CashFlowRE
Sign in Sign up
414 Sylvania Dr
D Composite 41.57
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +7.3/30.0
  • Schools +5.2/10.0
  • Livability +4.6/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • DSCR +1.5/10.0
  • Appreciation +0.0/10.0

$250,000

414 Sylvania Dr · West View, PA 15229
3 bd · 1.5 ba · 1,305 sqft · SingleFamily public records · 70 Days on market
Built 1955 9,861 sqft lot $192/sqft · 21% below area Est $317k · 21% under

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

Listing remarks MLS

A diamond in the rough located in North Hills estates. Featuring 3 bedrooms, 1 1/2 baths, hard wood floors, wrought iron details, spacious rear screened in porch, wrap around deck, built in storage, walk out game room and so much more. Imagine putting your hard work and love into this home. You will be thrilled with the results. North Hills Estates Civic Association-Voluntary $40 year. Includes weekly food trucks, Easter Egg Hunt, Ice Cream Social, Block Party, Adult Mixer, Halloween Parade & Light up Night with Santa. Minutes to Rt 19, I279 and downtown Pittsburgh. Not FHA or VA friendly

Key facts

  • Hard wood floors
  • Wrought iron details
  • Built in storage

Tags

HARD WOOD FLOORSWROUGHT IRON DETAILSWRAP AROUND DECKBUILT IN STORAGEWALK OUT GAME ROOM

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-334 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $191k (23.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (26.4% below list).
  • Recommended offer: $184k (26.4% below list) — sets the bar for 1% rule.
  • Cap rate 4.7% vs local median 3.8% in West View — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 92/100 on livability (#8 in PA, #32 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+.
  • North Hills SD (suburban): math 48% / reading 72% proficiency, ranked #70 of 539 in PA (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+2.7%/yr); 43 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 9d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 31y ago; this cycle's ask has dropped $30k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $159k; list at $250k implies a 57% 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 $183,947 (26.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.74%
Cap rate
4.69%
Cash-on-cash
-5.72%
DSCR
0.75
GRM
11.3

CMA / ARV

ARV (median comp)
$317,204
List price
$250,000
Delta
-21.19%
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
109 Longvue 0.32mi 3/1.0 1,332 (+2%) 6mo $215,000 $161 74
753 Jefferson Dr 0.23mi 3/2.0 1,387 (+6%) 3mo $339,700 $245 74
217 Monroe Dr 0.21mi 3/1.5 1,469 (+13%) 1mo $437,500 $298 69
118 Hillcrest Dr 0.18mi 4/2.0 (+1) 1,414 (+8%) 5mo $260,000 $184 66
105 5th St 0.33mi 2/1.5 (-1) 1,224 (-6%) 7mo $250,000 $204 64
207 Good Ln 0.57mi 3/1.0 1,320 (+1%) 8mo $200,000 $152 63
105 4th Ave 0.40mi 3/1.5 1,403 (+8%) 7mo $245,000 $175 63
222 Bernice St 0.57mi 3/2.0 1,351 (+4%) 6mo $299,000 $221 60
130 6th Ave 0.65mi 3/2.0 1,238 (-5%) 7mo $225,000 $182 53
345 Siebert Rd 0.64mi 4/2.0 (+1) 1,249 (-4%) 6mo $230,500 $185 51
171 6th Ave 0.48mi 3/1.0 1,142 (-12%) 5mo $157,000 $137 50
41 Perry Ln 0.71mi 2/1.5 (-1) 1,253 (-4%) 7mo $225,000 $180 49

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 · 2.67% rent growth · sell at horizon

5-year hold
IRR
-26.5%
Equity multiple
0.11×
Total profit
$-62,323
Equity at exit
$37,276
10-year hold
IRR
-24.7%
Equity multiple
-0.20×
Total profit
$-83,876
Equity at exit
$21,615

Cash invested: $70,000 (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 15229

Rents YoY
2.7%
Active inventory
43
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$1,839 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$372 /mo · $4,463/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$386
Net cashflow
$-334

