CashFlowRE
Sign in Sign up
8168 Chaske St
C Composite 59.14
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$90,000

8168 Chaske St · Penn Hills, PA 15147
2 bd · 1.0 ba · 828 sqft · Condo public records · 9 Days on market
Built 1954 $109/sqft · 37% above area Est $66k · 37% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great opportunity in Verona! This 2-bedroom, 1-bath home offers approximately 828 sq of living space, and it includes one car garage, built in 1954. The home features a functional layout with solid potential for updates and personalization. Perfect for first-time home buyers looking for an affordable option to make their own. Newer furnace, hardwood floor, the bus stops right by the house, giving you easy access to Oakland, downtown, and other neighbouring places

Key facts

  • Hardwood floor
  • Newer furnace
  • Functional layout

Tags

FUNCTIONAL LAYOUTNEWER FURNACEHARDWOOD FLOOR

Property features AI

Exterior

  • Parking: Built-in attached garage (1 parking space)
  • Utilities: Public water; Public sewer
  • Home design: 2-story brick home; Resale property
  • Construction: Brick construction; Asphalt roof
  • Exterior features: Public transportation nearby

Interior

  • Flooring: Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric forced air heating; Central air conditioning
  • Interior features: Hardwood flooring; Basement with walk-out access

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 2-bed/1.0-bath condo listed at $90k.

Deal economics

  • At list price, monthly cash flow is $537 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Penn Hills SD (suburban): math 13% / reading 24% proficiency, ranked #496 of 539 in PA (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 64 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 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 $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $43k; list at $90k implies a 110% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $90,000

Questions for the listing agent

  1. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.66%
Cap rate
13.46%
Cash-on-cash
25.59%
DSCR
2.14
GRM
5.0

CMA / ARV

ARV (median comp)
$65,883
List price
$90,000
Delta
36.61%
Verdict
OVERPRICED
Comps
6 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.2%
Equity multiple
1.78×
Total profit
$19,681
Equity at exit
$13,419
10-year hold
IRR
27.6%
Equity multiple
3.43×
Total profit
$61,355
Equity at exit
$7,782

Cash invested: $25,200 (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 15147

Home prices YoY
-26.0%
Active inventory
64
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,492 high interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$132 /mo · $1,578/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$537

Break-even live

Break-even rent $811
Max offer price $90,000
Occupancy floor 59%

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
$22,500
Closing costs
$2,700
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
273 Bramble St Verona, PA 3.0 1.5 1076 $1,720 $1.60 4d 1 0.13mi
8075 Chaske St Verona, PA 3.0 1.5 1092 $1,425 $1.30 7d 1 0.14mi
10043 Calvin St Pittsburgh, PA 2.0 1.0 778 $1,195 $1.54 44d 1 0.94mi
8 Riverside Ct Pittsburgh, PA 3.0 1.0 1015 $1,350 $1.33 23d 1 1.05mi
2700 Robinson Blvd Penn Hills, PA 1.0–2.0 1.0 660 $1,100 $1.67 1d 3 1.09mi
185 Howard St Pittsburgh, PA 2.0 1.0 1000 $1,250 $1.25 44d 1 1.19mi
457 Elias Dr #445 Pittsburgh, PA 2.0 1.0 888 $1,200 $1.35 17d 1 1.37mi
3005 Laketon Rd Pittsburgh, PA 3.0 1.0 1100 $1,295 $1.18 14d 1 1.43mi
1426 Homestead Rd Unit 3 Verona, PA 3.0 1.0 1000 $1,499 $1.50 12d 1 1.45mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 3 events

  1. 2026-05-13
    status Pending 467-char remark
  2. 2026-05-04
    listed $90,000 Active 467-char remark
  3. 2001-09-19
    soldstatus $42,855

ⓘ 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
$1,578 · $132/mo
Projected year-2 tax
$1,578 · $132/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 · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$17,901
− Mortgage interest
−$5,041
− Property taxes
−$1,578
− Insurance
−$450
− Repairs & maintenance
−$1,432
− Management
−$1,432
− Depreciation
−$2,618
Taxable income
$5,349
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,284
After-tax cash flow
$5,166/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
Penn Hills SD
NCES district ID
4218590
Math proficiency
13% ▼ -6.00%
Reading proficiency
24% ▼ -14.00%
Median HH income
$47,794
Composite
16.42/100
National rank
#9192
State rank
#496 of 539 in PA

Livability — Penn Hills

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

Census & demographics

County
Allegheny County · 1,022,028 people
Metro
Pittsburgh, PA
Population (ZIP)
15,798
Household income
$66,757
Rent vs Own
29.8% rent · 70.2% own
Severe rent burden
511.0

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 (69%)
Race & ethnicity
White 69% Black 21% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Romanian 6% Slovak 2% Serbian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 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
▼ -87.47%
Current HPI
249.3773
Rent YoY
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

+110.0% since first listed
3 events — show timeline
  • 2026-05-13 Pending West Penn MLS
  • 2026-05-04 Listed $90,000 West Penn MLS
  • 2001-09-19 Sold (Public Records) $42,855 Public Records

Property tax history

+2.5%/yr

Latest (2026): $1,578 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…