CashFlowRE
Sign in Sign up
8298 Ohio River Blvd
C Composite 59.65
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 +17.9/30.0
  • ARV discount +15.0/15.0
  • Schools +5.8/10.0
  • DSCR +5.6/10.0
  • 1% rule +4.9/10.0
  • Livability +4.2/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

8298 Ohio River Blvd · Emsworth, PA 15202
3 bd · 1.5 ba · 1,465 sqft · SingleFamily public records · 122 Days on market
Built 1912 2,500 sqft lot Est $251k · 38% under ↓ 33% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 8298 Ohio River Boulevard. This charming, well-maintained, 2-story home which includes 2 lots is waiting for you. This home is just minutes from 2 Interstates and many of the amenities that the area has to offer. It is a short distance to several community parks, local shopping, grocery stores, restaurants, sporting events, and places of worship. The house is a short walk away from 2 different routes of public transportation. There are also 2 covered parking spaces behind the house. Enjoy time in the private back yard, and the charm of this early 1900’s home. Also, you can spend time in the house addition which includes a large, sunken family room and spiral staircase to a loft area.

Key facts

  • House addition
  • Private back yard
  • Sliding glass doors

Tags

2 LOTSPRIVATE BACK YARDHOUSE ADDITIONLARGE SUNKEN FAMILY ROOMSPIRAL STAIRCASESLIDING GLASS DOORS

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 $155k.

Deal economics

  • At list price, monthly cash flow is $131 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $154k (0.9% below list).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 83/100 on livability (#117 in PA, #909 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, cost of living A+; Watch: health & safety D, amenities F.
  • Avonworth SD (suburban): math 56% / reading 73% proficiency, ranked #39 of 539 in PA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 10% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+5.2%/yr); 80 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 122 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: built in 1912 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 122 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1912 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-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?
  6. 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.
  7. 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.
  8. 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
0.99%
Cap rate
7.31%
Cash-on-cash
3.63%
DSCR
1.16
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$250,515
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8298 Ohio River Blvd 0.00mi 3/1.5 1,465 (0%) 1mo $144,300 $98 100
223 Hazelwood Ave 0.17mi 2/1.5 (-1) 1,480 (+1%) 0mo $155,000 $105 85
167 Orchard Ave 0.21mi 3/1.5 1,530 (+4%) 1mo $287,000 $188 82
217 Pennsylvania Ave 0.16mi 3/2.0 1,515 (+3%) 4mo $242,000 $160 81
172 Orchard Ave 0.23mi 3/1.5 1,500 (+2%) 18mo $305,000 $203 70
251 Allison Ave 0.25mi 3/2.0 1,638 (+12%) 2mo $280,000 $171 65
331 Eicher Rd 0.43mi 3/1.5 1,295 (-12%) 7mo $265,000 $205 55
83 Gibson St 0.60mi 3/2.0 1,360 (-7%) 4mo $185,500 $136 55
259 Allison Ave 0.27mi 3/2.0 1,247 (-15%) 10mo $241,000 $193 52
75 Courtney St 0.62mi 3/1.0 1,575 (+8%) 9mo $185,000 $117 49
461 Eicher Rd 0.61mi 4/1.5 (+1) 1,274 (-13%) 5mo $247,000 $194 40
7536 Perrysville Ave 0.74mi 3/2.0 1,600 (+9%) 18mo $262,500 $164 32

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 · 5.16% rent growth · sell at horizon

5-year hold
IRR
-8.2%
Equity multiple
0.69×
Total profit
$-13,309
Equity at exit
$23,111
10-year hold
IRR
4.0%
Equity multiple
1.32×
Total profit
$13,934
Equity at exit
$13,402

Cash invested: $43,400 (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 15202

Home prices YoY
-30.2%
Rents YoY
5.2%
Active inventory
80
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,536 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$205 /mo · $2,457/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$131

Break-even live

Break-even rent $1,370
Max offer price $155,000
Occupancy floor 86%

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
$38,750
Closing costs
$4,650
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5 Memorial Dr Emsworth, PA 1.0–2.0 1.0 810 $1,295 $1.60 43d 1 0.67mi

Listing history 11 events

  1. 2026-03-12
    status Pending
  2. 2026-03-01
    status Active
  3. 2026-02-19
    historical Contingent
  4. 2025-11-09
    listed $155,000 Active
  5. 2025-11-08
    historical Expired 709-char remark
    Show marketing remark (709 chars)

    Welcome to 8298 Ohio River Boulevard. This charming, well-maintained, 2-story home which includes 2 lots is waiting for you. This home is just minutes from 2 Interstates and many of the amenities that the area has to offer. It is a short distance to several community parks, local shopping, grocery stores, restaurants, sporting events, and places of worship. The house is a short walk away from 2 different routes of public transportation. There are also 2 covered parking spaces behind the house. Enjoy time in the private back yard, and the charm of this early 1900’s home. Also, you can spend time in the house addition which includes a large, sunken family room and spiral staircase to a loft area.

  6. 2025-10-26
    price $160,000 709-char remark
    Show marketing remark (709 chars)

    Welcome to 8298 Ohio River Boulevard. This charming, well-maintained, 2-story home which includes 2 lots is waiting for you. This home is just minutes from 2 Interstates and many of the amenities that the area has to offer. It is a short distance to several community parks, local shopping, grocery stores, restaurants, sporting events, and places of worship. The house is a short walk away from 2 different routes of public transportation. There are also 2 covered parking spaces behind the house. Enjoy time in the private back yard, and the charm of this early 1900’s home. Also, you can spend time in the house addition which includes a large, sunken family room and spiral staircase to a loft area.

