839 Mclaughlin Run Rd · Bridgeville, PA
Flood risk 9/10 · Severe
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 4/10 · Minor
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B+ 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
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Schools +4.1/10.0
- Livability +4.0/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$159,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Great starter home or investment for rental! large rooms and private two tiered yard, deck /patio. .. .. .. built in shelves in bathroom, updated kitchen, new heating system, storage area ~ rear off street parking area on property for 2+ cars
Key facts
- Open concept kitchen
- Updated full bath
- Updated kitchen
Tags
Property features AI
Exterior
- Parking: Built-in parking; Off-street parking; Garage with door opener; 2 parking spaces; Attached garage
- Utilities: Public water; Public sewer
- Home design: 2-story home; Resale property
- Construction: Concrete construction; Asphalt roof
- Exterior features: Public transportation access
Interior
- Kitchen: Dishwasher; Disposal; Refrigerator; Stove; Some gas appliances
- Flooring: Tile; Vinyl; Carpet
- Bathrooms: 1 full bathroom
- Heating & cooling: Forced air heating (gas); Central air conditioning
- Interior features: Multi-pane windows; Kitchen island
- Laundry & utility: Washer; Dryer
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath single-family listed at $160k.
Deal economics
- At list price, monthly cash flow is $1k ($16k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $160k).
- Recommended offer: $158k (1.5% below list) — sets the bar for market timing.
- Cap rate 16.7% vs local median 4.5% in Bridgeville — 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 80/100 on livability (#199 in PA, #1,745 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, amenities A; Watch: employment C-, commute F.
- Chartiers Valley SD (suburban): math 37% / reading 57% proficiency, ranked #221 of 539 in PA (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 69 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
- At $3,290/mo this rent would consume 45% of the median local household income ($87k/yr) (locally 454% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
- At projected returns (-3.0% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~4 years — after that, you're playing with house money.
Negotiation context
- It's been on market 16 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 9y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $32k; list at $160k implies a 400% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: flood insurance adds $56/mo; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- 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
- 2.06% ✓
- Cap rate
- 16.70%
- Cash-on-cash
- 37.15%
- DSCR
- 2.65
- GRM
- 4.0
CMA / ARV
- ARV (on-the-fly)
- $267,264
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 125 Liberty St | 0.23mi | 3/1.0 (-1) | 1,394 (+0%) | 1mo | $142,000 | $102 | 79 |
| 674 Elizabeth St | 0.35mi | 3/2.0 (-1) | 1,362 (-2%) | 3mo | $333,500 | $245 | 72 |
| 801 Bower Hill Rd | 0.35mi | 3/2.0 (-1) | 1,435 (+3%) | 5mo | $77,500 | $54 | 69 |
| 285 Patterson Ave | 0.55mi | 3/2.0 (-1) | 1,386 (-0%) | 2mo | $258,000 | $186 | 66 |
| 1325 Pesavento Dr | 0.43mi | 4/2.0 | 1,479 (+6%) | 4mo | $283,000 | $191 | 66 |
| 274 Saint Clair St | 0.65mi | 3/1.5 (-1) | 1,404 (+1%) | 1mo | $205,000 | $146 | 61 |
| 509 Dewey Ave | 0.19mi | 3/1.5 (-1) | 1,196 (-14%) | 10mo | $230,000 | $192 | 53 |
| 1397 Pennsylvania Ave | 0.57mi | 3/2.0 (-1) | 1,318 (-5%) | 10mo | $300,000 | $228 | 52 |