Break-even live

Break-even rent $2,262
Max offer price $191,011
Occupancy floor

Sensitivity live

Price -10% $-192 -5% $-263 +0% $-334 +5% $-405 +10% $-475
Rent -10% $-479 -5% $-407 +0% $-334 +5% $-261 +10% $-189
Rate -1.0pp $-208 -0.5pp $-270 base $-334 +0.5pp $-399 +1.0pp $-465

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
$62,500
Closing costs
$7,500
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
114 Tally Dr Pittsburgh, PA 1.0–3.0 1.0–2.0 847 $1,450 $1.71 45d 5 0.51mi
300 Hillview Dr McKnight, PA 3.0 1.0–2.5 1210 $3,502 $2.89 3d 37 0.73mi
21 Chalfonte Ave Unit 2 Pittsburgh, PA 3.0 1.5 1100 $995 $0.90 12d 1 0.83mi
206 McKnight Cir Pittsburgh, PA 2.0 2.0 1140 $1,500 $1.32 9d 1 0.83mi
106 McKnight Cir Pittsburgh, PA 2.0 2.0 1140 $1,550 $1.36 9d 1 0.88mi
103 McKnight Cir Pittsburgh, PA 1.0–3.0 1.0–2.0 1275 $3,000 $2.35 3d 1 0.91mi
336 Perry Hwy Unit PER336-404 West View, PA 2.0 1.0 901 $995 $1.10 45d 1 1.00mi
336 Perry Hwy Unit PER336-306 West View, PA 2.0 1.0 901 $995 $1.10 45d 1 1.00mi
3001 McKnight East Dr Pittsburgh, PA 1.0–2.0 1.0–2.0 917 $2,005 $2.19 3d 14 1.07mi
1000 Johnanna Dr Pittsburgh, PA 1.0–2.0 1.0–2.0 897 $1,900 $2.12 3d 36 1.24mi
226 Frankfort Ave #1 Pittsburgh, PA 2.0 1.0 900 $1,500 $1.67 9d 1 1.28mi
100 Park Plaza Dr Pittsburgh, PA 1.0–2.0 1.0–1.5 766 $1,665 $2.17 16d 1 1.31mi
107 Ridgewood Ave Pittsburgh, PA 2.0 1.0 1050 $1,500 $1.43 25d 1 1.34mi

Listing history 18 events

  1. 2026-06-05
    status $250,000 Pending 70 DOM
  2. 2026-06-03
    days on market $250,000 Contingent 70 DOM
  3. 2026-06-02
    days on market $250,000 Contingent 69 DOM
  4. 2026-06-01
    days on market $250,000 Contingent 68 DOM
  5. 2026-05-31
    days on market $250,000 Contingent 67 DOM
  6. 2026-05-07
    price $250,000 601-char remark
    Show marketing remark (601 chars)

    A diamond in the rough located in North Hills estates. Featuring 3 bedrooms, 1 1/2 baths, hard wood floors, wrought iron details, spacious rear screened in porch, wrap around deck, built in storage, walk out game room and so much more. Imagine putting your hard work and love into this home. You will be thrilled with the results. North Hills Estates Civic Association-Voluntary $40 year. Includes weekly food trucks, Easter Egg Hunt, Ice Cream Social, Block Party, Adult Mixer, Halloween Parade & Light up Night with Santa. Minutes to Rt 19, I279 and downtown Pittsburgh. Not FHA or VA friendly

  7. 2026-03-30
    price $270,000 601-char remark
    Show marketing remark (601 chars)

    A diamond in the rough located in North Hills estates. Featuring 3 bedrooms, 1 1/2 baths, hard wood floors, wrought iron details, spacious rear screened in porch, wrap around deck, built in storage, walk out game room and so much more. Imagine putting your hard work and love into this home. You will be thrilled with the results. North Hills Estates Civic Association-Voluntary $40 year. Includes weekly food trucks, Easter Egg Hunt, Ice Cream Social, Block Party, Adult Mixer, Halloween Parade & Light up Night with Santa. Minutes to Rt 19, I279 and downtown Pittsburgh. Not FHA or VA friendly

  8. 2026-03-24
    listed $280,000 Active 601-char remark
    Show marketing remark (601 chars)

