CashFlowRE
Sign in Sign up
909 Mclaughlin Run Rd Duplex
B- Composite 69.09
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$149,900

909 Mclaughlin Run Rd · Bridgeville, PA 15017
4 bd · 2.0 ba · — sqft · MultiFamily · 339 Days on market
Built 1960 Poor condition 0.45 ac lot ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Side by side duplex! Separate meters on all utilities! Mixed Use Zoning. Zoned Mixed Use! Investment Opportunity! Opportunity to make it your own style!

Key facts

  • Side by side duplex
  • Mixed use zoning
  • Separate meters

Tags

SIDE BY SIDE DUPLEXSEPARATE METERSMIXED USE ZONINGINVESTMENT OPPORTUNITY

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 × 2-bed/1.0-bath units multifamily listed at $150k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $404 ($5k/yr) — positive. Per door: $202/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.2% vs local median 4.5% in Bridgeville — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 80/100 on livability (#199 in PA, #1,745 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, amenities A; Watch: employment C-, commute F.
  • Chartiers Valley SD (suburban): math 37% / reading 57% proficiency, ranked #221 of 539 in PA (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 69 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($87k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 339 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $460/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 339 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. 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?
  10. 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.
  11. 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.
  12. 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
1.61%
Cap rate
13.22%
Cash-on-cash
24.73%
DSCR
2.10
GRM
5.2

CMA / ARV

No comps found within radius.

Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
921 Mclaughlin Run Rd 0.02mi 4/3.0 6mo $301,000 78
615 Chestnut St 0.13mi 5/2.0 (+1) 9mo $225,000 69
725 Chartiers St 0.26mi 4/3.0 18mo $200,000 56
221 Ramsey Ave 0.61mi 4/2.0 5mo $170,000 55
534-536 Station St 0.24mi 5/3.0 (+1) 17mo $344,900 53
440 Chess St 0.53mi 3/2.0 (-1) 14mo $196,000 47
338 Prestley Rd 0.59mi 3/2.0 (-1) 10mo $197,500 46

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
1.1%
Equity multiple
1.04×
Total profit
$1,785
Equity at exit
$22,351
10-year hold
IRR
10.9%
Equity multiple
1.86×
Total profit
$36,017
Equity at exit
$12,961

Cash invested: $41,972 (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 15017

Home prices YoY
-31.8%
Active inventory
69
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,406 high interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
Flood insurance flood zone
−$460 /mo · $5,525/yr
HOA
$0
Vacancy / Maint / Mgmt
$505
Net cashflow
$404

Break-even live

Break-even rent $1,894
Max offer price $149,900
Occupancy floor 78%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,406

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
$37,475
Closing costs
$4,497
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
182 Liberty St Bridgeville, PA 3.0 2.0 1200 $1,550 $1.29 44d 1 0.38mi
710 Locust St #708 Bridgeville, PA 3.0 1.0 $1,500 44d 1 0.55mi
1313 Star Ridge Dr Pittsburgh, PA 3.0 2.5 1693 $3,200 $1.89 1d 1 1.16mi
1477 Cook School Rd Pittsburgh, PA 3.0 2.0 1300 $5,000 $3.85 44d 1 1.17mi
2200 Alpha Dr Bridgeville, PA 1.0–3.0 1.0–2.0 1016 $2,822 $2.78 2d 30 1.39mi

Listing history 3 events

  1. 2026-05-31
    days on market $149,900 Active 339 DOM
  2. 2025-11-01
    price $149,900 156-char remark
    Show marketing remark (156 chars)

    Side by side duplex! Separate meters on all utilities! Mixed Use Zoning. Zoned Mixed Use! Investment Opportunity! Opportunity to make it your own style!

  3. 2025-06-25
    listed $160,000 Active 156-char remark
    Show marketing remark (156 chars)

    Side by side duplex! Separate meters on all utilities! Mixed Use Zoning. Zoned Mixed Use! Investment Opportunity! Opportunity to make it your own style!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 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 2/10 Low 0 unhealthy d/yr today · 3 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
$28,872
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$6,274
− Repairs & maintenance
−$2,310
− Management
−$2,310
− Depreciation
−$4,361
Taxable income
$2,972
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$713
After-tax cash flow
$4,139/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.

Condition & rehab AI · 12 photos

Poor 20/100 Extensive rehab

This property requires extensive repairs and renovations to bring it up to a livable condition. Significant structural and exterior work is needed, along with interior updates to the kitchen and bathrooms. The property has potential for substantial value increase with proper renovations.

