CashFlowRE
Sign in Sign up
7940 Aber Rd
B+ Composite 75.89
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$85,000

7940 Aber Rd · Pittsburgh, PA 15147
2 bd · 1.0 ba · 1,012 sqft · SingleFamily public records · 34 Days on market
Built 1971 9,204 sqft lot $84/sqft · 43% below area Est $149k · 43% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 9,204 sq ft lot
  • Garage
  • Built 1971

Property features AI

Exterior

  • Parking: Attached garage; Off-street parking; Total of 1 parking space
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Resale property; Asphalt roof; Frame construction
  • Construction: Frame construction; Asphalt roof
  • Exterior features: Public transportation access

Interior

  • Bathrooms: 1 full bathroom
  • Interior features: Unfinished walk-out basement

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 2-bed/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $471 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 85/100 on livability (#76 in PA, #546 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime D-.
  • 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; 21 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 $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $22k; list at $85k implies a 278% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price.
Recommended offer $82,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 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 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.75%
Cap rate
12.95%
Cash-on-cash
23.77%
DSCR
2.06
GRM
4.8

CMA / ARV

ARV (median comp)
$149,010
List price
$85,000
Delta
-42.96%
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
134 Jeanette Dr 0.31mi 3/1.0 (+1) 1,008 (-0%) 2mo $143,000 $142 78
35 Verona Rd 0.30mi 2/1.0 1,122 (+11%) 5mo $24,900 $22 64
7735 Mount Carmel Rd 0.41mi 3/1.5 (+1) 1,047 (+4%) 8mo $75,000 $72 62
149 Eastminster Dr 0.44mi 3/2.0 (+1) 960 (-5%) 4mo $110,500 $115 59
101 Selvin Dr 0.46mi 3/1.5 (+1) 1,079 (+7%) 8mo $224,900 $208 54
10085 Grandview Ave 0.73mi 2/1.0 1,047 (+4%) 8mo $148,000 $141 53
9611 Emerson St 0.53mi 3/1.0 (+1) 1,120 (+11%) 1mo $75,000 $67 52
8536 Pershing St 0.61mi 2/1.0 1,094 (+8%) 9mo $136,000 $124 51
502 Bon Air Rd 0.65mi 3/2.0 (+1) 922 (-9%) 2mo $129,000 $140 44
2722 Graham Blvd 0.71mi 2/1.0 884 (-13%) 8mo $108,500 $123 39
139 Howard St 0.73mi 3/1.0 (+1) 1,160 (+15%) 5mo $105,000 $91 33
310 Mccutcheon Ln 0.74mi 3/2.0 (+1) 1,163 (+15%) 5mo $70,000 $60 28

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
17.0%
Equity multiple
1.69×
Total profit
$16,342
Equity at exit
$12,674
10-year hold
IRR
25.6%
Equity multiple
3.24×
Total profit
$53,267
Equity at exit
$7,349

Cash invested: $23,800 (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
4.8×

Monthly cashflow live

Estimated rent
$1,486 high interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$221 /mo · $2,653/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$312
Net cashflow
$471

Break-even live

Break-even rent $889
Max offer price $85,000
Occupancy floor 63%

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
$21,250
Closing costs
$2,550
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
103 Grove Rd Verona, PA 3.0 1.5 1460 $1,450 $0.99 12d 1 0.14mi
216 Grove Rd Verona, PA 3.0 1.0 1165 $1,550 $1.33 44d 1 0.19mi
8612 Oakcrest Rd Pittsburgh, PA 2.0 1.0 1218 $1,450 $1.19 24d 1 0.39mi
8918 Frankstown Rd Pittsburgh, PA 3.0 1.0 1400 $1,907 $1.36 15d 1 0.43mi
251 Selvin Dr Verona, PA 3.0 1.0 1320 $1,295 $0.98 3d 1 0.50mi
273 Bramble St Verona, PA 3.0 1.5 1076 $1,720 $1.60 4d 1 0.55mi
8075 Chaske St Verona, PA 3.0 1.5 1092 $1,425 $1.30 8d 1 0.62mi
10043 Calvin St Pittsburgh, PA 2.0 1.0 778 $1,195 $1.54 44d 1 0.72mi
185 Howard St Pittsburgh, PA 2.0 1.0 1000 $1,250 $1.25 44d 1 0.81mi
10135 Pearl Rd Pittsburgh, PA 3.0 2.0 1163 $1,450 $1.25 24d 1 0.85mi
1250 Blackadore Ave Pittsburgh, PA 3.0 1.0 1440 $1,750 $1.22 24d 1 0.91mi
3005 Laketon Rd Pittsburgh, PA 3.0 1.0 1100 $1,295 $1.18 15d 1 1.07mi
648 Southern Ave Penn Hills, PA 3.0 1.0 1100 $1,600 $1.45 8d 1 1.14mi
610 Churchill Ave Pittsburgh, PA 3.0 1.0 1100 $1,395 $1.27 2d 1 1.17mi
716 Southern Ave Unit B Penn Hills Township, PA 1.0 1.0 999 $950 $0.95 44d 1 1.17mi
716 Southern Ave Penn Hills, PA 1.0 1.0 999 $950 $0.95 15d 1 1.17mi
2031 Chalfant St Pittsburgh, PA 3.0 1.5 1150 $1,950 $1.70 44d 1 1.22mi
457 Elias Dr #445 Pittsburgh, PA 2.0 1.0 888 $1,200 $1.35 17d 1 1.32mi
1713-1715 Clark St Unit 79-1804C Pittsburgh, PA 2.0 1.0 972 $1,200 $1.23 4d 1 1.41mi
62 Melvin Ct Penn Hills Township, PA 1.0–2.0 1.0 825 $1,549 $1.88 8d 2 1.46mi
131 Jacob Dr Pittsburgh, PA 3.0 1.0 1144 $2,300 $2.01 2d 1 1.49mi

Listing history 11 events

  1. 2026-06-13
    statusdays on market $85,000 Pending 34 DOM
  2. 2026-06-09
    days on market $85,000 Active 33 DOM
  3. 2026-06-08
    days on market $85,000 Active 32 DOM
  4. 2026-06-07
    days on market $85,000 Active 31 DOM
  5. 2026-06-05
    days on market $85,000 Active 28 DOM
  6. 2026-06-03
    days on market $85,000 Active 27 DOM
  7. 2026-06-02
    days on market $85,000 Active 26 DOM
  8. 2026-06-01
    days on market $85,000 Active 25 DOM
  9. 2026-05-31
    days on market $85,000 Active 24 DOM
  10. 2026-05-07
    listed $85,000 Active 1101-char remark
  11. 1974-01-14
    soldstatus $22,500

ⓘ 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
$2,653 · $221/mo
Projected year-2 tax
$2,653 · $221/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 0% chance of damaging wind over 30 yrs
  • 🫁 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
$17,828
− Mortgage interest
−$4,761
− Property taxes
−$2,653
− Insurance
−$425
− Repairs & maintenance
−$1,426
− Management
−$1,426
− Depreciation
−$2,473
Taxable income
$4,663
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,119
After-tax cash flow
$4,538/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 — Pittsburgh

Score
85/100
State rank
#76
US rank
#546

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Allegheny County · 1,022,028 people
City population
564,884
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

+277.8% since first listed
3 events — show timeline
  • 2026-06-10 Pending West Penn MLS
  • 2026-05-07 Listed $85,000 West Penn MLS
  • 1974-01-14 Sold (Public Records) $22,500 Public Records

Property tax history

+2.4%/yr

Latest (2026): $2,653 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…