22 Sprague St · Wilmerding, PA 15148

$62,500

3 bd · 1.0 ba · 1,422 sqft · SingleFamily public records · 43 Days on market

Built 1891 6,390 sqft lot $44/sqft · 22% below area Est $80k · 22% under

---

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 +3.7/10.0
• Livability +3.5/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +1.8/10.0

Listing remarks MLS

INVESTORS! This cash flowing property is rented and has 3 bedrooms 1.5 bathrooms with main level laundry, newer roof, and updated kitchen and bathrooms. An easy addition to add onto your real estate portfolio. Main level has living room and formal dining room. Spacious kitchen with pantry and access to the back yard. 2nd level has 3 nice sized bedrooms. Off-street parking available across the street.

Key facts

• Off street parking
• Newer roof
• Main level laundry

Tags

• MAIN LEVEL LAUNDRY
• OFF STREET PARKING
• NEWER ROOF

Property features AI

Exterior

• Parking: Off-street parking
• Utilities: Public water; Public sewer
• Home design: 2-story home
• Construction: Frame construction; Asphalt roof
• Exterior features: Public water; Public sewer; Resale condition

Interior

• Kitchen: Kitchen on main level
• Bedrooms: Three bedrooms (upper level)
• Flooring: Carpet; Vinyl
• Bathrooms: One full bathroom; One half bathroom
• Heating & cooling: Forced air heating (gas)
• Interior features: Carpet and vinyl flooring; Basement
• Laundry & utility: Laundry room on main level

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $62k.

Deal economics

• At list price, monthly cash flow is $483 ($6k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $62k).
• Recommended offer: $61k (3.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 70/100 on livability (#782 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
• East Allegheny SD (suburban): math 14% / reading 30% proficiency, ranked #485 of 539 in PA (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: 13 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-2.6%/yr); year-one equity from $432 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• At projected returns (-2.6% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

• It's been on market 43 days — a 3% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
• 6 sale attempts since 25y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
• Current owner paid $8k; list at $62k implies a 635% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1891 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $60,625 (3.0% below list)

Questions for the listing agent

1. It's been on market 43 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 1891 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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.
6. 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.
7. 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: 1.85% ✓
• Cap rate: 15.57%
• Cash-on-cash: 33.12%
• DSCR: 2.47
• GRM: 4.5

CMA / ARV

• ARV (median comp): $80,448
• List price: $62,500
• Delta: -22.31%
• 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
46 Sprague St	0.05mi	3/2.0	1,422 (0%)	11mo	$8,000	$6	85
47 Central Ave	0.27mi	3/1.0	1,292 (-9%)	1mo	$194,500	$151	71
804 Airbrake Ave	0.42mi	3/1.5	1,476 (+4%)	4mo	$90,000	$61	69
704 Broadway Ave	0.55mi	3/1.5	1,388 (-2%)	12mo	$195,000	$140	59
1 2nd St	0.44mi	3/2.0	1,272 (-10%)	3mo	$55,000	$43	56
518 Glenn St	0.39mi	3/1.0	1,216 (-14%)	8mo	$110,000	$90	51
537 Woodmont Ave	0.70mi	3/2.0	1,482 (+4%)	8mo	$150,000	$101	50
221 Ridge St	0.68mi	2/1.5 (-1)	1,456 (+2%)	9mo	$74,000	$51	50
419 Desota St	0.64mi	4/2.0 (+1)	1,456 (+2%)	12mo	$75,000	$52	47
275 Greensburg Pike	0.57mi	3/1.0	1,242 (-13%)	10mo	$45,000	$36	44
425 Routh Dr	0.68mi	3/1.5	1,251 (-12%)	11mo	$182,500	$146	37
225 Miami St	0.74mi	2/2.0 (-1)	1,321 (-7%)	13mo	$127,200	$96	34

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

Projected returns pro-forma

-2.6% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 29.1%
• Equity multiple: 2.24×
• Total profit: $21,692
• Equity at exit: $10,429

10-year hold

• IRR: 35.9%
• Equity multiple: 4.40×
• Total profit: $59,463
• Equity at exit: $7,330

Cash invested: $17,500 (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.

