CashFlowRE
Sign in Sign up
534 Clifton Ave
B Composite 73.89
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 +28.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

534 Clifton Ave · Glenshaw, PA 15116
3 bd · 1.5 ba · 1,131 sqft · SingleFamily public records · 5 Days on market
Built 1960 9,718 sqft lot Est $256k · 49% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits at 534 Clifton Avenue in the heart of Glenshaw. This solid brick home is full of character and ready for your personal touch. Features include original hardwood floors, and timeless craftsmanship throughout. Situated on a generous approximately 1/4-acre lot, the property offers plenty of outdoor space for gardening, entertaining, or future enhancements. Located in an established neighborhood known for its convenient location and community feel, this home presents an excellent opportunity for homeowners, investors, or anyone looking to build equity. Bring your vision and unlock the potential this charming property has to offer!

Key facts

  • Convenient location
  • 9,718 sq ft lot
  • Garage

Tags

ORIGINAL HARDWOOD FLOORSTIMELESS CRAFTSMANSHIPOUTDOOR SPACE FOR GARDENINGESTABLISHED NEIGHBORHOODCONVENIENT LOCATION

Property features AI

Exterior

  • Parking: Attached garage (1 parking space)
  • Utilities: Gas heating (baseboard)
  • Home design: Single-story home; Brick construction; Asphalt roof; Resale property
  • Construction: Brick construction; Asphalt roof
  • Exterior features: Public transportation access nearby; Lot approximately 57x162

Interior

  • Kitchen: Kitchen on the main level (approx. 9x9)
  • Bedrooms: Bedroom (Main): two bedrooms on the main level (approx. 11x10 and 10x12); Additional bedroom-sized room on the main level (approx. 13x10)
  • Flooring: Hardwood floors
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Gas baseboard heating
  • Interior features: Decorative fireplace; Unfinished walk-out basement; Hardwood flooring; 7 total rooms

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/1.5-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $406 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Cap rate 10.0% vs local median 4.0% in Glenshaw — 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 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.
  • Shaler Area SD (suburban): math 36% / reading 59% proficiency, ranked #208 of 539 in PA (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 34 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $129,900

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. 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?
  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 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
1.30%
Cap rate
10.05%
Cash-on-cash
13.41%
DSCR
1.60
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$255,606
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
512 Clifton Ave 0.11mi 3/1.5 1,120 (-1%) 23mo $232,000 $207 74
1600 Mount Royal Blvd 0.58mi 3/1.0 1,116 (-1%) 1mo $280,000 $251 68
101 E Genessee St 0.60mi 3/1.5 1,102 (-3%) 8mo $175,000 $159 61
119 Cherrywood Dr 0.56mi 3/2.0 1,132 (+0%) 17mo $245,000 $216 57
1411 N Spring 0.69mi 3/2.0 1,152 (+2%) 9mo $291,600 $253 56
109 E Genessee St 0.57mi 3/1.5 1,264 (+12%) 3mo $217,000 $172 51
715 Moonstone Dr 0.74mi 3/2.0 1,230 (+9%) 1mo $309,000 $251 48
819 Rosemont Ave 0.69mi 2/1.0 (-1) 1,200 (+6%) 7mo $245,653 $205 45
656 Edgecliff Ave 0.62mi 2/1.5 (-1) 1,070 (-5%) 15mo $165,000 $154 45
1125 Mount Royal Blvd 0.60mi 2/2.0 (-1) 1,062 (-6%) 14mo $239,500 $226 44
108 E Littlewood St 0.65mi 3/1.5 1,260 (+11%) 14mo $305,000 $242 39
107 Braun St 0.64mi 2/2.0 (-1) 1,260 (+11%) 10mo $285,000 $226 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
3.5%
Equity multiple
1.13×
Total profit
$4,877
Equity at exit
$19,369
10-year hold
IRR
13.0%
Equity multiple
2.04×
Total profit
$37,750
Equity at exit
$11,231

Cash invested: $36,372 (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 15116

Home prices YoY
-32.7%
Active inventory
34
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,686 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$190 /mo · $2,284/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$406

Break-even live

Break-even rent $1,172
Max offer price $129,900
Occupancy floor 71%

Sensitivity live

Price -10% $480 -5% $443 +0% $406 +5% $370 +10% $333
Rent -10% $273 -5% $340 +0% $406 +5% $473 +10% $540
Rate -1.0pp $472 -0.5pp $439 base $406 +0.5pp $373 +1.0pp $338

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
$32,475
Closing costs
$3,897
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
629 Glen Malcolm Dr Glenshaw, PA 1.0–2.0 1.0 815 $1,350 $1.66 25d 1 0.49mi
800 Flint Rd Allison Park, PA 3.0 1.5 994 $2,060 $2.07 5d 1 0.68mi
20 Beyrleye Ave Pittsburgh, PA 3.0 2.0 1100 $1,350 $1.23 25d 1 1.11mi
14 Bethany Dr Unit A Pittsburgh, PA 2.0 1.5 1032 $1,650 $1.60 45d 1 1.39mi
621 Butler St Unit BS Pittsburgh, PA 2.0 1.0 1000 $995 $0.99 45d 1 1.47mi
359 Dorseyville Rd Pittsburgh, PA 3.0 2.0 1198 $2,850 $2.38 3d 1 1.48mi

Listing history 4 events

  1. 2026-06-21
    days on market $129,900 Active 5 DOM
  2. 2026-06-18
    days on market $129,900 Active 2 DOM
  3. 2026-06-16
    remarks 653-char remark
  4. 2026-06-16
    listed $129,900 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
$2,284 · $190/mo
Projected year-2 tax
$2,284 · $190/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 4/10 Moderate 7 d/yr ≥98°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$20,234
− Mortgage interest
−$7,276
− Property taxes
−$2,284
− Insurance
−$650
− Repairs & maintenance
−$1,619
− Management
−$1,619
− Depreciation
−$3,779
Taxable income
$3,008
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$722
After-tax cash flow
$4,155/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
Shaler Area SD
NCES district ID
4221200
Math proficiency
36% ▼ -16.00%
Reading proficiency
59% ▼ -15.00%
Median HH income
$57,411
Composite
41.33/100
National rank
#3506
State rank
#208 of 539 in PA

Livability — Glenshaw

Score
75/100
State rank
#427
US rank
#3894

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glenshaw, PA
Population (ZIP)
14,294

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 (93%)
Race & ethnicity
White 93% Two or more races 4% Asian 1%
Common ancestry
Romanian 9% Italian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Other Indo-European 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
▼ -128.02%
Current HPI
263.6997
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

1 event — show timeline
  • 2026-06-16 Listed $129,900 West Penn MLS

Property tax history

+2.0%/yr

Latest (2026): $2,284 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…