    A diamond in the rough located in North Hills estates. Featuring 3 bedrooms, 1 1/2 baths, hard wood floors, wrought iron details, spacious rear screened in porch, wrap around deck, built in storage, walk out game room and so much more. Imagine putting your hard work and love into this home. You will be thrilled with the results. North Hills Estates Civic Association-Voluntary $40 year. Includes weekly food trucks, Easter Egg Hunt, Ice Cream Social, Block Party, Adult Mixer, Halloween Parade & Light up Night with Santa. Minutes to Rt 19, I279 and downtown Pittsburgh. Not FHA or VA friendly

  9. 2006-01-30
    soldstatus $159,000 179-char remark
    Show marketing remark (179 chars)

    Lots of expo HW, new kit 01,cozy FP, 21x24 screened/glass porch/cath ceil+wrap arnd deck & carport 04, new grg dr/storm drs, exter frame just painted-HOW-2nd pk spac carport

  10. 2006-01-30
    soldstatus $159,000
    Show marketing remark (179 chars)

    Lots of expo HW, new kit 01,cozy FP, 21x24 screened/glass porch/cath ceil+wrap arnd deck & carport 04, new grg dr/storm drs, exter frame just painted-HOW-2nd pk spac carport

  11. 2005-09-29
    listed $159,900 179-char remark
    Show marketing remark (179 chars)

    Lots of expo HW, new kit 01,cozy FP, 21x24 screened/glass porch/cath ceil+wrap arnd deck & carport 04, new grg dr/storm drs, exter frame just painted-HOW-2nd pk spac carport

  12. 2001-10-01
    soldstatus $118,000
  13. 2001-10-01
    soldstatus $118,000
  14. 2001-02-27
    soldstatus $105,000
  15. 2001-02-27
    soldstatus $105,000
  16. 1996-02-02
    soldstatus $103,000
  17. 1996-01-26
    soldstatus $103,000
  18. 1995-07-10
    listed $115,500

ⓘ 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
$4,463 · $372/mo
Projected year-2 tax
$4,463 · $372/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 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$22,074
− Mortgage interest
−$14,004
− Property taxes
−$4,463
− Insurance
−$1,250
− Repairs & maintenance
−$1,766
− Management
−$1,766
− Depreciation
−$7,273
Taxable loss
−$8,448
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,027
After-tax cash flow
$-1,980/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
North Hills SD
NCES district ID
4217220
Math proficiency
48% ▼ -20.00%
Reading proficiency
72% ▼ -10.00%
Median HH income
$60,841
Composite
52.02/100
National rank
#1637
State rank
#70 of 539 in PA

Livability — West View

Score
92/100
State rank
#8
US rank
#32

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Allegheny County · 1,022,028 people
City population
15,251
Metro
Pittsburgh, PA
Population (ZIP)
15,188
Household income
$90,703
Rent vs Own
29.9% rent · 70.1% own
Severe rent burden
261.0

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 (87%)
Race & ethnicity
White 87% Two or more races 6% Hispanic / Latino 5% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 1%
Common ancestry
Romanian 8% Serbian 2% Slovak 2%
Foreign-born
4% · Canada, China
Languages at home
94% English-only · Spanish 2% Other Indo-European 1% Other Asian/Pacific 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
▼ -142.50%
Current HPI
256.8177
Rent YoY
▲ 2.67%
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

+116.5% since first listed
13 events — show timeline
  • 2026-05-07 Price Changed $250,000 West Penn MLS
  • 2026-03-30 Price Changed $270,000 West Penn MLS
  • 2026-03-24 Listed $280,000 West Penn MLS
  • 2006-01-30 Sold (Public Records) $159,000 Public Records
  • 2006-01-30 Sold (MLS) $159,000 West Penn MLS
  • 2005-09-29 Listed $159,900 West Penn MLS
  • 2001-10-01 Sold (Public Records) $118,000 Public Records
  • 2001-10-01 Sold (Public Records) $118,000 Public Records
  • 2001-02-27 Sold (Public Records) $105,000 Public Records
  • 2001-02-27 Sold (Public Records) $105,000 Public Records
  • 1996-02-02 Sold (Public Records) $103,000 Public Records
  • 1996-01-26 Sold (MLS) $103,000 West Penn MLS
  • 1995-07-10 Listed $115,500 West Penn MLS

Property tax history

+1.9%/yr

Latest (2026): $4,463 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…