Methodology + full state rankings →

ZIP-level market 15148

• Home prices YoY: -1.8%
• Active inventory: 13
• Price-to-rent: 4.5×

Monthly cashflow live

• Estimated rent: $1,154 high
• Mortgage (P&I): −$328
• Tax from tax record: −$75 /mo · $902/yr
• Insurance: −$26
• HOA: −$0
• Vacancy / Maint / Mgmt: −$242
• Net cashflow: $483

Break-even live

Break-even rent $543

Max offer price $62,500

Occupancy floor 53%

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: $15,625
• Closing costs: $1,875
• Reserves months: —
• Total cash needed: —

Rent comps 13 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
165 State St Wilmerding, PA	3.0	1.0	1100	$995	$0.90	17d	1	0.48mi
400 Greensburg Pike North Versailles, PA	3.0	1.0	1324	$1,250	$0.94	44d	1	0.54mi
1806 Greensburg Ave North Versailles Township, PA	1.0–2.0	1.0	750	$1,015	$1.35	2d	10	0.54mi
569 Woodmont Ave Apt B East McKeesport, PA	2.0	1.0	1000	$1,200	$1.20	17d	1	0.76mi
569 Woodmont Ave Unit C East McKeesport, PA	2.0	1.0	1000	$1,000	$1.00	17d	1	0.76mi
215 Grant St Wall, PA	2.0	2.5	960	$750	$0.78	44d	1	0.83mi
1615 Lynn Ave Unit 2 Turtle Creek, PA	2.0	1.0	1100	$1,145	$1.04	44d	1	0.93mi
906 Penn Ave Unit A Turtle Creek, PA	2.0	2.0	1122	$1,250	$1.11	44d	1	0.99mi
906 Penn Ave Unit D Turtle Creek, PA	3.0	2.0	1277	$1,400	$1.10	44d	1	0.99mi
200 Delaware Ave North Versailles, PA	3.0	1.5	1470	$1,450	$0.99	15d	1	1.18mi
342 Kenyon St Turtle Creek, PA	1.0–2.0	1.0	850	$1,155	$1.36	15d	6	1.23mi
287 Palma St North Versailles, PA	3.0	1.5	1008	$1,395	$1.38	44d	1	1.27mi
530 Main St Unit 530 East Pittsburgh, PA	4.0	2.0	1578	$1,133	$0.72	44d	1	1.50mi

Listing history 24 events

1. 2026-06-18
   days on market $62,500 Active 43 DOM
2. 2026-06-17
   days on market $62,500 Active 42 DOM
3. 2026-06-16
   days on market $62,500 Active 41 DOM
4. 2026-06-15
   days on market $62,500 Active 40 DOM
5. 2026-06-13
   days on market $62,500 Active 38 DOM
6. 2026-06-09
   days on market $62,500 Active 34 DOM
7. 2026-06-08
   days on market $62,500 Active 33 DOM
8. 2026-06-07
   statusdays on market $62,500 Active 32 DOM
9. 2026-06-03
   days on market $62,500 Contingent 28 DOM
10. 2026-06-02
    days on market $62,500 Contingent 27 DOM
11. 2026-06-01
    days on market $62,500 Contingent 26 DOM
12. 2026-05-31
    days on market $62,500 Contingent 25 DOM
13. 2026-05-06
    listed $62,500 Active 382-char remark
14. 2024-12-11
    historical Expired 403-char remark

    Show marketing remark (403 chars)

    INVESTORS! This cash flowing property is rented and has 3 bedrooms 1.5 bathrooms with main level laundry, newer roof, and updated kitchen and bathrooms. An easy addition to add onto your real estate portfolio. Main level has living room and formal dining room. Spacious kitchen with pantry and access to the back yard. 2nd level has 3 nice sized bedrooms. Off-street parking available across the street.

15. 2024-05-17
    status Active 403-char remark

    Show marketing remark (403 chars)

    INVESTORS! This cash flowing property is rented and has 3 bedrooms 1.5 bathrooms with main level laundry, newer roof, and updated kitchen and bathrooms. An easy addition to add onto your real estate portfolio. Main level has living room and formal dining room. Spacious kitchen with pantry and access to the back yard. 2nd level has 3 nice sized bedrooms. Off-street parking available across the street.

16. 2024-05-08
    historical Contingent 403-char remark

    Show marketing remark (403 chars)

    INVESTORS! This cash flowing property is rented and has 3 bedrooms 1.5 bathrooms with main level laundry, newer roof, and updated kitchen and bathrooms. An easy addition to add onto your real estate portfolio. Main level has living room and formal dining room. Spacious kitchen with pantry and access to the back yard. 2nd level has 3 nice sized bedrooms. Off-street parking available across the street.

17. 2024-04-21
    price $62,500 403-char remark

    Show marketing remark (403 chars)

    INVESTORS! This cash flowing property is rented and has 3 bedrooms 1.5 bathrooms with main level laundry, newer roof, and updated kitchen and bathrooms. An easy addition to add onto your real estate portfolio. Main level has living room and formal dining room. Spacious kitchen with pantry and access to the back yard. 2nd level has 3 nice sized bedrooms. Off-street parking available across the street.