Repairs flagged

  • Major Kitchen cabinets — Damaged and need replacement.
  • Major Countertops — Missing and need replacement.
  • Major Appliances — Outdated and need replacement.
  • Major Bathroom fixtures — Missing and need replacement.
  • Major Exterior siding — Peeling and need repainting or replacement.
  • Major Flooring — Damaged and need replacement.
  • Major Paint — Peeling and need repainting.
  • Major Windows — Peeling and need repainting or replacement.
  • Major HVAC system — No visible issues, but may need replacement or repair.
  • Major Landscaping — Overgrown and need trimming and planting.
  • Major Foundation — Structural damage may need repair or replacement.
  • Major Structural repairs — Significant damage to the structure needs repair or replacement.

Value-add opportunities

  • Both Kitchen renovation — Modern kitchen with updated appliances would attract buyers and renters.
  • Both Bathroom renovation — Modern bathrooms with updated fixtures would attract buyers and renters.
  • Both Exterior painting and landscaping — Fresh paint and well-maintained landscaping would improve curb appeal and attract buyers and renters.
  • Both HVAC system replacement — A new HVAC system would improve comfort and energy efficiency, attracting buyers and renters.
  • Both Structural repairs — Repairing structural damage would ensure the property is safe and attractive to buyers and renters.
  • Both Flooring replacement — New flooring would improve the living areas and attract buyers and renters.
  • Both Painting — Fresh paint would improve the appearance of the interior and attract buyers and renters.
  • Both Window repairs — New windows would improve the appearance and energy efficiency of the property, attracting buyers and renters.
  • Both HVAC maintenance — Regular maintenance would ensure the HVAC system is functioning properly and attract buyers and renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Damaged and need replacement. Major $15,000–50,000
Countertops · Missing and need replacement. Major $15,000–50,000
Appliances · Outdated and need replacement. Major $15,000–50,000
Bathroom fixtures · Missing and need replacement. Major $15,000–50,000
Exterior siding · Peeling and need repainting or replacement. Major $15,000–50,000
Flooring · Damaged and need replacement. Major $15,000–50,000
Paint · Peeling and need repainting. Major $15,000–50,000
Windows · Peeling and need repainting or replacement. Major $15,000–50,000
HVAC system · No visible issues, but may need replacement or repair. Major $15,000–50,000
Landscaping · Overgrown and need trimming and planting. Major $15,000–50,000
Foundation · Structural damage may need repair or replacement. Major $15,000–50,000
Structural repairs · Significant damage to the structure needs repair or replacement. Major $15,000–50,000
Total estimated repair cost · 12 items $180,000–600,000

Value-add ROI direction

  • Both Kitchen renovation — Modern kitchen with updated appliances would attract buyers and renters.
  • Both Bathroom renovation — Modern bathrooms with updated fixtures would attract buyers and renters.
  • Both Exterior painting and landscaping — Fresh paint and well-maintained landscaping would improve curb appeal and attract buyers and renters.
  • Both HVAC system replacement — A new HVAC system would improve comfort and energy efficiency, attracting buyers and renters.
  • Both Structural repairs — Repairing structural damage would ensure the property is safe and attractive to buyers and renters.
  • Both Flooring replacement — New flooring would improve the living areas and attract buyers and renters.
  • Both Painting — Fresh paint would improve the appearance of the interior and attract buyers and renters.
  • Both Window repairs — New windows would improve the appearance and energy efficiency of the property, attracting buyers and renters.
  • Both HVAC maintenance — Regular maintenance would ensure the HVAC system is functioning properly and attract buyers and renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Chartiers Valley SD
NCES district ID
4205700
Math proficiency
37% ▼ -16.00%
Reading proficiency
57% ▼ -17.00%
Median HH income
$57,191
Composite
40.91/100
National rank
#3614
State rank
#221 of 539 in PA

Livability — Bridgeville

Score
80/100
State rank
#199
US rank
#1745

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bridgeville, PA
County
Allegheny County · 1,022,028 people
City population
17,782
Metro
Pittsburgh, PA
Population (ZIP)
17,782
Household income
$86,937
Rent vs Own
26.8% rent · 73.2% own
Severe rent burden
454.0

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 (86%)
Race & ethnicity
White 86% Asian 5% Two or more races 4% Black 4% Hispanic / Latino 2%
Common ancestry
Romanian 8% Lithuanian 2% Slovak 2%
Foreign-born
5% · Canada, China, South Korea
Languages at home
94% English-only · Other Indo-European 3% Spanish 1% Chinese 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
▼ -118.46%
Current HPI
254.0465
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

-6.3% since first listed
2 events — show timeline
  • 2025-11-01 Price Changed $149,900 West Penn MLS
  • 2025-06-25 Listed $160,000 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…