CashFlowRE
Sign in Sign up
1611 Ridge Ave 🏷️ Likely Rental
B+ Composite 79.67
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
  • Appreciation +4.2/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$54,900

1611 Ridge Ave · North Braddock, PA 15104
3 bd · 2.0 ba · 1,120 sqft · SingleFamily public records · 97 Days on market
Built 1901 4,003 sqft lot $49/sqft · 45% below area Est $100k · 45% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well-maintained 3-bedroom, 2-bath investment property with stable rental history and income currently supported through a housing assistance program. This two-story home offers strong tenant appeal with a functional layout and minimal deferred maintenance. Conveniently located near Route 30, public transit, and major shopping, providing easy access to Pittsburgh and surrounding communities. Ideal for investors seeking a performing rental asset with immediate income potential. Great opportunity to expand or start your rental portfolio.

Key facts

  • Two-story home
  • Functional layout
  • 4,003 sq ft lot

Tags

TWO-STORY HOMEFUNCTIONAL LAYOUTMINIMAL DEFERRED MAINTENANCEIMMEDIATE INCOME POTENTIAL

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $54,900 price doesn't fit this home's estimated sale value (~$100,037) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $537 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $50k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#550 in PA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F, amenities F, employment F.
  • Woodland Hills SD (suburban): math 13% / reading 30% proficiency, ranked #486 of 539 in PA (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 37 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 59% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($40k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-1.6%/yr); year-one equity from $380 of loan paydown is wiped out by about $890 of value loss. Plan a longer hold.
  • At projected returns (-1.6% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($50k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $12k; list at $55k implies a 377% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $49,959 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1901 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
2.19%
Cap rate
18.04%
Cash-on-cash
41.94%
DSCR
2.87
GRM
3.8

CMA / ARV

ARV (median comp)
$100,037
List price
$54,900
Delta
-45.12%
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
1601 Wolfe Ave 0.17mi 2/1.0 (-1) 1,120 (0%) 4mo $25,000 $22 80
548 Ridge Ave 0.21mi 2/1.0 (-1) 1,081 (-4%) 3mo $111,000 $103 73
543 Ridge Ave 0.21mi 3/1.0 1,080 (-4%) 11mo $80,000 $74 71
1326 Wolfe Ave 0.35mi 2/1.0 (-1) 1,108 (-1%) 7mo $55,850 $50 67
217 Wilkins Ave 0.59mi 3/2.0 1,143 (+2%) 15mo $152,000 $133 57
146 Highland Ave 0.51mi 3/1.0 1,229 (+10%) 1mo $185,900 $151 55
1916 Pallas St 0.35mi 2/1.0 (-1) 1,009 (-10%) 8mo $47,800 $47 52
505 South Park St 0.50mi 3/1.0 980 (-12%) 5mo $18,500 $19 48
212 Parklane Dr 0.71mi 3/1.0 1,080 (-4%) 14mo $144,450 $134 46
240 Wilkins Ave 0.64mi 2/1.0 (-1) 998 (-11%) 1mo $155,000 $155 42
119 Elizabeth Ave 0.57mi 2/1.0 (-1) 1,017 (-9%) 9mo $132,500 $130 42
206 Parklane Dr 0.74mi 3/2.0 975 (-13%) 9mo $225,000 $231 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.62% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
40.7%
Equity multiple
2.86×
Total profit
$28,599
Equity at exit
$11,632
10-year hold
IRR
45.5%
Equity multiple
5.69×
Total profit
$72,067
Equity at exit
$10,881

Cash invested: $15,372 (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 15104

Home prices YoY
-1.1%
Active inventory
37
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,203 high interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$102 /mo · $1,225/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$537

