CashFlowRE
Sign in Sign up
2110 West St
D+ Composite 47.4
Why this score? — see what drove the D+ 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).

  • ARV discount +13.3/15.0
  • Cash flow +12.7/30.0
  • 1% rule +4.6/10.0
  • Livability +3.9/5.0
  • DSCR +3.8/10.0
  • Rent growth +3.5/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,500

2110 West St · Munhall, PA 15120
3 bd · 1.0 ba · 1,552 sqft · SingleFamily public records · 29 Days on market
Built 1925 3,301 sqft lot Est $183k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Turnkey Duplex, well maintained and updated. Excellent location on the bus line. Minutes to the Waterfront, Southside, Squirrel Hill and Downtown Pittsburgh.

Key facts

  • Strong accessibility
  • Updated throughout
  • Turnkey duplex

Tags

TURNKEY DUPLEXWELL MAINTAINEDUPDATED THROUGHOUTCONVENIENTLY LOCATEDSTRONG ACCESSIBILITYINCOME PRODUCING PROPERTY

Property features AI

Finance

  • Financial info: Two-unit property; Unit rents: approximately $1,207 for the 1-bedroom unit and $850 for the 2-bedroom unit

Exterior

  • Parking: On-street parking
  • Utilities: Electricity available; Natural gas available; Public sewer available; Public water available
  • Home design: Brick construction
  • Construction: Brick exterior
  • Exterior features: On-street parking; Zoned MUL (multi-use/multi-family)

Interior

  • Bedrooms: One 1-bedroom unit; One 2-bedroom unit
  • Bathrooms: Each unit has one full bathroom
  • Interior features: Has basement

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/1.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $-19 ($-223/yr) — negative.
  • To cash-flow at today's rent, offer at most $156k (2.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $154k (3.6% below list).
  • Recommended offer: $154k (3.6% below list) — sets the bar for 1% rule.

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); 92 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($56k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($157k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y 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.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $153,817 (3.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.96%
Cap rate
6.15%
Cash-on-cash
-0.50%
DSCR
0.98
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$183,136
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
245 E 18th Ave 0.30mi 3/1.5 1,512 (-3%) 1mo $15,000 $10 79
238 E 19th 0.25mi 3/1.5 1,600 (+3%) 3mo $45,000 $28 79
1415 Margaret St 0.43mi 3/1.0 1,628 (+5%) 1mo $25,000 $15 71
127 Marham Rd 0.37mi 3/2.5 1,579 (+2%) 4mo $220,000 $139 71
600 E 14th Ave 0.46mi 3/2.0 1,472 (-5%) 0mo $229,007 $156 66
230 E 15th Ave 0.39mi 3/1.0 1,417 (-9%) 2mo $25,000 $18 65
145 Marham Rd 0.36mi 4/2.0 (+1) 1,488 (-4%) 3mo $235,000 $158 65
306 W 15th Ave 0.35mi 3/1.5 1,701 (+10%) 5mo $200,000 $118 61
144 W Schwab Ave 0.72mi 4/1.5 (+1) 1,540 (-1%) 3mo $150,000 $97 55
3430 Lynnwood Dr 0.43mi 3/2.0 1,357 (-13%) 2mo $295,000 $217 54
109 Vine St 0.72mi 2/1.5 (-1) 1,444 (-7%) 4mo $110,000 $76 44
253 Vine St 0.68mi 3/1.5 1,336 (-14%) 2mo $168,841 $126 41

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
-15.7%
Equity multiple
0.43×
Total profit
$-25,268
Equity at exit
$23,782
10-year hold
IRR
-5.3%
Equity multiple
0.64×
Total profit
$-16,155
Equity at exit
$13,791

Cash invested: $44,660 (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
92
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,538 high interval (Pro) →
Mortgage (P&I)
$836
Tax from tax record
$331 /mo · $3,970/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$-19

