CashFlowRE
Sign in Sign up
30 S Starr Ave Multi-family
B Composite 71.5
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
  • Livability +4.3/5.0
  • Rent growth +3.8/5.0
  • Schools +3.4/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,000

30 S Starr Ave · Avalon, PA 15202
4 bd · 2.0 ba · 1,939 sqft · MultiFamily public records · 1 Days on market
Built 1930 5,410 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

EXCELLENT INVESTMENT OPPORTUNITY at a BARGAIN PRICE!!! Needs some cosmetics. All utilities have been separated. New electrical boxes & service line. New Plex Plumbing. New water meters-separated. Separate furnaces & hot water tanks. Updated kitchens & baths. Stove & Refrigerator included in each unit. Walking distance to Shopping & Public Transportation.

Key facts

  • Eat in kitchen
  • Nice front porch
  • 5,410 sq ft lot

Tags

EAT IN KITCHENNICE FRONT PORCH

Property features AI

Finance

  • Financial info: Two rental units with estimated rent of about $1,000 per unit

Exterior

  • Parking: On-street parking
  • Utilities: Electricity available; Natural gas available; Public sewer; Public water
  • Home design: Zoned for 2-family
  • Exterior features: Public transportation access

Interior

  • Bedrooms: Each unit has 1 bedroom
  • Bathrooms: Each unit has 1 full bathroom
  • Interior features: Two-unit property (multifamily)

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 4-bed/2.0-bath multifamily listed at $99k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $99k).
  • Cap rate 23.3% vs local median 5.2% in Avalon — 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 86/100 on livability (#63 in PA, #439 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, cost of living A+; Watch: amenities C-.
  • Northgate SD (suburban): math 25% / reading 57% proficiency, ranked #354 of 539 in PA (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.2%/yr); 80 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; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • At $2,710/mo this rent would consume 48% of the median local household income ($68k/yr) (locally 952% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 5.2% rent growth), your $28k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 24y 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 $50k; list at $99k implies a 98% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $99,000

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
2.74%
Cap rate
23.32%
Cash-on-cash
60.81%
DSCR
3.71
GRM
3.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.16% rent growth · sell at horizon

5-year hold
IRR
62.1%
Equity multiple
3.87×
Total profit
$79,516
Equity at exit
$14,761
10-year hold
IRR
67.4%
Equity multiple
8.60×
Total profit
$210,546
Equity at exit
$8,560

Cash invested: $27,720 (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 15202

Home prices YoY
-30.2%
Rents YoY
5.2%
Active inventory
80
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,710 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$176 /mo · $2,109/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$569
Net cashflow
$1,405

Break-even live

Break-even rent $932
Max offer price $99,000
Occupancy floor 43%

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

UnitsBedsBathsEst. rent
Total (3 units) $2,710

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
$24,750
Closing costs
$2,970
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
713 Clinton Pl Pittsburgh, PA 4.0 2.0 1760 $2,750 $1.56 1d 1 0.13mi
115 Meade Ave Pittsburgh, PA 4.0 1.0 1392 $1,600 $1.15 43d 1 0.26mi
555 Orchard Ave Bellevue, PA 3.0 1.0 1400 $1,295 $0.93 43d 1 0.37mi
189 N Balph Ave Pittsburgh, PA 3.0 1.0 1550 $1,850 $1.19 43d 1 0.53mi
421 N Ohio St Pittsburgh, PA 3.0 2.0 1747 $2,700 $1.55 1d 1 0.72mi

Listing history 2 events

  1. 2026-06-17
    remarks 699-char remark
  2. 2026-06-17
    listed $99,000 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
$2,109 · $176/mo
Projected year-2 tax
$2,109 · $176/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 ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$32,520
− Mortgage interest
−$5,546
− Property taxes
−$2,109
− Insurance
−$495
− Repairs & maintenance
−$2,602
− Management
−$2,602
− Depreciation
−$2,880
Taxable income
$16,287
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,909
After-tax cash flow
$12,948/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
Northgate SD
NCES district ID
4217770
Math proficiency
25% ▼ -12.00%
Reading proficiency
57% ▼ -5.00%
Median HH income
$39,084
Composite
34.15/100
National rank
#5279
State rank
#354 of 539 in PA

Livability — Avalon

Score
86/100
State rank
#63
US rank
#439

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Avalon, PA
County
Allegheny County · 1,022,028 people
City population
19,642
Metro
Pittsburgh, PA
Population (ZIP)
19,564
Household income
$68,287
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
952.0

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 (83%)
Race & ethnicity
White 83% Black 9% Two or more races 5% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 6% Italian 2% Lithuanian 2%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Other Indo-European 1% 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
▼ -118.40%
Current HPI
274.1929
Rent YoY
▲ 5.16%
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

+147.5% since first listed
16 events — show timeline
  • 2026-06-17 Listed $99,000 West Penn MLS
  • 2014-01-03 Sold (Public Records) $50,000 Public Records
  • 2013-12-20 Price Changed $50,000 West Penn MLS
  • 2013-12-20 Sold (MLS) $50,000 West Penn MLS
  • 2013-12-20 Price Changed $59,900 West Penn MLS
  • 2013-08-14 Listed $59,900 West Penn MLS
  • 2012-06-29 Listed $43,000 West Penn MLS
  • 2010-12-29 Sold (Public Records) $30,000 Public Records
  • 2010-12-16 Sold (MLS) $30,000 West Penn MLS
  • 2010-12-16 Price Changed $39,500 West Penn MLS
  • 2010-11-16 Listed $30,000 West Penn MLS
  • 2010-06-09 Listed $39,500 West Penn MLS
  • 2010-06-05 Listed $49,000 West Penn MLS
  • 2003-04-21 Sold (Public Records) $28,500 Public Records
  • 2003-04-10 Sold (MLS) $28,500 West Penn MLS
  • 2002-02-25 Listed $40,000 West Penn MLS

Property tax history

-4.5%/yr

Latest (2026): $2,109 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…