashFlowRE
Sign in Sign up
246 Byron Rd
C Composite 55.56
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).

  • Cash flow +16.4/30.0
  • ARV discount +15.0/15.0
  • Schools +5.2/10.0
  • DSCR +5.1/10.0
  • 1% rule +4.6/10.0
  • Livability +3.8/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$295,000

246 Byron Rd · Glenshaw, PA 15237
3 bd · 1.5 ba · 2,044 sqft · SingleFamily public records · 40 Days on market
Built 1965 0.82 ac lot Est $439k · 33% under ↓ 9% since listing

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

Listing remarks

Set within the North Hills School District, this surprisingly spacious 4-bedroom, 3 full bath home is so much bigger than it appears and offers a layout designed for comfortable everyday living with details that reflect its original character. The main level includes a primary bedroom, providing the convenience of first-floor living, while hardwood floors extend through portions of the main and second levels. A thoughtful mix of open gathering spaces and quieter rooms creates flexibility for both daily routines and entertaining. Downstairs, the expansive game room serves as a natural hub for hosting, complete with a built-in bar and plenty of room to spread out, while a walk-out leads to a

Key facts

  • Built-in bar
  • Primary bedroom
  • Hardwood floors

Tags

NORTH HILLS SCHOOL DISTRICTPRIMARY BEDROOMHARDWOOD FLOORSSPACIOUS GAME ROOMBUILT-IN BARBACKYARD BORDERED BY WOODS

Property features AI

Exterior

  • Parking: Built-in attached garage with garage door opener (1 total parking space)
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Resale property; Asphalt roof
  • Construction: Frame construction
  • Exterior features: Lot dimensions: 56x79x338x39x70x268

Interior

  • Kitchen: Dishwasher; Stove; Refrigerator; Some gas appliances
  • Bedrooms: Bedroom 2 on upper level (14x10); Bedroom 3 on upper level (19x10); Bedroom 4 on upper level (18x11)
  • Flooring: Carpet; Hardwood
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Forced air heating (gas); Central air conditioning
  • Interior features: Partially finished basement with walk-out access; Fireplace (1)

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/1.5-bath single-family listed at $295k.

Deal economics

  • At list price, monthly cash flow is $168 ($2k/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 $282k (4.3% below list).
  • Recommended offer: $282k (4.3% below list) — sets the bar for 1% rule.

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.
  • Market conditions: Rents rising (+2.2%/yr); 104 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 3d 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 31% of the median local income ($110k/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 40 days — a 3% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
Recommended offer $282,168 (4.3% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — 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. 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?
  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
0.96%
Cap rate
6.98%
Cash-on-cash
2.44%
DSCR
1.11
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$439,460
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
101 Dogwood Ln 0.17mi 3/2.5 1,982 (-3%) 1mo $238,000 $120 82
200 Ennerdale Ln 0.48mi 4/2.5 (+1) 2,054 (+0%) 8mo $455,000 $222 61
101 Rebecca Ct Ct 0.45mi 3/2.5 1,838 (-10%) 1mo $460,000 $250 57
3217 Sundale Dr 0.57mi 4/2.5 (+1) 1,944 (-5%) 0mo $400,000 $206 56
8470 Coventry Dr 0.69mi 3/2.0 1,957 (-4%) 5mo $420,000 $215 54
925 Waldwick Dr 0.63mi 4/2.5 (+1) 2,160 (+6%) 7mo $500,000 $231 46
103 Sycamore Dr 0.44mi 4/2.0 (+1) 2,350 (+15%) 5mo $318,000 $135 44
628 Tara Ct 0.69mi 4/2.5 (+1) 1,914 (-6%) 6mo $390,000 $204 44
269 Kinvara Dr 0.57mi 4/2.5 (+1) 2,284 (+12%) 4mo $491,000 $215 42
8476 Coventry Dr 0.68mi 3/2.5 1,796 (-12%) 3mo $397,000 $221 42
3305 Laurel Dr 0.63mi 3/2.5 1,780 (-13%) 6mo $380,000 $213 40
1857 Brandywine Dr 0.74mi 4/2.5 (+1) 2,231 (+9%) 8mo $565,000 $253 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 · 2.16% rent growth · sell at horizon

5-year hold
IRR
-13.4%
Equity multiple
0.52×
Total profit
$-39,409
Equity at exit
$43,985
10-year hold
IRR
-5.8%
Equity multiple
0.64×
Total profit
$-29,849
Equity at exit
$25,506

Cash invested: $82,600 (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 15237

Rents YoY
2.2%
Active inventory
104
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$2,822 medium interval (Pro) →
Mortgage (P&I)
$1,547
Tax from tax record
$391 /mo · $4,694/yr
Insurance
$123
HOA
$0
Vacancy / Maint / Mgmt
$593
Net cashflow
$168

Break-even live

Break-even rent $2,609
Max offer price $295,000
Occupancy floor 89%

Sensitivity live

Price -10% $335 -5% $252 +0% $168 +5% $85 +10% $1
Rent -10% $-55 -5% $57 +0% $168 +5% $279 +10% $391
Rate -1.0pp $317 -0.5pp $243 base $168 +0.5pp $92 +1.0pp $14

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
$73,750
Closing costs
$8,850
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
103 McKnight Cir Pittsburgh, PA 1.0–3.0 1.0–2.0 1275 $3,000 $2.35 2d 1 0.96mi
99-951 McKnight Cir Pittsburgh, PA 3.0 2.0 2000 $3,000 $1.50 2d 1 0.96mi
300 Hillview Dr McKnight, PA 3.0 1.0–2.5 1210 $3,502 $2.89 2d 37 1.23mi
4030 Circle Dr Allison Park, PA 3.0 2.0 2192 $2,500 $1.14 44d 1 1.43mi

Listing history 4 events

  1. 2026-04-22
    status Pending
  2. 2026-04-13
    price $295,000
  3. 2026-04-02
    price $315,000
  4. 2026-03-13
    listed $325,000 Active

ⓘ 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
$4,694 · $391/mo
Projected year-2 tax
$4,694 · $391/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 ≥97°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 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
$33,860
− Mortgage interest
−$16,525
− Property taxes
−$4,694
− Insurance
−$1,475
− Repairs & maintenance
−$2,709
− Management
−$2,709
− Depreciation
−$8,582
Taxable loss
−$2,833
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$680
After-tax cash flow
$2,696/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

-9.2% since first listed
4 events — show timeline
  • 2026-04-22 Pending West Penn MLS
  • 2026-04-13 Price Changed $295,000 West Penn MLS
  • 2026-04-02 Price Changed $315,000 West Penn MLS
  • 2026-03-13 Listed $325,000 West Penn MLS

Property tax history

+1.9%/yr

Latest (2026): $4,694 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…