CashFlowRE
Sign in Sign up
9215 Vantine St
C Composite 57.74
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 +12.8/15.0
  • DSCR +6.7/10.0
  • 1% rule +6.0/10.0
  • Rent growth +4.4/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$140,000

9215 Vantine St · Penn Hills, PA 15235
3 bd · 1.0 ba · 1,314 sqft · SingleFamily public records · 35 Days on market
Built 1936 5,998 sqft lot $107/sqft · 12% below area Est $159k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well maintained three bedroom home located in Penn Hills. Walk into hard wood flooring living room as you enter through a spacious, covered, front porch. Huge kitchen with additional eat-in space or storage space. Spacious master bedroom. Full bathroom on main level. Newer roof and furnace, updated electrical panel. Completely flat backyard with a patio space. One car integral garage with a driveway and additional parking pad that can park an additional three cars. Walking distance to bus stop and amenities.

Key facts

  • Fresh paint
  • Remodeled kitchen
  • Refreshed bathroom

Tags

REMODELED KITCHENUPDATED FLOORINGFRESH PAINTREFRESHED BATHROOMSPACIOUS BEDROOMSCONVENIENTLY LOCATED

Property features AI

Exterior

  • Parking: Built-in parking; Attached garage
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Resale property
  • Construction: Brick construction; Asphalt roof
  • Exterior features: Public transportation access

Interior

  • Kitchen: Stove; Refrigerator
  • Bedrooms: Bedroom 2; Bedroom 3
  • Flooring: Vinyl; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: Walk-up basement; Fireplace (1)
  • 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/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $201 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.

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: Rents rising fast (+7.6%/yr); 129 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 7.6% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 17y 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 $4k; list at $140k implies a 3633% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1936 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,800 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1936 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.10%
Cap rate
8.02%
Cash-on-cash
6.16%
DSCR
1.27
GRM
7.6

CMA / ARV

ARV (median comp)
$158,624
List price
$140,000
Delta
-11.74%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
108 Lavern St 0.05mi 3/1.5 1,176 (-10%) 4mo $175,000 $149 75
2036 Sampson St 0.25mi 3/2.0 1,218 (-7%) 1mo $162,000 $133 72
711 Gaywood Dr 0.45mi 3/1.5 1,264 (-4%) 2mo $242,000 $191 69
139 Howard St 0.17mi 3/1.0 1,160 (-12%) 5mo $105,000 $91 68
9611 Emerson St 0.15mi 3/1.0 1,120 (-15%) 1mo $75,000 $67 68
162 Conestoga Rd 0.26mi 3/2.0 1,435 (+9%) 4mo $185,500 $129 65
3012 Crab Hollow Rd 0.44mi 3/2.0 1,372 (+4%) 4mo $131,000 $95 65
202 Duffield Ave 0.59mi 2/1.5 (-1) 1,350 (+3%) 2mo $145,000 $107 59
812 Parkway Ave 0.72mi 2/1.5 (-1) 1,269 (-3%) 2mo $180,000 $142 52
310 Mccutcheon Ln 0.52mi 3/2.0 1,163 (-12%) 5mo $70,000 $60 48
35 Verona Rd 0.39mi 2/1.0 (-1) 1,122 (-15%) 5mo $24,900 $22 48
2339 Collins Rd 0.70mi 3/2.0 1,468 (+12%) 3mo $257,000 $175 42

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 · 7.63% rent growth · sell at horizon

5-year hold
IRR
-1.5%
Equity multiple
0.94×
Total profit
$-2,303
Equity at exit
$20,874
10-year hold
IRR
12.8%
Equity multiple
2.24×
Total profit
$48,661
Equity at exit
$12,105

Cash invested: $39,200 (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 15235

Home prices YoY
-34.1%
Rents YoY
7.6%
Active inventory
129
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,542 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$224 /mo · $2,694/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$324
Net cashflow
$201