Break-even live

Break-even rent $523
Max offer price $54,900
Occupancy floor 50%

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
$13,725
Closing costs
$1,647
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1310 Brinton Ave Unit 1 Braddock, PA 2.0 1.0 800 $1,000 $1.25 44d 1 0.36mi
219 North Ave Unit 1 East Pittsburgh, PA 2.0 1.0 850 $900 $1.06 3d 1 0.45mi
407 Bessemer Ave Unit 407-3 East Pittsburgh, PA 2.0 1.0 1280 $775 $0.61 44d 1 0.49mi
101 Center St East Pittsburgh, PA 3.0 1.0 1500 $1,505 $1.00 10d 1 0.51mi
227 Parklane Dr Unit Parklane Dr unit North Braddock, PA 3.0 1.0 1107 $1,500 $1.36 12d 1 0.68mi
906 Penn Ave Unit D Turtle Creek, PA 3.0 2.0 1277 $1,400 $1.10 44d 1 0.72mi
906 Penn Ave Unit B Turtle Creek, PA 3.0 1.0 820 $1,250 $1.52 24d 1 0.72mi
906 Penn Ave Unit A Turtle Creek, PA 2.0 2.0 1122 $1,250 $1.11 44d 1 0.72mi
906 Penn Ave Unit B Turtle Creek, PA 3.0 1.0 820 $1,250 $1.52 44d 1 0.72mi
221 Grant St Unit 221-B Turtle Creek, PA 2.0 1.0 756 $775 $1.03 44d 1 0.80mi
505 Washington St Turtle Creek, PA 2.0 1.0 1064 $1,200 $1.13 44d 1 0.88mi
400 Greensburg Pike North Versailles, PA 3.0 1.0 1324 $1,250 $0.94 44d 1 0.97mi
342 Kenyon St Turtle Creek, PA 1.0–2.0 1.0 850 $1,155 $1.36 14d 6 1.04mi
1607 Girard Ave North Versailles, PA 3.0 2.0 1400 $1,595 $1.14 24d 1 1.06mi
817 Kirkpatrick Ave Unit 8171-A Braddock, PA 2.0 1.0 866 $800 $0.92 44d 1 1.19mi
539 Atlantic Ave Unit 2 Pittsburgh, PA 3.0 1.0 1200 $995 $0.83 44d 1 1.25mi
1806 Greensburg Ave North Versailles Township, PA 1.0–2.0 1.0 750 $1,015 $1.35 2d 10 1.31mi
287 Palma St North Versailles, PA 3.0 1.5 1008 $1,395 $1.38 44d 1 1.34mi
1615 Lynn Ave Unit 2 Turtle Creek, PA 2.0 1.0 1100 $1,145 $1.04 44d 1 1.37mi
173 Churchill Rd Turtle Creek, PA 1.0–2.0 1.0 820 $1,175 $1.43 17d 2 1.42mi
537 6th St Braddock, PA 3.0 1.0 1360 $1,400 $1.03 44d 1 1.43mi
610 Brown Ave Turtle Creek, PA 3.0 1.0 1268 $1,499 $1.18 4d 1 1.47mi

Listing history 18 events

  1. 2026-06-18
    days on market $54,900 Active 97 DOM
  2. 2026-06-17
    days on market $54,900 Active 96 DOM
  3. 2026-06-16
    days on market $54,900 Active 95 DOM
  4. 2026-06-15
    days on market $54,900 Active 94 DOM
  5. 2026-06-13
    days on market $54,900 Active 92 DOM
  6. 2026-06-09
    days on market $54,900 Active 88 DOM
  7. 2026-06-08
    days on market $54,900 Active 87 DOM
  8. 2026-06-07
    days on market $54,900 Active 86 DOM
  9. 2026-06-05
    days on market $54,900 Active 83 DOM
  10. 2026-06-03
    days on market $54,900 Active 82 DOM
  11. 2026-06-02
    days on market $54,900 Active 81 DOM
  12. 2026-06-01
    days on market $54,900 Active 80 DOM
  13. 2026-05-31
    days on market $54,900 Active 79 DOM
  14. 2026-04-01
    price $54,900 540-char remark
    Show marketing remark (540 chars)

    Well-maintained 3-bedroom, 2-bath investment property with stable rental history and income currently supported through a housing assistance program. This two-story home offers strong tenant appeal with a functional layout and minimal deferred maintenance. Conveniently located near Route 30, public transit, and major shopping, providing easy access to Pittsburgh and surrounding communities. Ideal for investors seeking a performing rental asset with immediate income potential. Great opportunity to expand or start your rental portfolio.

