CashFlowRE
Sign in Sign up
169 Union St Duplex
B- Composite 66.42
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 +27.8/30.0
  • DSCR +9.8/10.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

169 Union St · Bridgeville, PA 15017
4 bd · 2.0 ba · 2,207 sqft · MultiFamily public records · 5 Days on market
Built 1900 6,202 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

INVESTORS!! Don’t miss this turnkey, income-producing side-by-side duplex in the highly desirable Bridgeville neighborhood! This fully renovated property features two units: a 2-bedroom, 1-bath unit on the left and a spacious 4-bedroom, 1-bath unit on the right. Both units offer stainless steel appliances, in-unit laundry, and modern finishes throughout. Plentiful on-street parking adds convenience, and all utilities are separately metered. An excellent opportunity for immediate cash flow in a prime location.

Key facts

  • Income-producing
  • Fully renovated
  • Newer roof

Tags

TURNKEYINCOME-PRODUCINGFULLY RENOVATEDSTAINLESS STEEL APPLIANCESIN-UNIT LAUNDRYNEWER ROOF

Property features AI

Finance

  • Financial info: Gross annual income reported at $32,700; Unit rents reported at approximately $1,225 and $1,500

Exterior

  • Parking: On-street parking for approximately 3 vehicles
  • Utilities: Electricity available; Natural gas available; Public water available; Public sewer available
  • Home design: Two-family zoning
  • Construction: Brick construction; Asphalt roof
  • Exterior features: Public transportation access nearby

Interior

  • Bedrooms: One unit with 2 bedrooms; One unit with 4 bedrooms
  • Bathrooms: Each unit has 1 full bathroom
  • Interior features: Two-family layout (multi-unit property)

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 1×2bd/1ba + 1×4bd/1ba units multifamily listed at $250k.

Deal economics

  • At list price, monthly cash flow is $760 ($9k/yr) — positive. Per door: $380/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Cap rate 9.9% vs local median 4.1% in Bridgeville — 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 80/100 on livability (#199 in PA, #1,745 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, amenities A; Watch: employment C-, commute F.
  • Chartiers Valley SD (suburban): math 37% / reading 57% proficiency, ranked #221 of 539 in PA (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Chartiers Valley Primary Sch (879 students, 30% FRL); Chartiers Valley Ms (math 20% / reading 55%, grade F, #292 of 512 statewide, top 58%, 718 students, 35% FRL); Chartiers Valley Hs (math 53% / reading 24%, grade F, #279 of 437 statewide, top 64%, 1,018 students, 25% FRL).
  • Market conditions: 70 active listings in the ZIP; solid renter incomes; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • At $3,315/mo this rent would consume 46% of the median local household income ($87k/yr) (locally 454% 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 11 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 $175k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $249,900

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 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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
1.33%
Cap rate
9.94%
Cash-on-cash
13.03%
DSCR
1.58
GRM
6.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.0%
Equity multiple
1.11×
Total profit
$8,017
Equity at exit
$37,261
10-year hold
IRR
12.6%
Equity multiple
2.00×
Total profit
$69,812
Equity at exit
$21,607

Cash invested: $69,972 (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 15017

Home prices YoY
-31.8%
Active inventory
70
Price-to-rent
14.9×

Monthly cashflow live

Estimated rent
$3,315 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$445 /mo · $5,335/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$696
Net cashflow
$760

Break-even live

Break-even rent $2,353
Max offer price $249,900
Occupancy floor 72%

Sensitivity live

Price -10% $901 -5% $830 +0% $760 +5% $689 +10% $618
Rent -10% $498 -5% $629 +0% $760 +5% $891 +10% $1,022
Rate -1.0pp $885 -0.5pp $823 base $760 +0.5pp $695 +1.0pp $629

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

UnitsBedsBathsEst. rent
1× unit 2 1 $1,395
1× unit 4 1 $1,920
Total (2 units) $3,315

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
$62,475
Closing costs
$7,497
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.

Listing history 4 events

  1. 2026-06-03
    days on market $249,900 Active 5 DOM
  2. 2026-06-02
    days on market $249,900 Active 4 DOM
  3. 2026-06-01
    days on market $249,900 Active 3 DOM
  4. 2026-05-31
    days on market $249,900 Active 2 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
$5,335 · $445/mo
Projected year-2 tax
$5,335 · $445/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 ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$39,780
− Mortgage interest
−$13,998
− Property taxes
−$5,335
− Insurance
−$1,250
− Repairs & maintenance
−$3,182
− Management
−$3,182
− Depreciation
−$7,270
Taxable income
$5,562
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,335
After-tax cash flow
$7,780/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
Chartiers Valley SD
NCES district ID
4205700
Math proficiency
37% ▼ -16.00%
Reading proficiency
57% ▼ -17.00%
Median HH income
$57,191
Composite
40.91/100
National rank
#3614
State rank
#221 of 539 in PA

Livability — Bridgeville

Score
80/100
State rank
#199
US rank
#1745

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bridgeville, PA
County
Allegheny County · 1,022,028 people
City population
17,782
Metro
Pittsburgh, PA
Population (ZIP)
17,782
Household income
$86,937
Rent vs Own
26.8% rent · 73.2% own
Severe rent burden
454.0

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 (86%)
Race & ethnicity
White 86% Asian 5% Two or more races 4% Black 4% Hispanic / Latino 2%
Common ancestry
Romanian 8% Lithuanian 2% Slovak 2%
Foreign-born
5% · Canada, China, South Korea
Languages at home
94% English-only · Other Indo-European 3% 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
▼ -118.46%
Current HPI
254.0465
Rent YoY
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

+311.4% since first listed
25 events — show timeline
  • 2026-05-29 Listed $249,900 West Penn MLS
  • 2026-03-31 Delisted West Penn MLS
  • 2026-01-15 Listed $265,000 West Penn MLS
  • 2025-04-17 Rental Removed $1,500 APPFOLIO
  • 2025-03-11 Listed for Rent $1,500 APPFOLIO
  • 2024-04-04 Rental Removed $1,500 APPFOLIO
  • 2024-02-04 Listed for Rent $1,500 APPFOLIO
  • 2023-10-06 Rental Removed $1,400 APPFOLIO
  • 2023-09-21 Price Changed $1,400 APPFOLIO
  • 2023-09-09 Listed for Rent $1,500 APPFOLIO
  • 2023-05-14 Contingent West Penn MLS
  • 2023-05-12 Relisted West Penn MLS
  • 2023-04-08 Contingent West Penn MLS
  • 2023-04-04 Listed $158,750 West Penn MLS
  • 2020-10-30 Sold (MLS) $174,900 West Penn MLS
  • 2020-09-09 Contingent West Penn MLS
  • 2020-09-09 Price Changed $180,000 West Penn MLS
  • 2020-09-04 Listed $169,900 West Penn MLS
  • 2016-06-02 Sold (Public Records) $54,500 Public Records
  • 2015-12-15 Delisted West Penn MLS
  • 2015-11-24 Price Changed $53,900 West Penn MLS
  • 2015-11-24 Listed $539,000 West Penn MLS
  • 2012-02-16 Listed $54,900 West Penn MLS
  • 2011-08-01 Listed $54,900 West Penn MLS
  • 2004-11-12 Sold (Public Records) $60,750 Public Records

Property tax history

+5.9%/yr

Latest (2026): $5,335 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…