| 1320 Main St | 0.45mi | 3/2.0 (-1) | 1,200 (-14%) | 4mo | $239,900 | $200 | 48 |
| 1353 Bower Hill Rd | 0.54mi | 3/2.0 (-1) | 1,600 (+15%) | 0mo | $130,000 | $81 | 45 |
| 1109 Bank St | 0.44mi | 3/2.5 (-1) | 1,590 (+14%) | 6mo | $315,000 | $198 | 44 |
| 1415 Main St | 0.62mi | 3/1.5 (-1) | 1,232 (-12%) | 7mo | $275,000 | $223 | 39 |
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
- IRR
- 31.4%
- Equity multiple
- 2.32×
- Total profit
- $58,983
- Equity at exit
- $23,842
- IRR
- 38.5%
- Equity multiple
- 4.60×
- Total profit
- $161,093
- Equity at exit
- $13,825
Cash invested: $44,772 (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 15017
- Home prices YoY
- -31.8%
- Active inventory
- 69
- Price-to-rent
- 4.0×
Monthly cashflow live
- Estimated rent
- $3,290 medium interval (Pro) →
- Mortgage (P&I)
- −$839
- Tax from tax record
- −$308 /mo · $3,696/yr
- Insurance
- −$67
- Flood insurance flood zone
- −$56 /mo · $666/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$691
- Net cashflow
- $1,331
Break-even live
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
- $39,975
- Closing costs
- $4,797
- 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 |
|---|---|---|---|---|---|---|---|---|
| 182 Liberty St Bridgeville, PA | 3.0 | 2.0 | 1200 | $1,550 | $1.29 | 43d | 1 | 0.31mi |
| 1477 Cook School Rd Pittsburgh, PA | 3.0 | 2.0 | 1300 | $5,000 | $3.85 | 43d | 1 | 1.16mi |
| 1313 Star Ridge Dr Pittsburgh, PA | 3.0 | 2.5 | 1693 | $3,200 | $1.89 | 1d | 1 | 1.22mi |
| 2200 Alpha Dr Bridgeville, PA | 1.0–3.0 | 1.0–2.0 | 1016 | $2,822 | $2.78 | 1d | 30 | 1.37mi |
Listing history 29 events
-
2026-06-18days on market $159,900 Active 16 DOM
-
2026-06-17days on market $159,900 Active 15 DOM
-
2026-06-16days on market $159,900 Active 14 DOM
-
2026-06-15days on market $159,900 Active 13 DOM
-
2026-06-13days on market $159,900 Active 11 DOM
-
2026-06-09days on market $159,900 Active 7 DOM
-
2026-06-08days on market $159,900 Active 6 DOM
-
2026-06-07days on market $159,900 Active 5 DOM
-
2026-06-05days on market $159,900 Active 2 DOM
-
2026-06-03pricestatusdays on market $159,900 Active 1 DOM
-
2026-06-01days on market $150,000 Contingent 338 DOM
-
2026-05-31days on market $150,000 Contingent 337 DOM
-
2025-12-22historical Contingent
-
2025-11-03price $150,000
-
2025-09-16price $155,000
-
2025-08-05price $159,000
-
2025-07-16price $162,000
-
2025-06-28$170,000 Active
-
2021-02-16soldstatus $32,000
-
2017-07-19soldstatus $42,500
-
2017-07-13soldstatus $42,500 Sold 242-char remark
Show marketing remark (242 chars)
Great starter home or investment for rental! large rooms and private two tiered yard, deck /patio. .. .. .. built in shelves in bathroom, updated kitchen, new heating system, storage area ~ rear off street parking area on property for 2+ cars
-
2017-04-07historical Contingent 242-char remark
Show marketing remark (242 chars)
Great starter home or investment for rental! large rooms and private two tiered yard, deck /patio. .. .. .. built in shelves in bathroom, updated kitchen, new heating system, storage area ~ rear off street parking area on property for 2+ cars
-
2017-03-30price $45,000 242-char remark
Show marketing remark (242 chars)
Great starter home or investment for rental! large rooms and private two tiered yard, deck /patio. .. .. .. built in shelves in bathroom, updated kitchen, new heating system, storage area ~ rear off street parking area on property for 2+ cars
-
2017-01-05status Active 242-char remark
Show marketing remark (242 chars)