Break-even live

Break-even rent $1,562
Max offer price $156,215
Occupancy floor 96%

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
$39,875
Closing costs
$4,785
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
623 E 18th Ave Homestead, PA 2.0 1.0 1156 $1,600 $1.38 44d 1 0.35mi
300 W 13th Ave Homestead, PA 2.0 1.0 1088 $1,125 $1.03 16d 1 0.44mi
300 W 13th Ave Unit 302 Homestead, PA 2.0 1.0 1088 $1,150 $1.06 16d 1 0.45mi
218 Mary St Homestead, PA 3.0 1.0 1776 $1,400 $0.79 21d 1 0.48mi
1254 Edgewood Dr Homestead, PA 3.0 1.0 1144 $1,725 $1.51 44d 1 0.58mi
308 Lea St Homestead, PA 4.0 2.0 1480 $1,490 $1.01 3d 1 0.58mi
3305 W Run Rd Munhall, PA 2.0 1.0 1100 $1,365 $1.24 24d 1 0.69mi
621 E 9th Ave Homestead, PA 2.0 2.0 1400 $1,425 $1.02 24d 1 0.72mi
931 Hilltop St Homestead, PA 3.0 1.5 1312 $1,500 $1.14 14d 1 0.81mi

Listing history 22 events

  1. 2026-06-18
    days on market $159,500 Active 29 DOM
  2. 2026-06-17
    days on market $159,500 Active 28 DOM
  3. 2026-06-16
    days on market $159,500 Active 27 DOM
  4. 2026-06-15
    days on market $159,500 Active 26 DOM
  5. 2026-06-13
    days on market $159,500 Active 24 DOM
  6. 2026-06-09
    days on market $159,500 Active 20 DOM
  7. 2026-06-08
    days on market $159,500 Active 19 DOM
  8. 2026-06-07
    days on market $159,500 Active 18 DOM
  9. 2026-06-05
    days on market $159,500 Active 15 DOM
  10. 2026-06-03
    pricedays on market $159,500 Active 14 DOM
  11. 2026-06-02
    days on market $159,900 Active 13 DOM
  12. 2026-06-01
    days on market $159,900 Active 12 DOM
  13. 2026-05-31
    days on market $159,900 Active 11 DOM
  14. 2026-05-13
    listed $159,900 Active
  15. 2023-12-04
    historical $850
  16. 2023-11-03
    price $850
  17. 2023-09-17
    price $900
  18. 2023-02-09
    soldstatus $140,000
  19. 2023-02-03
    soldstatus $140,000 Closed 157-char remark
    Show marketing remark (157 chars)

    Turnkey Duplex, well maintained and updated. Excellent location on the bus line. Minutes to the Waterfront, Southside, Squirrel Hill and Downtown Pittsburgh.

  20. 2022-11-09
    historical Contingent 157-char remark
    Show marketing remark (157 chars)

    Turnkey Duplex, well maintained and updated. Excellent location on the bus line. Minutes to the Waterfront, Southside, Squirrel Hill and Downtown Pittsburgh.

  21. 2022-08-17
    listed $150,000 Active 157-char remark
    Show marketing remark (157 chars)

    Turnkey Duplex, well maintained and updated. Excellent location on the bus line. Minutes to the Waterfront, Southside, Squirrel Hill and Downtown Pittsburgh.

  22. 1987-01-28
    soldstatus $20,000

ⓘ 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
$3,970 · $331/mo
Projected year-2 tax
$3,970 · $331/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 ≥96°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
$18,458
− Mortgage interest
−$8,934
− Property taxes
−$3,970
− Insurance
−$798
− Repairs & maintenance
−$1,477
− Management
−$1,477
− Depreciation
−$4,640
Taxable loss
−$2,837
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$681
After-tax cash flow
$458/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

+699.5% since first listed
9 events — show timeline
  • 2026-05-13 Listed $159,900 West Penn MLS
  • 2023-12-04 Rental Removed $850 APPFOLIO
  • 2023-11-03 Price Changed $850 APPFOLIO
  • 2023-09-17 Price Changed $900 APPFOLIO
  • 2023-02-09 Sold (Public Records) $140,000 Public Records
  • 2023-02-03 Sold (MLS) $140,000 West Penn MLS
  • 2022-11-09 Contingent West Penn MLS
  • 2022-08-17 Listed $150,000 West Penn MLS
  • 1987-01-28 Sold (Public Records) $20,000 Public Records

Property tax history

+6.9%/yr

Latest (2026): $3,970 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…