18. 2024-01-26
    price $69,900 403-char remark

    Show marketing remark (403 chars)

    INVESTORS! This cash flowing property is rented and has 3 bedrooms 1.5 bathrooms with main level laundry, newer roof, and updated kitchen and bathrooms. An easy addition to add onto your real estate portfolio. Main level has living room and formal dining room. Spacious kitchen with pantry and access to the back yard. 2nd level has 3 nice sized bedrooms. Off-street parking available across the street.

19. 2023-12-12
    listed $79,900 Active 403-char remark

    Show marketing remark (403 chars)

    INVESTORS! This cash flowing property is rented and has 3 bedrooms 1.5 bathrooms with main level laundry, newer roof, and updated kitchen and bathrooms. An easy addition to add onto your real estate portfolio. Main level has living room and formal dining room. Spacious kitchen with pantry and access to the back yard. 2nd level has 3 nice sized bedrooms. Off-street parking available across the street.

20. 2002-04-26
    soldstatus $8,500

    Show marketing remark (78 chars)

    SOLD IN AS IS COND'N ADDENDA REQ'D, TAKE LIGHT-NO UTILITIES-PRESENT ALL OFFERS

21. 2002-02-07
    listed $9,900

    Show marketing remark (78 chars)

    SOLD IN AS IS COND'N ADDENDA REQ'D, TAKE LIGHT-NO UTILITIES-PRESENT ALL OFFERS

22. 2001-09-17
    soldstatus $4,000
23. 2001-03-16
    listed $15,000
24. 1987-02-17
    soldstatus $29,500

ⓘ 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: $902 · $75/mo
• Projected year-2 tax: $945 · $79/mo
• Expected delta: +$43/yr (+$4/mo · 4.8%)

ⓘ 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 ≥96°F today · 18 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

Taxation est. · year 1

• Rental income: $13,852
• − Mortgage interest: −$3,501
• − Property taxes: −$902
• − Insurance: −$312
• − Repairs & maintenance: −$1,108
• − Management: −$1,108
• − Depreciation: −$1,818
• Taxable income: $5,102
• Est. tax owed @ 24.0%: −$1,225
• After-tax cash flow: $4,571/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: East Allegheny SD
• NCES district ID: 4208060
• Math proficiency: 14% ▼ -13.00%
• Reading proficiency: 30% ▼ -19.00%
• Median HH income: $38,748
• Composite: 18.44/100
• National rank: #8930
• State rank: #485 of 539 in PA

Livability — Wilmerding

• Score: 70/100
• State rank: #782
• US rank: #7877

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Wilmerding, PA
• Population (ZIP): 2,287

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 (71%)
• Race & ethnicity: White 71% Black 25% Two or more races 3% Hispanic / Latino 2%
• Common ancestry: Romanian 6% Slovak 2% Iranian 1%
• Foreign-born: 1%
• 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: ▼ -2.60%
• Current HPI: 138.7635
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.68%
• F500 in state: 34

Industry mix (Fortune 500 HQ in PA)

Industry	F500 HQs	Revenue
▸Healthcare	2	$309B
▸Insurance	2	$27B
▸Telecommunications / Media	1	$124B
▸Industrial Distribution	1	$22B
▸Financial Services	1	$20B
▸Chemicals / Materials	1	$18B

Price history

+111.9% since first listed

14 events — show timeline

• 2026-06-03 Relisted — West Penn MLS
• 2026-05-27 Contingent — West Penn MLS
• 2026-05-06 Listed $62,500 West Penn MLS
• 2024-12-11 Delisted — West Penn MLS
• 2024-05-17 Relisted — West Penn MLS
• 2024-05-08 Contingent — West Penn MLS
• 2024-04-21 Price Changed $62,500 West Penn MLS
• 2024-01-26 Price Changed $69,900 West Penn MLS
• 2023-12-12 Listed $79,900 West Penn MLS
• 2002-04-26 Sold (MLS) $8,500 West Penn MLS
• 2002-02-07 Listed $9,900 West Penn MLS
• 2001-09-17 Sold (MLS) $4,000 West Penn MLS
• 2001-03-16 Listed $15,000 West Penn MLS
• 1987-02-17 Sold (Public Records) $29,500 Public Records

Property tax history

+1.2%/yr

Latest (2026): $902 · +1.1% YoY. Source: county tax records.