CashFlowRE
Sign in Sign up
1037 Keene St Triplex
C+ Composite 60.42
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 +25.8/30.0
  • DSCR +8.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.2/10.0
  • Livability +3.8/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$320,000

1037 Keene St · Springdale, PA 15144
9 bd · 3.9 ba · — sqft · MultiFamily · 6 Days on market
Built 1950 0.30 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 3 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

1037 Keene Street presents investors with a rare opportunity to acquire a meticulously maintained four-unit property in Springdale, just 17 miles northeast of Pittsburgh. The building features four spacious two-bedroom units, each with central air conditioning, and tenant-paid gas and electric utilities. Additional highlights include a roof under five years old and shared laundry facilities in the basement — amenities that drive tenant retention and minimize owner expenses. Springdale is a charming riverside borough offering small-town character with easy access to the city. Its walkable business district features local shops and the popular Leaning Cask microbrewery, while its proxim

Key facts

  • Four unit property
  • 0.3 acre lot
  • Built 1950

Tags

FOUR UNIT PROPERTYCENTRAL AIR CONDITIONINGSHARED LAUNDRY FACILITIESWALKABLE BUSINESS DISTRICTPROXIMITY TO ROUTE 28

Property features AI

Finance

  • Financial info: Annual taxes listed ($2,728); Assessed value listed ($73,500); Current rents reported for units: $800, $700, $675, $500

Exterior

  • Home design: Zoned MUL (multifamily)
  • Exterior features: Lot dimensions approximately 40 by 50

Interior

  • Bedrooms: Each unit has 2 bedrooms
  • Bathrooms: Each unit has 1 full bathroom
  • Interior features: Four separate residential units (multifamily property)

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 × 3-bed/1.3-bath units multifamily listed at $320k.

Deal economics

  • At list price, monthly cash flow is $712 ($9k/yr) — positive. Per door: $237/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $320k).

Location & tenants

  • Location reads 76/100 on livability (#407 in PA, #3,696 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, health & safety D, amenities F.
  • Allegheny Valley SD (suburban): math 29% / reading 53% proficiency, ranked #341 of 539 in PA (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 15 active listings in the ZIP; 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 $10k of value loss. Plan a longer hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $92k; list at $320k implies a 248% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $320,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.12%
Cap rate
9.21%
Cash-on-cash
10.42%
DSCR
1.46
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-1.9%
Equity multiple
0.93×
Total profit
$-6,519
Equity at exit
$47,713
10-year hold
IRR
7.8%
Equity multiple
1.59×
Total profit
$52,675
Equity at exit
$27,668

Cash invested: $89,600 (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 15144

Home prices YoY
-22.7%
Active inventory
15
Price-to-rent
22.4×

Monthly cashflow live

Estimated rent
$3,572 high interval (Pro) →
Mortgage (P&I)
$1,678
Tax from tax record
$232 /mo · $2,785/yr
Insurance
$133
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$750
Net cashflow
$712

Break-even live

Break-even rent $2,671
Max offer price $320,000
Occupancy floor 75%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $3,572

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
$80,000
Closing costs
$9,600
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.

Listing history 6 events

  1. 2026-06-18
    days on market $320,000 Active 6 DOM
  2. 2026-06-17
    days on market $320,000 Active 5 DOM
  3. 2026-06-16
    days on market $320,000 Active 4 DOM
  4. 2026-06-15
    days on market $320,000 Active 3 DOM
  5. 2026-06-13
    remarks 693-char remark
  6. 2026-06-13
    listed $320,000 Active 1 DOM

ⓘ 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
$2,785 · $232/mo
Projected year-2 tax
$3,920 · $327/mo
Expected delta
+$1,136/yr (+$95/mo · 40.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% 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
$42,864
− Mortgage interest
−$17,925
− Property taxes
−$2,785
− Insurance
−$2,398
− Repairs & maintenance
−$3,429
− Management
−$3,429
− Depreciation
−$9,309
Taxable income
$3,590
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$862
After-tax cash flow
$7,682/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
Allegheny Valley SD
NCES district ID
4202190
Math proficiency
29% ▼ -15.00%
Reading proficiency
53% ▼ -13.00%
Median HH income
$48,049
Composite
35.04/100
National rank
#5037
State rank
#341 of 539 in PA

Livability — Springdale

Score
76/100
State rank
#407
US rank
#3696

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springdale, PA
City population
3,939
Population (ZIP)
3,939

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 (93%)
Race & ethnicity
White 93% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Romanian 10% Serbian 3% Scotch-Irish 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -64.55%
Current HPI
219.3049
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+400.0% since first listed
3 events — show timeline
  • 2026-06-12 Listed $320,000 West Penn MLS
  • 2024-02-09 Sold (Public Records) $92,000 Public Records
  • 2000-01-13 Sold (Public Records) $64,000 Public Records

Property tax history

+1.6%/yr

Latest (2026): $2,785 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…