246 Byron Rd · Glenshaw, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 3/10 · Minor
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 0.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- -13.4%
- Equity multiple
- 0.52×
- Total profit
- $-39,409
- Equity at exit
- $43,985
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-04-22status Pending
-
2026-04-13price $295,000
-
2026-04-02price $315,000
-
2026-03-13$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
- 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
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
- 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
-9.2% since first listed4 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%/yrLatest (2026): $4,694 · +1.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…