CashFlowRE
Sign in Sign up
108 Harrison Ave
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

$102,200

108 Harrison Ave · Avalon, PA 15202
3 bd · 2.0 ba · 2,088 sqft · SingleFamily public records · 28 Days on market
Built 1900 3,484 sqft lot $49/sqft · 63% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This property is ready for fixes but ideally situated on the edge of PGH this spacious home greets you with a large covered porch, entry foyer, & sun-filled open family room. The main level offers a sizable master bedroom w/ ensuite full bath, generous closet space, & easy laundry access right on the bedroom level. Upstairs, 3 bedrooms & a versatile laundry/office room, plus a third floor w/ bonus room potential for a bedroom, office, and/or bath. Enjoy a modern kitchen adjacent to a dining room featuring a double pantry & convenient flow to the rear deck, level yard, 2 storage sheds, and garage. The property is close to major routes (Rt 65, 79, 279), making travel & commutes simple. Nearby, experience the Avalon/Bellevue “revival” with a range of eateries as well as shopping and daily conveniences within a few blocks. Residents benefit from the Northgate School District, proximity to parks, community events, and short trips to Ohio River amenities & major sports.

Key facts

  • 3,484 sq ft lot
  • Garage
  • Built 1900

Property features AI

Exterior

  • Parking: Detached garage (1 space); One total garage/parking space
  • Utilities: Other water source
  • Home design: Detached property
  • Construction: Other foundation details; Year built (estimated)
  • Exterior features: No tidal water; Other above-grade structures

Interior

  • Bedrooms: Four bedrooms on the main level
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Other heating; Other cooling; Other hot water
  • Interior features: Estimated living area; Finished above-grade living space

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-bed/2.0-bath single-family listed at $102k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $102k).
  • Recommended offer: $101k (1.5% below list) — sets the bar for market timing.
  • Cap rate 18.3% 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; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).
  • This rent runs 38% of the median local income ($68k/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 $707 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 $29k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 6y ago; this cycle's ask has dropped $17k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $100,667 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — 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 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
2.14%
Cap rate
18.29%
Cash-on-cash
42.84%
DSCR
2.91
GRM
3.9

CMA / ARV

ARV (median comp)
$282,931
List price
$102,200
Delta
-63.88%
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
119 Harrison Ave 0.02mi 4/2.0 (+1) 2,156 (+3%) 4mo $290,000 $135 85
208 Delp St 0.24mi 3/2.0 1,986 (-5%) 5mo $100,001 $50 77
712 California Ave 0.31mi 4/2.5 (+1) 2,176 (+4%) 0mo $325,000 $149 71
705 Taylor Ave 0.29mi 4/2.0 (+1) 2,244 (+8%) 1mo $125,000 $56 68
647 Park Ave 0.33mi 4/2.5 (+1) 1,996 (-4%) 5mo $350,000 $175 67
601 Center Ave 0.28mi 4/3.5 (+1) 1,981 (-5%) 3mo $365,000 $184 65
327 Elizabeth Ave 0.46mi 3/1.0 1,904 (-9%) 4mo $16,000 $8 56
224 S Home Ave 0.65mi 4/1.5 (+1) 2,184 (+5%) 0mo $332,280 $152 55
241 S Starr Ave 0.70mi 4/2.0 (+1) 2,123 (+2%) 8mo $335,000 $158 53
311 Forest Ave 0.75mi 4/2.5 (+1) 2,031 (-3%) 6mo $394,000 $194 48
1023 Hamilton Ave 0.67mi 3/1.5 1,825 (-13%) 4mo $221,000 $121 42
233 S Starr Ave 0.70mi 4/1.5 (+1) 1,826 (-12%) 3mo $260,000 $142 37

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 · 5.16% rent growth · sell at horizon

5-year hold
IRR
42.1%
Equity multiple
2.87×
Total profit
$53,396
Equity at exit
$15,238
10-year hold
IRR
49.2%
Equity multiple
6.29×
Total profit
$151,242
Equity at exit
$8,836

Cash invested: $28,616 (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
3.9×

Monthly cashflow live

Estimated rent
$2,187 medium interval (Pro) →
Mortgage (P&I)
$536
Tax est. 1.5%
$128 /mo · $1,533/yr
Insurance
$43
HOA
$0
Vacancy / Maint / Mgmt
$459
Net cashflow
$1,022

Break-even live

Break-even rent $894
Max offer price $102,200
Occupancy floor 48%

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
$25,550
Closing costs
$3,066
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
421 N Ohio St Pittsburgh, PA 3.0 2.0 1747 $2,700 $1.55 2d 1 0.19mi
713 Clinton Pl Pittsburgh, PA 4.0 2.0 1760 $2,750 $1.56 2d 1 0.67mi
555 Orchard Ave Bellevue, PA 3.0 1.0 1400 $1,295 $0.93 44d 1 0.95mi
189 N Balph Ave Pittsburgh, PA 3.0 1.0 1550 $1,850 $1.19 44d 1 1.09mi

Listing history 26 events

  1. 2026-06-13
    statusdays on market $102,200 Pending 28 DOM
  2. 2026-06-09
    days on market $102,200 Active 27 DOM
  3. 2026-06-08
    days on market $102,200 Active 26 DOM
  4. 2026-06-07
    pricedays on market $102,200 Active 25 DOM
  5. 2026-06-03
    days on market $119,000 Active 21 DOM
  6. 2026-06-02
    days on market $119,000 Active 20 DOM
  7. 2026-06-01
    days on market $119,000 Active 19 DOM
  8. 2026-05-31
    days on market $119,000 Active 18 DOM
  9. 2026-05-13
    listed $119,000 Active 894-char remark
  10. 2026-05-13
    historical
  11. 2026-05-13
    listed $119,000 Active
  12. 2025-12-10
    price $125,000
    Show marketing remark (1024 chars)