Break-even live

Break-even rent $1,287
Max offer price $140,000
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
$35,000
Closing costs
$4,200
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
185 Howard St Pittsburgh, PA 2.0 1.0 1000 $1,250 $1.25 44d 1 0.19mi
3005 Laketon Rd Pittsburgh, PA 3.0 1.0 1100 $1,295 $1.18 14d 1 0.45mi
648 Southern Ave Penn Hills, PA 3.0 1.0 1100 $1,600 $1.45 7d 1 0.51mi
8918 Frankstown Rd Pittsburgh, PA 3.0 1.0 1400 $1,907 $1.36 14d 1 0.52mi
610 Churchill Ave Pittsburgh, PA 3.0 1.0 1100 $1,395 $1.27 2d 1 0.54mi
10135 Pearl Rd Pittsburgh, PA 3.0 2.0 1163 $1,450 $1.25 24d 1 0.61mi
103 Grove Rd Verona, PA 3.0 1.5 1460 $1,450 $0.99 12d 1 0.62mi
216 Grove Rd Verona, PA 3.0 1.0 1165 $1,550 $1.33 44d 1 0.69mi
8606 Westwood Rd Pittsburgh, PA 4.0 1.0 1596 $1,425 $0.89 44d 1 0.78mi
2031 Chalfant St Pittsburgh, PA 3.0 1.5 1150 $1,950 $1.70 44d 1 0.78mi
8612 Oakcrest Rd Pittsburgh, PA 2.0 1.0 1218 $1,450 $1.19 24d 1 0.82mi
62 Melvin Ct Penn Hills Township, PA 1.0–2.0 1.0 825 $1,549 $1.88 7d 2 0.88mi
457 Elias Dr #445 Pittsburgh, PA 2.0 1.0 888 $1,200 $1.35 17d 1 0.95mi
314 Penn Vista Dr Pittsburgh, PA 2.0 1.0 1150 $1,250 $1.09 44d 1 0.96mi
1962 McNary Blvd Pittsburgh, PA 3.0 1.0 1517 $1,545 $1.02 7d 1 0.97mi
251 Selvin Dr Verona, PA 3.0 1.0 1320 $1,295 $0.98 3d 1 1.04mi
641 Penny Dr Pittsburgh, PA 3.0 1.5 1199 $1,525 $1.27 14d 1 1.06mi
131 Jacob Dr Pittsburgh, PA 3.0 1.0 1144 $2,300 $2.01 2d 1 1.08mi
273 Bramble St Verona, PA 3.0 1.5 1076 $1,720 $1.60 4d 1 1.10mi
1713-1715 Clark St Unit 79-1804C Pittsburgh, PA 2.0 1.0 972 $1,200 $1.23 4d 1 1.13mi
124 Dauntless Dr Pittsburgh, PA 3.0 1.0 1100 $1,395 $1.27 24d 1 1.13mi
8075 Chaske St Verona, PA 3.0 1.5 1092 $1,425 $1.30 7d 1 1.17mi
7534 Penn Bridge Ct Pittsburgh, PA 2.0 2.0 1259 $1,750 $1.39 44d 1 1.23mi
1250 Blackadore Ave Pittsburgh, PA 3.0 1.0 1440 $1,750 $1.22 24d 1 1.28mi
1515 Penn Ave Wilkinsburg, PA 2.0 2.0 1012 $1,100 $1.09 44d 1 1.37mi
7215 Beacon Hill Dr Pittsburgh, PA 2.0 2.0 1259 $1,795 $1.43 4d 1 1.38mi
11843 Joan Dr Pittsburgh, PA 3.0 1.0 1144 $1,500 $1.31 4d 1 1.45mi
209 Briarwood Dr Pittsburgh, PA 3.0 2.0 1080 $1,500 $1.39 24d 1 1.46mi
1526 Edwards St Verona, PA 3.0 1.0 1296 $1,730 $1.33 44d 1 1.46mi