Great starter home or investment for rental! large rooms and private two tiered yard, deck /patio. .. .. .. built in shelves in bathroom, updated kitchen, new heating system, storage area ~ rear off street parking area on property for 2+ cars
-
2017-01-04$65,000 Active 242-char remark
Show marketing remark (242 chars)
Great starter home or investment for rental! large rooms and private two tiered yard, deck /patio. .. .. .. built in shelves in bathroom, updated kitchen, new heating system, storage area ~ rear off street parking area on property for 2+ cars
-
2017-01-03historical Expired 242-char remark
Show marketing remark (242 chars)
Great starter home or investment for rental! large rooms and private two tiered yard, deck /patio. .. .. .. built in shelves in bathroom, updated kitchen, new heating system, storage area ~ rear off street parking area on property for 2+ cars
-
2004-03-12soldstatus $17,574
-
1993-10-05soldstatus $38,000
-
1989-03-01soldstatus $16,500
ⓘ 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
- $3,696 · $308/mo
- Projected year-2 tax
- $3,696 · $308/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 4/10 Moderate 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
- Wind 2/10 Low
- Air quality 2/10 Low 0 unhealthy d/yr today · 3 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
- $39,483
- − Mortgage interest
- −$8,957
- − Property taxes
- −$3,696
- − Insurance
- −$1,466
- − Repairs & maintenance
- −$3,159
- − Management
- −$3,159
- − Depreciation
- −$4,652
- Taxable income
- $14,395
- Est. tax owed @ 24.0%
- −$3,455
- After-tax cash flow
- $12,512/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
- Chartiers Valley SD
- NCES district ID
- 4205700
- Math proficiency
- 37% ▼ -16.00%
- Reading proficiency
- 57% ▼ -17.00%
- Median HH income
- $57,191
- Composite
- 40.91/100
- National rank
- #3614
- State rank
- #221 of 539 in PA
Livability — Bridgeville
- Score
- 80/100
- State rank
- #199
- US rank
- #1745
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Bridgeville, PA
- County
- Allegheny County · 1,022,028 people
- City population
- 17,782
- Metro
- Pittsburgh, PA
- Population (ZIP)
- 17,782
- Household income
- $86,937
- Rent vs Own
- Severe rent burden
- 454.0
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 (86%)
- Race & ethnicity
- White 86% Asian 5% Two or more races 4% Black 4% Hispanic / Latino 2%
- Common ancestry
- Romanian 8% Lithuanian 2% Slovak 2%
- Foreign-born
- 5% · Canada, China, South Korea
- Languages at home
- 94% English-only · Other Indo-European 3% Spanish 1% Chinese 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
- ▼ -118.46%
- Current HPI
- 254.0465
- 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+809.1% since first listed17 events — show timeline
- 2025-12-22 Contingent — West Penn MLS
- 2025-11-03 Price Changed $150,000 West Penn MLS
- 2025-09-16 Price Changed $155,000 West Penn MLS
- 2025-08-05 Price Changed $159,000 West Penn MLS
- 2025-07-16 Price Changed $162,000 West Penn MLS
- 2025-06-28 Listed $170,000 West Penn MLS
- 2021-02-16 Sold (Public Records) $32,000 Public Records
- 2017-07-19 Sold (Public Records) $42,500 Public Records
- 2017-07-13 Sold (MLS) $42,500 West Penn MLS
- 2017-04-07 Contingent — West Penn MLS
- 2017-03-30 Price Changed $45,000 West Penn MLS
- 2017-01-05 Relisted — West Penn MLS
- 2017-01-04 Listed $65,000 West Penn MLS
- 2017-01-03 Delisted — West Penn MLS
- 2004-03-12 Sold (Public Records) $17,574 Public Records
- 1993-10-05 Sold (Public Records) $38,000 Public Records
- 1989-03-01 Sold (Public Records) $16,500 Public Records
Property tax history
+2.5%/yrLatest (2026): $3,696 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…