Triplex
1142 South Ave · Wilkinsburg, PA
Flood risk 9/10 · Severe
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 4/10 · Minor
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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 +3.8/5.0
- Rent growth +3.5/5.0
- Condition / age +2.5/5.0
- Schools +1.5/10.0
- Appreciation +0.0/10.0
$100,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed
Listing remarks MLS
Don’t miss this solid three-unit property in Wilkinsburg, offering great potential for investors or owner-occupants. This brick triplex features three spacious apartments, each with separate gas and electric, high ceilings, and generous layouts. Located on South Ave, the property sits near public transit, schools, and local amenities, providing strong rental demand. With some updates, this property can generate excellent cash flow and long-term value. Perfect addition to any portfolio, this triplex combines convenience, , and income potential.
Key facts
- Separate utilities
- Updated windows
- Unfinished basement
Tags
Property features AI
Finance
- Financial info: Assessed value approximately $24,700; Annual taxes approximately $1,187
Exterior
- Home design: Property type allows three dwelling units
- Exterior features: Zoned for a 3-family property
Interior
- Bedrooms: Four bedrooms
- Bathrooms: Three full bathrooms
- Interior features: Three full bathrooms; Four bedrooms
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2×1bd/1.0ba + 1×2bd/1.0ba units multifamily listed at $100k.
Deal economics
- At list price, monthly cash flow is $2k ($19k/yr) — positive. Per door: $536/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $100k).
- Cap rate 26.3% vs local median 11.3% in Wilkinsburg — 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 76/100 on livability (#411 in PA, #3,754 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, health & safety D+, crime F.
- Wilkinsburg Borough SD (suburban): math 14% / reading 23% proficiency, ranked #503 of 539 in PA (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 96% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising (+3.9%/yr); 118 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 $2,948/mo this rent would consume 64% of the median local household income ($55k/yr) (locally 1933% 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 $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
- At projected returns (-3.0% appreciation + 3.9% rent growth), your $28k cash investment doubles in ~2 years — after that, you're playing with house money.
Negotiation context
- Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
- 9 sale attempts since 15y 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 $42k; list at $100k implies a 138% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: flood insurance adds $56/mo; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- 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.
- 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.
- 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
- 2.95% ✓
- Cap rate
- 26.26%
- Cash-on-cash
- 71.31%
- DSCR
- 4.17
- GRM
- 2.8
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 3.86% rent growth · sell at horizon
- IRR
- 69.4%
- Equity multiple
- 4.17×
- Total profit
- $88,869
- Equity at exit
- $14,910
- IRR
- 73.7%
- Equity multiple
- 8.87×
- Total profit
- $220,289
- Equity at exit
- $8,646
Cash invested: $28,000 (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
ZIP-level market 15221
- Home prices YoY
- -32.3%
- Rents YoY
- 3.9%
- Active inventory
- 118
- Price-to-rent
- 8.7×
Monthly cashflow live
- Estimated rent
- $2,948 high interval (Pro) →
- Mortgage (P&I)
- −$524
- Tax from tax record
- −$99 /mo · $1,187/yr
- Insurance
- −$42
- Flood insurance flood zone
- −$56 /mo · $666/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$619
- Net cashflow
- $1,608
Break-even live
3-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 1 | 1 | $1,924 |
| #1 | 1 | 1 | $962 |
| #2 | 1 | 1 | $962 |
| 1× unit | 2 | 1 | $1,024 |
| Total (3 units) | $2,948 | ||
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
- $25,000
- Closing costs
- $3,000
- 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 10 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1030 Ross Ave Pittsburgh, PA | 4.0 | 3.5 | 2856 | $2,200 | $0.77 | 1d | 1 | 0.13mi |
