CashFlowRE
Sign in Sign up
1142 South Ave Triplex
B- Composite 68.76
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

1142 South Ave · Wilkinsburg, PA 15221
4 bd · 3.5 ba · 2,054 sqft · MultiFamily public records · 9 Days on market
Built 1910 3,049 sqft lot

🖨 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

SEPARATELY METERED TRIPLEXINCOME PRODUCING UNITSUPDATED WINDOWSPUBLIC WATER AND SEWER SERVICESEPARATE UTILITIESUNFINISHED BASEMENT

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

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 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.
Recommended offer $100,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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

5-year hold
IRR
69.4%
Equity multiple
4.17×
Total profit
$88,869
Equity at exit
$14,910
10-year hold
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
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

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

Break-even rent $912
Max offer price $100,000
Occupancy floor 40%

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

UnitsBedsBathsEst. rent
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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $100,000 Active 9 DOM
  2. 2026-06-17
    days on market $100,000 Active 8 DOM
  3. 2026-06-16
    days on market $100,000 Active 7 DOM
  4. 2026-06-15
    days on market $100,000 Active 6 DOM
  5. 2026-06-13
    days on market $100,000 Active 4 DOM
  6. 2026-06-10
    remarks 699-char remark
  7. 2026-06-10
    listed $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
combined federal + state — saved on this device
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

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

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
55.3% rent · 44.7% 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

Price history

+1438.5% since first listed
28 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%/yr

Latest (2026): $1,187 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…