Listing history 23 events

  1. 2026-06-18
    days on market $140,000 Active 35 DOM
  2. 2026-06-17
    days on market $140,000 Active 34 DOM
  3. 2026-06-16
    days on market $140,000 Active 33 DOM
  4. 2026-06-15
    days on market $140,000 Active 32 DOM
  5. 2026-06-13
    days on market $140,000 Active 30 DOM
  6. 2026-06-13
    days on market $140,000 Active 29 DOM
  7. 2026-06-09
    days on market $140,000 Active 26 DOM
  8. 2026-06-08
    days on market $140,000 Active 25 DOM
  9. 2026-06-07
    days on market $140,000 Active 24 DOM
  10. 2026-06-05
    days on market $140,000 Active 21 DOM
  11. 2026-06-03
    days on market $140,000 Active 20 DOM
  12. 2026-06-02
    days on market $140,000 Active 19 DOM
  13. 2026-06-01
    days on market $140,000 Active 18 DOM
  14. 2026-06-01
    status $140,000 Active 17 DOM
  15. 2026-05-31
    days on market $140,000 Contingent 17 DOM
  16. 2026-05-14
    listed $140,000 Active 899-char remark
  17. 2026-04-08
    historical Expired 513-char remark
    Show marketing remark (513 chars)

    Well maintained three bedroom home located in Penn Hills. Walk into hard wood flooring living room as you enter through a spacious, covered, front porch. Huge kitchen with additional eat-in space or storage space. Spacious master bedroom. Full bathroom on main level. Newer roof and furnace, updated electrical panel. Completely flat backyard with a patio space. One car integral garage with a driveway and additional parking pad that can park an additional three cars. Walking distance to bus stop and amenities.

  18. 2025-10-30
    listed $120,000 Active 513-char remark
    Show marketing remark (513 chars)

    Well maintained three bedroom home located in Penn Hills. Walk into hard wood flooring living room as you enter through a spacious, covered, front porch. Huge kitchen with additional eat-in space or storage space. Spacious master bedroom. Full bathroom on main level. Newer roof and furnace, updated electrical panel. Completely flat backyard with a patio space. One car integral garage with a driveway and additional parking pad that can park an additional three cars. Walking distance to bus stop and amenities.

  19. 2009-04-27
    price $14,900
    Show marketing remark (176 chars)

    Sold as is. Buyer resp for all permits, tests & insps. LA to hold hand money. Taxes & lot size est. www. DarliWalker.com for offer instructions. REFER TO ADDENDUM T

  20. 2009-04-27
    soldstatus $3,750
    Show marketing remark (176 chars)

    Sold as is. Buyer resp for all permits, tests & insps. LA to hold hand money. Taxes & lot size est. www. DarliWalker.com for offer instructions. REFER TO ADDENDUM T

  21. 2009-03-18
    listed $3,750
    Show marketing remark (176 chars)

    Sold as is. Buyer resp for all permits, tests & insps. LA to hold hand money. Taxes & lot size est. www. DarliWalker.com for offer instructions. REFER TO ADDENDUM T

  22. 2008-10-30
    soldstatus $7,961
  23. 1991-11-20
    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
$2,694 · $224/mo
Projected year-2 tax
$2,694 · $224/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 3/10 Moderate 6 d/yr ≥96°F today · 14 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
$18,503
− Mortgage interest
−$7,842
− Property taxes
−$2,694
− Insurance
−$700
− Repairs & maintenance
−$1,480
− Management
−$1,480
− Depreciation
−$4,073
Taxable income
$234
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$56
After-tax cash flow
$2,357/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)
33,951
Household income
$67,240
Rent vs Own
25.2% rent · 74.8% own
Severe rent burden
955.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 51% Black 40% Two or more races 7% Hispanic / Latino 2%
Common ancestry
Romanian 5% Serbian 2% Slovak 1%
Foreign-born
4% · Canada
Languages at home
97% English-only · Other Indo-European 1% Spanish 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
▼ -121.68%
Current HPI
235.4861
Rent YoY
▲ 7.63%
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

+748.5% since first listed
10 events — show timeline
  • 2026-05-31 Relisted West Penn MLS
  • 2026-05-22 Contingent West Penn MLS
  • 2026-05-14 Listed $140,000 West Penn MLS
  • 2026-04-08 Delisted West Penn MLS
  • 2025-10-30 Listed $120,000 West Penn MLS
  • 2009-04-27 Sold (MLS) $3,750 West Penn MLS
  • 2009-04-27 Price Changed $14,900 West Penn MLS
  • 2009-03-18 Listed $3,750 West Penn MLS
  • 2008-10-30 Sold (Public Records) $7,961 Public Records
  • 1991-11-20 Sold (Public Records) $16,500 Public Records

Property tax history

+2.5%/yr

Latest (2026): $2,694 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…