| 1148 East St Pittsburgh, PA | 3.0 | 3.0 | 1738 | $1,700 | $0.98 | 43d | 1 | 0.25mi |
| 745 Franklin Ave Pittsburgh, PA | 4.0 | 2.0 | 1948 | $1,599 | $0.82 | 43d | 1 | 0.39mi |
| 515 Hill Ave Pittsburgh, PA | 4.0 | 1.0 | 1628 | $1,300 | $0.80 | 43d | 1 | 0.68mi |
| 1962 McNary Blvd Pittsburgh, PA | 3.0 | 1.0 | 1517 | $1,545 | $1.02 | 7d | 1 | 0.96mi |
| 2210 Hampton St Pittsburgh, PA | 3.0 | 1.5 | 1512 | $1,650 | $1.09 | 23d | 1 | 1.01mi |
| 2323 Patterson Ave Pittsburgh, PA | 3.0 | 1.0 | 1440 | $1,800 | $1.25 | 43d | 1 | 1.17mi |
| 2323 Patterson Ave Unit NA Pittsburgh, PA | 3.0 | 1.0 | 1440 | $1,500 | $1.04 | 23d | 1 | 1.17mi |
| 2219 Manor Ave Pittsburgh, PA | 3.0 | 1.0 | 1638 | $1,600 | $0.98 | 23d | 1 | 1.28mi |
| 7225 Whipple St Unit 72255 Pittsburgh, PA | 3.0 | 1.5 | 1440 | $1,695 | $1.18 | 2d | 1 | 1.41mi |
Listing history 7 events
-
2026-06-18days on market $100,000 Active 9 DOM
-
2026-06-17days on market $100,000 Active 8 DOM
-
2026-06-16days on market $100,000 Active 7 DOM
-
2026-06-15days on market $100,000 Active 6 DOM
-
2026-06-13days on market $100,000 Active 4 DOM
-
2026-06-10remarks 699-char remark
-
2026-06-10$100,000 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
- $1,187 · $99/mo
- Projected year-2 tax
- $1,384 · $115/mo
- Expected delta
- +$196/yr (+$16/mo · 16.5%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 4/10 Moderate 7 d/yr ≥98°F today · 17 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
- $35,376
- − Mortgage interest
- −$5,602
- − Property taxes
- −$1,187
- − Insurance
- −$1,166
- − Repairs & maintenance
- −$2,830
- − Management
- −$2,830
- − Depreciation
- −$2,909
- Taxable income
- $18,852
- Est. tax owed @ 24.0%
- −$4,524
- After-tax cash flow
- $14,776/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
- Wilkinsburg Borough SD
- NCES district ID
- 4226370
- Math proficiency
- 14% ▼ -8.00%
- Reading proficiency
- 23% ▼ -9.00%
- Median HH income
- $32,204
- Composite
- 14.94/100
- National rank
- #9368
- State rank
- #503 of 539 in PA
Livability — Wilkinsburg
- Score
- 76/100
- State rank
- #411
- US rank
- #3754
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Wilkinsburg, PA
- County
- Allegheny County · 1,022,028 people
- City population
- 29,513
- Metro
- Pittsburgh, PA
- Population (ZIP)
- 29,374
- Household income
- $55,028
- Rent vs Own
- Severe rent burden
- 1933.0
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
- Diverse neighborhood (Simpson 0.60)
- Race & ethnicity
- White 47% Black 43% Two or more races 7% Hispanic / Latino 4% Asian 1%
- Common ancestry
- Romanian 4% Lithuanian 2% Serbian 1%
- Foreign-born
- 4% · Canada, South Korea, China
- Languages at home
- 93% English-only · Spanish 2% French/Haitian/Cajun 1% Other Indo-European 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
- ▼ -109.77%
- Current HPI
- 230.0486
- Rent YoY
- ▲ 3.86%
- Metro
- Pittsburgh, PA
- 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
+1438.5% since first listed28 events — show timeline
- 2026-06-09 Listed $100,000 West Penn MLS
- 2026-01-09 Sold (MLS) $42,000 West Penn MLS
- 2025-12-15 Pending — West Penn MLS
- 2025-12-02 Relisted — West Penn MLS
- 2025-10-21 Pending — West Penn MLS
- 2025-10-09 Price Changed $37,500 West Penn MLS
- 2025-09-15 Listed $49,900 West Penn MLS
- 2024-10-31 Contingent — West Penn MLS
- 2024-08-20 Price Changed $49,900 West Penn MLS
- 2024-02-21 Relisted — West Penn MLS
- 2024-02-21 Price Changed $65,900 West Penn MLS
- 2024-01-23 Contingent — West Penn MLS
- 2024-01-12 Listed $69,900 West Penn MLS
- 2023-09-23 Price Changed $89,000 West Penn MLS
- 2023-08-30 Listed $109,000 West Penn MLS
- 2022-12-07 Price Changed $79,900 West Penn MLS
- 2022-08-13 Price Changed $90,000 West Penn MLS
- 2022-08-02 Price Changed $99,000 West Penn MLS
- 2022-05-19 Listed $119,000 West Penn MLS
- 2020-02-03 Delisted — West Penn MLS
- 2019-09-05 Contingent — West Penn MLS
- 2019-08-13 Price Changed $47,900 West Penn MLS
- 2019-07-13 Price Changed $49,900 West Penn MLS
- 2019-05-08 Price Changed $59,900 West Penn MLS
- 2018-12-07 Listed $79,900 West Penn MLS
- 2011-07-21 Price Changed $13,000 West Penn MLS
- 2011-07-21 Sold (MLS) $6,500 West Penn MLS
- 2011-03-16 Listed $6,500 West Penn MLS
Property tax history
-0.6%/yrLatest (2026): $1,187 · +3.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…