CashFlowRE
Sign in Sign up
700 E 10th Ave
B+ Composite 78.01
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
  • Livability +3.9/5.0
  • Rent growth +3.5/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,000

700 E 10th Ave · Munhall, PA 15120
4 bd · 1.5 ba · 2,880 sqft · SingleFamily public records · 225 Days on market
Built 1900 5,501 sqft lot $48/sqft · 32% below area Est $205k · 32% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 700 E 10th Avenue! This beautiful corner-lot home offers plenty of on-street and potential off-street parking. Whether you're looking for your next personal residence or an investment opportunity, this property is full of potential. Featuring great bones, a new roof, and a new porch, the home is conveniently located within walking distance to the waterfront, public transportation, and more. just minutes from the city. Home will need upgrades and is being sold as-is.

Key facts

  • Corner-lot
  • New porch
  • New roof

Tags

CORNER-LOTNEW ROOFNEW PORCHWALKING DISTANCE TO WATERFRONTPUBLIC TRANSPORTATION

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/1.5-bath single-family listed at $139k.

Deal economics

  • At list price, monthly cash flow is $760 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Recommended offer: $122k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.9% vs local median 6.8% in Munhall — 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 78/100 on livability (#308 in PA, #2,734 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: employment D+, amenities F.
  • Steel Valley SD (suburban): math 29% / reading 45% proficiency, ranked #403 of 539 in PA (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.1%/yr); 93 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • At $2,211/mo this rent would consume 48% of the median local household income ($56k/yr) (locally 669% 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 $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $39k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 225 days — a 12% lower offer ($122k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $122,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 225 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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 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?
  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
1.59%
Cap rate
12.85%
Cash-on-cash
23.43%
DSCR
2.04
GRM
5.2

CMA / ARV

ARV (median comp)
$204,869
List price
$139,000
Delta
-32.15%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
555 E 9th Ave 0.16mi 5/1.0 (+1) 2,522 (-12%) 13mo $35,500 $14 54

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 · 4.06% rent growth · sell at horizon

5-year hold
IRR
17.7%
Equity multiple
1.73×
Total profit
$28,305
Equity at exit
$20,725
10-year hold
IRR
27.0%
Equity multiple
3.50×
Total profit
$97,158
Equity at exit
$12,018

Cash invested: $38,920 (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 15120

Home prices YoY
-16.9%
Rents YoY
4.1%
Active inventory
93
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$2,211 medium interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$200 /mo · $2,399/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$464
Net cashflow
$760

Break-even live

Break-even rent $1,249
Max offer price $139,000
Occupancy floor 61%

Sensitivity live

Price -10% $839 -5% $799 +0% $760 +5% $721 +10% $681
Rent -10% $585 -5% $673 +0% $760 +5% $847 +10% $935
Rate -1.0pp $830 -0.5pp $795 base $760 +0.5pp $724 +1.0pp $687

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
$34,750
Closing costs
$4,170
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3 3rd Ave Braddock, PA 5.0 3.0 2500 $3,800 $1.52 44d 1 1.33mi

Listing history 15 events

  1. 2026-06-21
    days on market $139,000 Active 225 DOM
  2. 2026-06-18
    days on market $139,000 Active 222 DOM
  3. 2026-06-17
    days on market $139,000 Active 221 DOM
  4. 2026-06-16
    days on market $139,000 Active 220 DOM
  5. 2026-06-15
    days on market $139,000 Active 219 DOM
  6. 2026-06-13
    days on market $139,000 Active 217 DOM
  7. 2026-06-09
    days on market $139,000 Active 213 DOM
  8. 2026-06-08
    days on market $139,000 Active 212 DOM
  9. 2026-06-07
    days on market $139,000 Active 211 DOM
  10. 2026-06-05
    days on market $139,000 Active 208 DOM
  11. 2026-06-03
    days on market $139,000 Active 207 DOM
  12. 2026-06-02
    days on market $139,000 Active 206 DOM
  13. 2026-06-01
    days on market $139,000 Active 205 DOM
  14. 2026-05-31
    days on market $139,000 Active 204 DOM
  15. 2025-11-07
    listed $139,000 Active 482-char remark
    Show marketing remark (482 chars)

    Welcome to 700 E 10th Avenue! This beautiful corner-lot home offers plenty of on-street and potential off-street parking. Whether you're looking for your next personal residence or an investment opportunity, this property is full of potential. Featuring great bones, a new roof, and a new porch, the home is conveniently located within walking distance to the waterfront, public transportation, and more. just minutes from the city. Home will need upgrades and is being sold as-is.

ⓘ 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
$2,399 · $200/mo
Projected year-2 tax
$2,399 · $200/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 4 unhealthy d/yr today · 5 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
$26,531
− Mortgage interest
−$7,786
− Property taxes
−$2,399
− Insurance
−$695
− Repairs & maintenance
−$2,122
− Management
−$2,122
− Depreciation
−$4,044
Taxable income
$7,362
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,767
After-tax cash flow
$7,351/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
Steel Valley SD
NCES district ID
4222790
Math proficiency
29% ▼ -1.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$39,505
Composite
30.94/100
National rank
#6111
State rank
#403 of 539 in PA

Livability — Munhall

Score
78/100
State rank
#308
US rank
#2734

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Munhall, PA
County
Allegheny County · 1,022,028 people
City population
18,029
Metro
Pittsburgh, PA
Population (ZIP)
18,029
Household income
$55,714
Rent vs Own
36.8% rent · 63.2% own
Severe rent burden
669.0

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 (74%)
Race & ethnicity
White 74% Black 20% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 6% Lithuanian 1% Scotch-Irish 1%
Foreign-born
3% · South Korea, Canada
Languages at home
95% English-only · Spanish 3% Russian/Polish/Slavic 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
▼ -59.52%
Current HPI
292.5607
Rent YoY
▲ 4.06%
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

1 event — show timeline
  • 2025-11-07 Listed $139,000 West Penn MLS

Property tax history

+6.3%/yr

Latest (2026): $2,399 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…