CashFlowRE
Sign in Sign up
839 Mclaughlin Run Rd
B+ Composite 78.09
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

839 Mclaughlin Run Rd · Bridgeville, PA 15017
4 bd · 2.0 ba · 1,392 sqft · SingleFamily public records · 16 Days on market
Built 1920 4,795 sqft lot Est $267k · 40% under

🖨 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

OPEN CONCEPT KITCHENUPDATED KITCHENUPDATED FULL BATHNEW WINDOWSUPDATED HVACBACK PATIO REDONE

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

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 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.
Recommended offer $157,501 (1.5% below list)

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
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

5-year hold
IRR
31.4%
Equity multiple
2.32×
Total profit
$58,983
Equity at exit
$23,842
10-year hold
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
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

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

Break-even rent $1,606
Max offer price $159,900
Occupancy floor 55%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $159,900 Active 16 DOM
  2. 2026-06-17
    days on market $159,900 Active 15 DOM
  3. 2026-06-16
    days on market $159,900 Active 14 DOM
  4. 2026-06-15
    days on market $159,900 Active 13 DOM
  5. 2026-06-13
    days on market $159,900 Active 11 DOM
  6. 2026-06-09
    days on market $159,900 Active 7 DOM
  7. 2026-06-08
    days on market $159,900 Active 6 DOM
  8. 2026-06-07
    days on market $159,900 Active 5 DOM
  9. 2026-06-05
    days on market $159,900 Active 2 DOM
  10. 2026-06-03
    pricestatusdays on marketlisting id $159,900 Active 1 DOM
  11. 2026-06-01
    days on market $150,000 Contingent 338 DOM
  12. 2026-05-31
    days on market $150,000 Contingent 337 DOM
  13. 2025-12-22
    historical Contingent
  14. 2025-11-03
    price $150,000
  15. 2025-09-16
    price $155,000
  16. 2025-08-05
    price $159,000
  17. 2025-07-16
    price $162,000
  18. 2025-06-28
    listed $170,000 Active
  19. 2021-02-16
    soldstatus $32,000
  20. 2017-07-19
    soldstatus $42,500
  21. 2017-07-13
    soldstatus $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

  22. 2017-04-07
    historical 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

  23. 2017-03-30
    price $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

  24. 2017-01-05
    status 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

  25. 2017-01-04
    listed $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

  26. 2017-01-03
    historical 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

  27. 2004-03-12
    soldstatus $17,574
  28. 1993-10-05
    soldstatus $38,000
  29. 1989-03-01
    soldstatus $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
combined federal + state — saved on this device
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

Amenities A Commute F Cost of living A+ Crime B Employment C- Housing A+ Health & safety B- User ratings B+

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
26.8% rent · 73.2% 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

Price history

+809.1% since first listed
17 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%/yr

Latest (2026): $3,696 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…