CashFlowRE
Sign in Sign up
200 Lookout Dr
C+ Composite 60.86
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 +20.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.3/10.0
  • Schools +6.1/10.0
  • 1% rule +5.9/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

200 Lookout Dr · North Fayette, PA 15071
3 bd · 2.5 ba · 1,308 sqft · SingleFamily public records · 4 Days on market
Built 1960 0.26 ac lot Est $283k · 47% under ↓ 48% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice sized 3 bedroom, 2.5 bath ranch home with loads of potential. Quiet neighborhood in West Allegheny School District. Private yard, hardwood floors, 2 car garage, shed, tons of storage and a great location! Roof, furnace, A/C, hot water tank and garage door all replaced in the last 9 years. Close to Pittsburgh airport and Robinson.

Key facts

  • Outdoor living area
  • Large yard
  • Ranch style home

Tags

RANCH STYLE HOMEPRIVATE ENSUITE FULL BATHOUTDOOR LIVING AREALARGE YARDCOVERED PATIOEASY ACCESS TO SHOPPING

Property features AI

Exterior

  • Parking: Attached garage
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Exterior features: Resale property

Interior

  • Flooring: Carpet; Hardwood
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Gas heating; Central air conditioning
  • Interior features: 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/2.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $183 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • West Allegheny SD (suburban): math 64% / reading 77% proficiency, ranked #22 of 539 in PA (top 4%) — strong family-tenant draw, lease renewals of 3-5y typical; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: 66 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y 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.
Recommended offer $150,000

Questions for the listing agent

  1. Built in 1960 — 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. 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.
  4. 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.
  5. 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
1.09%
Cap rate
7.76%
Cash-on-cash
5.23%
DSCR
1.23
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$282,528
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
334 Florida Dr 0.08mi 3/2.0 1,335 (+2%) 4mo $296,000 $222 88
427 Carolina Dr 0.17mi 3/2.0 1,379 (+5%) 1mo $298,500 $216 80
100 Mayer Dr 0.20mi 3/1.0 1,260 (-4%) 0mo $250,500 $199 78
7672 Steubenville Pike 0.57mi 3/2.0 1,310 (+0%) 4mo $218,500 $167 68
401 Florida Dr 0.09mi 3/2.0 1,400 (+7%) 17mo $220,000 $157 68
306 Virginia Dr 0.19mi 3/2.0 1,482 (+13%) 4mo $330,000 $223 64
326 Florida Dr 0.08mi 3/1.5 1,125 (-14%) 10mo $262,500 $233 60
511 Hankey Farms Dr 0.48mi 3/1.0 1,263 (-3%) 20mo $259,900 $206 49
339 Lutz Rd 0.47mi 2/2.0 (-1) 1,429 (+9%) 20mo $505,000 $353 39
10 Albert Ln 0.57mi 3/1.0 1,456 (+11%) 15mo $195,000 $134 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.1%
Equity multiple
0.70×
Total profit
$-12,576
Equity at exit
$22,365
10-year hold
IRR
1.5%
Equity multiple
1.10×
Total profit
$4,350
Equity at exit
$12,969

Cash invested: $42,000 (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 15071

Home prices YoY
-21.2%
Active inventory
66
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,638 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$262 /mo · $3,142/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$183

Break-even live

Break-even rent $1,406
Max offer price $150,000
Occupancy floor 84%

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
$37,500
Closing costs
$4,500
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
1600 Settlers Dr Oakdale, PA 1.0–2.0 1.0 769 $1,645 $2.14 1d 23 0.53mi
1101 Timberglen Dr Imperial, PA 3.0 2.0 1310 $1,800 $1.37 7d 1 0.72mi
27412 Evergreen Run Unit 27412 Imperial, PA 2.0 1.0 1000 $1,150 $1.15 23d 1 0.87mi
100 Lincoln Highlands Dr Coraopolis, PA 1.0–3.0 1.0–2.0 988 $1,935 $1.96 1d 13 1.15mi

Listing history 5 events

  1. 2026-06-18
    days on market $150,000 Active 4 DOM
  2. 2026-06-17
    days on market $150,000 Active 3 DOM
  3. 2026-06-16
    days on market $150,000 Active 2 DOM
  4. 2026-06-15
    remarks 699-char remark
  5. 2026-06-15
    listed $150,000 Active 1 DOM

ⓘ 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
$3,142 · $262/mo
Projected year-2 tax
$3,142 · $262/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 · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$19,656
− Mortgage interest
−$8,402
− Property taxes
−$3,142
− Insurance
−$750
− Repairs & maintenance
−$1,572
− Management
−$1,572
− Depreciation
−$4,364
Taxable loss
−$147
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$35
After-tax cash flow
$2,232/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
West Allegheny SD
NCES district ID
4225200
Math proficiency
64% ▼ -5.00%
Reading proficiency
77% ▼ -3.00%
Median HH income
$67,549
Composite
61.41/100
National rank
#763
State rank
#22 of 539 in PA

Livability — North Fayette

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
12,455

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 (84%)
Race & ethnicity
White 84% Two or more races 8% Asian 4% Black 3% Hispanic / Latino 3%
Common ancestry
Romanian 10% Scotch-Irish 3% Slovak 2%
Foreign-born
5% · Canada
Languages at home
93% English-only · Other Asian/Pacific 3% Other Indo-European 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
▼ -71.90%
Current HPI
266.6786
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

-48.3% since first listed
4 events — show timeline
  • 2026-06-14 Listed $150,000 West Penn MLS
  • 2023-09-06 Price Changed $269,900 West Penn MLS
  • 2023-08-13 Price Changed $278,000 West Penn MLS
  • 2023-08-01 Listed $290,000 West Penn MLS

Property tax history

+0.4%/yr

Latest (2026): $3,142 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…