  7. 2025-08-30
    price $170,000 709-char remark
    Show marketing remark (709 chars)

    Welcome to 8298 Ohio River Boulevard. This charming, well-maintained, 2-story home which includes 2 lots is waiting for you. This home is just minutes from 2 Interstates and many of the amenities that the area has to offer. It is a short distance to several community parks, local shopping, grocery stores, restaurants, sporting events, and places of worship. The house is a short walk away from 2 different routes of public transportation. There are also 2 covered parking spaces behind the house. Enjoy time in the private back yard, and the charm of this early 1900’s home. Also, you can spend time in the house addition which includes a large, sunken family room and spiral staircase to a loft area.

  8. 2025-05-27
    price $189,000 709-char remark
    Show marketing remark (709 chars)

    Welcome to 8298 Ohio River Boulevard. This charming, well-maintained, 2-story home which includes 2 lots is waiting for you. This home is just minutes from 2 Interstates and many of the amenities that the area has to offer. It is a short distance to several community parks, local shopping, grocery stores, restaurants, sporting events, and places of worship. The house is a short walk away from 2 different routes of public transportation. There are also 2 covered parking spaces behind the house. Enjoy time in the private back yard, and the charm of this early 1900’s home. Also, you can spend time in the house addition which includes a large, sunken family room and spiral staircase to a loft area.

  9. 2025-04-14
    price $199,000 709-char remark
    Show marketing remark (709 chars)

    Welcome to 8298 Ohio River Boulevard. This charming, well-maintained, 2-story home which includes 2 lots is waiting for you. This home is just minutes from 2 Interstates and many of the amenities that the area has to offer. It is a short distance to several community parks, local shopping, grocery stores, restaurants, sporting events, and places of worship. The house is a short walk away from 2 different routes of public transportation. There are also 2 covered parking spaces behind the house. Enjoy time in the private back yard, and the charm of this early 1900’s home. Also, you can spend time in the house addition which includes a large, sunken family room and spiral staircase to a loft area.

  10. 2025-02-14
    price $210,000 709-char remark
    Show marketing remark (709 chars)

    Welcome to 8298 Ohio River Boulevard. This charming, well-maintained, 2-story home which includes 2 lots is waiting for you. This home is just minutes from 2 Interstates and many of the amenities that the area has to offer. It is a short distance to several community parks, local shopping, grocery stores, restaurants, sporting events, and places of worship. The house is a short walk away from 2 different routes of public transportation. There are also 2 covered parking spaces behind the house. Enjoy time in the private back yard, and the charm of this early 1900’s home. Also, you can spend time in the house addition which includes a large, sunken family room and spiral staircase to a loft area.

  11. 2024-11-09
    listed $230,000 Active 709-char remark
    Show marketing remark (709 chars)

    Welcome to 8298 Ohio River Boulevard. This charming, well-maintained, 2-story home which includes 2 lots is waiting for you. This home is just minutes from 2 Interstates and many of the amenities that the area has to offer. It is a short distance to several community parks, local shopping, grocery stores, restaurants, sporting events, and places of worship. The house is a short walk away from 2 different routes of public transportation. There are also 2 covered parking spaces behind the house. Enjoy time in the private back yard, and the charm of this early 1900’s home. Also, you can spend time in the house addition which includes a large, sunken family room and spiral staircase to a loft area.

ⓘ 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
$2,457 · $205/mo
Projected year-2 tax
$2,457 · $205/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 ≥97°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$18,434
− Mortgage interest
−$8,682
− Property taxes
−$2,457
− Insurance
−$775
− Repairs & maintenance
−$1,475
− Management
−$1,475
− Depreciation
−$4,509
Taxable loss
−$939
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$225
After-tax cash flow
$1,802/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
Avonworth SD
NCES district ID
4202820
Math proficiency
56% ▼ -7.00%
Reading proficiency
73% ▼ -7.00%
Median HH income
$79,063
Composite
57.52/100
National rank
#1068
State rank
#39 of 539 in PA

Livability — Emsworth

Score
83/100
State rank
#117
US rank
#909

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Emsworth, PA
County
Allegheny County · 1,022,028 people
Metro
Pittsburgh, PA
Population (ZIP)
19,564
Household income
$68,287
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
952.0

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 (83%)
Race & ethnicity
White 83% Black 9% Two or more races 5% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 6% Italian 2% Lithuanian 2%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Other Indo-European 1% 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
▼ -118.40%
Current HPI
274.1929
Rent YoY
▲ 5.16%
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

-32.6% since first listed
11 events — show timeline
  • 2026-03-12 Pending West Penn MLS
  • 2026-03-01 Relisted West Penn MLS
  • 2026-02-19 Contingent West Penn MLS
  • 2025-11-09 Listed $155,000 West Penn MLS
  • 2025-11-08 Delisted West Penn MLS
  • 2025-10-26 Price Changed $160,000 West Penn MLS
  • 2025-08-30 Price Changed $170,000 West Penn MLS
  • 2025-05-27 Price Changed $189,000 West Penn MLS
  • 2025-04-14 Price Changed $199,000 West Penn MLS
  • 2025-02-14 Price Changed $210,000 West Penn MLS
  • 2024-11-09 Listed $230,000 West Penn MLS

Property tax history

+2.4%/yr

Latest (2026): $2,457 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…