    This property is ready for fixes but ideally situated on the edge of PGH this spacious home greets you with a large covered porch, entry foyer, & sun-filled open family room. The main level offers a sizable master bedroom w/ ensuite full bath, generous closet space, & easy laundry access right on the bedroom level. Upstairs, 3 bedrooms & a versatile laundry/office room, plus a third floor w/ bonus room potential for a bedroom, office, and/or bath. Enjoy a modern kitchen adjacent to a dining room featuring a double pantry & convenient flow to the rear deck, level yard, 2 storage sheds, and garage. The property is close to major routes (Rt 65, 79, 279), making travel & commutes simple. Nearby, experience the Avalon/Bellevue “revival” with a range of eateries as well as shopping and daily conveniences within a few blocks. Residents benefit from the Northgate School District, proximity to parks, community events, and short trips to Ohio River amenities & major sports.

  13. 2025-12-09
    historical Contingent
    Show marketing remark (1024 chars)

    This property is ready for fixes but ideally situated on the edge of PGH this spacious home greets you with a large covered porch, entry foyer, & sun-filled open family room. The main level offers a sizable master bedroom w/ ensuite full bath, generous closet space, & easy laundry access right on the bedroom level. Upstairs, 3 bedrooms & a versatile laundry/office room, plus a third floor w/ bonus room potential for a bedroom, office, and/or bath. Enjoy a modern kitchen adjacent to a dining room featuring a double pantry & convenient flow to the rear deck, level yard, 2 storage sheds, and garage. The property is close to major routes (Rt 65, 79, 279), making travel & commutes simple. Nearby, experience the Avalon/Bellevue “revival” with a range of eateries as well as shopping and daily conveniences within a few blocks. Residents benefit from the Northgate School District, proximity to parks, community events, and short trips to Ohio River amenities & major sports.

  14. 2025-09-25
    listed $165,000 Active
    Show marketing remark (1024 chars)

    This property is ready for fixes but ideally situated on the edge of PGH this spacious home greets you with a large covered porch, entry foyer, & sun-filled open family room. The main level offers a sizable master bedroom w/ ensuite full bath, generous closet space, & easy laundry access right on the bedroom level. Upstairs, 3 bedrooms & a versatile laundry/office room, plus a third floor w/ bonus room potential for a bedroom, office, and/or bath. Enjoy a modern kitchen adjacent to a dining room featuring a double pantry & convenient flow to the rear deck, level yard, 2 storage sheds, and garage. The property is close to major routes (Rt 65, 79, 279), making travel & commutes simple. Nearby, experience the Avalon/Bellevue “revival” with a range of eateries as well as shopping and daily conveniences within a few blocks. Residents benefit from the Northgate School District, proximity to parks, community events, and short trips to Ohio River amenities & major sports.

  15. 2021-07-21
    listed $215,000 Active
  16. 2021-06-25
    historical $215,000
  17. 2020-12-16
    soldstatus $165,000
  18. 2020-11-20
    status Pending
  19. 2020-11-20
    soldstatus $165,000 Closed
  20. 2020-10-05
    historical Contingent
  21. 2020-10-01
    status Active
  22. 2020-08-31
    historical Contingent
  23. 2020-08-22
    price $165,000
  24. 2020-08-13
    price $174,000
  25. 2020-07-31
    listed $180,000 Active
  26. 1977-07-12
    soldstatus $26,500

ⓘ 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 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
$26,247
− Mortgage interest
−$5,725
− Property taxes
−$1,533
− Insurance
−$511
− Repairs & maintenance
−$2,100
− Management
−$2,100
− Depreciation
−$2,973
Taxable income
$11,305
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,713
After-tax cash flow
$9,546/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

+285.7% since first listed
20 events — show timeline
  • 2026-06-10 Pending BRIGHT MLS
  • 2026-06-05 Price Changed $102,200 BRIGHT MLS
  • 2026-05-13 Listed $119,000 BRIGHT MLS
  • 2026-05-13 Listing Removed BRIGHT MLS
  • 2026-05-13 Listed $119,000 BRIGHT MLS
  • 2025-12-10 Price Changed $125,000 West Penn MLS
  • 2025-12-09 Contingent West Penn MLS
  • 2025-09-25 Listed $165,000 West Penn MLS
  • 2021-07-21 Listed $215,000 West Penn MLS
  • 2021-06-25 Coming Soon $215,000 West Penn MLS
  • 2020-12-16 Sold (Public Records) $165,000 Public Records
  • 2020-11-20 Pending West Penn MLS
  • 2020-11-20 Sold (MLS) $165,000 West Penn MLS
  • 2020-10-05 Contingent West Penn MLS
  • 2020-10-01 Relisted West Penn MLS
  • 2020-08-31 Contingent West Penn MLS
  • 2020-08-22 Price Changed $165,000 West Penn MLS
  • 2020-08-13 Price Changed $174,000 West Penn MLS
  • 2020-07-31 Listed $180,000 West Penn MLS
  • 1977-07-12 Sold (Public Records) $26,500 Public Records

Property tax history

+7.4%/yr

Latest (2026): $5,829 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…