  15. 2026-03-11
    listed $60,000 Active 540-char remark
    Show marketing remark (540 chars)

    Well-maintained 3-bedroom, 2-bath investment property with stable rental history and income currently supported through a housing assistance program. This two-story home offers strong tenant appeal with a functional layout and minimal deferred maintenance. Conveniently located near Route 30, public transit, and major shopping, providing easy access to Pittsburgh and surrounding communities. Ideal for investors seeking a performing rental asset with immediate income potential. Great opportunity to expand or start your rental portfolio.

  16. 2024-05-15
    price $63,500 643-char remark
    Show marketing remark (643 chars)

    INVESTORS! This is a great TURN-KEY property awaiting you, add this very well maintained home to your portfolio and begin to enjoy returns right away. This 2-story home is an income producer because it's cozy, inviting and has been updated and well maintained throughout it's tenure. There's 3 BEDROOMS and 2 BATHROOMS, allowing for a comfortable stay for an average size family. This property has great long term potential due to it's close proximity to the bus lines, Wal-Mart, and all the local amenities accessible from route 30. There's not much deferred maintenance, as the owners took very good care of this property. Won't last long!!!

  17. 2024-03-18
    listed $68,500 Active 643-char remark
    Show marketing remark (643 chars)

    INVESTORS! This is a great TURN-KEY property awaiting you, add this very well maintained home to your portfolio and begin to enjoy returns right away. This 2-story home is an income producer because it's cozy, inviting and has been updated and well maintained throughout it's tenure. There's 3 BEDROOMS and 2 BATHROOMS, allowing for a comfortable stay for an average size family. This property has great long term potential due to it's close proximity to the bus lines, Wal-Mart, and all the local amenities accessible from route 30. There's not much deferred maintenance, as the owners took very good care of this property. Won't last long!!!

  18. 1992-11-25
    soldstatus $11,500

ⓘ 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
$1,225 · $102/mo
Projected year-2 tax
$1,225 · $102/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 · 18 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
$14,432
− Mortgage interest
−$3,075
− Property taxes
−$1,225
− Insurance
−$274
− Repairs & maintenance
−$1,155
− Management
−$1,155
− Depreciation
−$1,597
Taxable income
$5,951
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,428
After-tax cash flow
$5,019/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
Woodland Hills SD
NCES district ID
4216500
Math proficiency
13% ▼ -13.00%
Reading proficiency
30% ▼ -10.00%
Median HH income
$41,803
Composite
18.31/100
National rank
#8954
State rank
#486 of 539 in PA

Livability — North Braddock

Score
73/100
State rank
#550
US rank
#5126

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Braddock, PA
County
Allegheny County · 1,022,028 people
City population
7,946
Metro
Pittsburgh, PA
Population (ZIP)
8,034
Household income
$40,104
Rent vs Own
56.3% rent · 43.7% own
Severe rent burden
515.0

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 0.56)
Race & ethnicity
Black 59% White 31% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Romanian 4% Hispanic 1% Lithuanian 1%
Foreign-born
0%
Languages at home
97% English-only · Spanish 2%

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
▼ -1.62%
Current HPI
138.912
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

+377.4% since first listed
5 events — show timeline
  • 2026-04-01 Price Changed $54,900 West Penn MLS
  • 2026-03-11 Listed $60,000 West Penn MLS
  • 2024-05-15 Price Changed $63,500 West Penn MLS
  • 2024-03-18 Listed $68,500 West Penn MLS
  • 1992-11-25 Sold (Public Records) $11,500 Public Records

Property tax history

+2.1%/yr

Latest (2026): $1,225 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…