CashFlowRE
Sign in Sign up
660 Valemont Dr
C Composite 57.53
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 +21.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$165,000

660 Valemont Dr · Penn Hills, PA 15147
3 bd · 2.0 ba · 1,200 sqft · SingleFamily public records · 1 Days on market
Built 1955 10,445 sqft lot Est $199k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well Maintained Cape Cod on Quiet Dead End Street. Move In Ready!!! Awesome Eat-In-Kitchen with Twin Sinks, Nice Counters, & Custom Built Cabinetry. Tile Flooring. Updated Bath. Well Insulated Plastered Walls. Custom-Built Woodwork Thoughout. Hardwood Floors Under Carpet. Comfy Front Porch & Rear Deck. Beautiful Slated Entry. Bright Newly Painted Full Basement with High Ceiling. Ample Parking Spaces in Back. Home Warranty Included!!!

Key facts

  • 0.24 acre lot
  • Garage
  • Built 1955

Property features AI

Exterior

  • Parking: Attached garage; Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story; Resale property
  • Construction: Brick construction; Asphalt roof

Interior

  • Kitchen: Dishwasher; Microwave; Stove; Refrigerator; Some gas appliances
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Gas heating
  • Interior features: Basement; Window screens
  • 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 3-bed/2.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $235 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).

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; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 8d on market — plan ~1-2 weeks tenant-placement turnaround); 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 12y 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.
  • Current owner paid $61k; list at $165k implies a 170% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $165,000

Questions for the listing agent

  1. Built in 1955 — 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
1.06%
Cap rate
8.00%
Cash-on-cash
6.10%
DSCR
1.27
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$199,200
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
620 Sara Ln 0.12mi 3/2.0 1,232 (+3%) 2mo $205,000 $166 88
863 Hamil Rd 0.23mi 3/2.0 1,224 (+2%) 8mo $169,000 $138 80
168 Lois Dr 0.45mi 3/2.0 1,224 (+2%) 2mo $249,900 $204 74
237 Northmont Dr 0.25mi 3/1.5 1,118 (-7%) 9mo $183,000 $164 68
127 Greenview Dr 0.33mi 4/2.0 (+1) 1,224 (+2%) 11mo $242,000 $198 67
138 Glenhurst Dr 0.32mi 3/2.0 1,318 (+10%) 5mo $210,000 $159 65
125 Glenhurst Dr 0.32mi 3/2.0 1,346 (+12%) 1mo $240,501 $179 64
624 Elm Dr 0.39mi 2/1.0 (-1) 1,296 (+8%) 1mo $114,000 $88 59
107 Agate Dr 0.40mi 3/2.5 1,324 (+10%) 6mo $220,000 $166 57
559 Hamil Rd 0.54mi 3/1.0 1,056 (-12%) 2mo $174,900 $166 49
819 8th St 0.71mi 3/1.0 1,125 (-6%) 5mo $169,000 $150 49
669 Idaho Ave 0.55mi 3/2.0 1,346 (+12%) 11mo $200,000 $149 45

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
-6.9%
Equity multiple
0.75×
Total profit
$-11,738
Equity at exit
$24,602
10-year hold
IRR
2.8%
Equity multiple
1.20×
Total profit
$9,176
Equity at exit
$14,266

Cash invested: $46,200 (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
7.9×

Monthly cashflow live

Estimated rent
$1,748 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$212 /mo · $2,541/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$235

Break-even live

Break-even rent $1,450
Max offer price $165,000
Occupancy floor 82%

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
$41,250
Closing costs
$4,950
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
624 Elm Dr Verona, PA 3.0 1.0 1296 $1,600 $1.23 2d 1 0.42mi
724 7th St Verona, PA 2.0 2.0 1157 $1,899 $1.64 7d 1 0.74mi
1666 Relative Dr Verona, PA 2.0–3.0 1.0–1.5 1255 $1,499 $1.19 1d 3 1.01mi
149 Parkwood Dr Verona, PA 3.0 1.0 1085 $1,500 $1.38 43d 1 1.01mi
6184 Poketa Rd Verona, PA 3.0 2.0 1325 $1,750 $1.32 3d 1 1.28mi
635 Valley St Oakmont, PA 3.0 2.0 1320 $2,100 $1.59 1d 1 1.30mi
635 Valley St Oakmont, PA 3.0 2.0 1320 $2,100 $1.59 7d 1 1.30mi
635 Valley St Unit NA Oakmont, PA 3.0 2.0 1320 $2,000 $1.52 10d 1 1.30mi
635 Valley St Oakmont, PA 3.0 2.0 1320 $2,100 $1.59 14d 1 1.30mi
6388 Saltsburg Rd Pittsburgh, PA 2.0 1.5 875 $1,300 $1.49 3d 1 1.35mi
6703 W Barivista Dr Verona, PA 3.0 2.0 1100 $1,399 $1.27 4d 1 1.43mi
225 Alcoma Blvd Penn Hills, PA 1.0–2.0 1.0–2.5 834 $1,075 $1.29 43d 1 1.44mi
1911 Nash Ave Pittsburgh, PA 3.0 1.5 910 $1,595 $1.75 43d 1 1.49mi

Listing history 2 events

  1. 2026-06-19
    remarks 450-char remark
  2. 2026-06-19
    listed $165,000 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
$2,541 · $212/mo
Projected year-2 tax
$2,574 · $214/mo
Expected delta
+$33/yr (+$3/mo · 1.3%)

ⓘ 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 6 d/yr ≥96°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$20,974
− Mortgage interest
−$9,243
− Property taxes
−$2,541
− Insurance
−$825
− Repairs & maintenance
−$1,678
− Management
−$1,678
− Depreciation
−$4,800
Taxable income
$210
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$50
After-tax cash flow
$2,770/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

+112.9% since first listed
7 events — show timeline
  • 2026-06-19 Relisted West Penn MLS
  • 2026-06-16 Listed $165,000 West Penn MLS
  • 2015-04-14 Sold (Public Records) $61,000 Public Records
  • 2015-04-13 Price Changed $61,000 West Penn MLS
  • 2015-04-09 Price Changed $77,500 West Penn MLS
  • 2015-04-09 Sold (MLS) $61,000 West Penn MLS
  • 2014-09-08 Listed $77,500 West Penn MLS

Property tax history

+2.0%/yr

Latest (2026): $2,541 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…