CashFlowRE
Sign in Sign up
1903 Anna Ave
C- Composite 51.23
Why this score? — see what drove the C- 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 +20.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.2/10.0
  • Livability +3.7/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

1903 Anna Ave · West Mifflin, PA 15122
3 bd · 1.5 ba · 1,160 sqft · Townhouse public records · 31 Days on market
Built 1975 2,726 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

TOWN HOUSE COMMUNITY. NO ASSOCIATION OR DUES. SLIDING DOOR OFF DINNING ROOM TO DECK.

Key facts

  • Walk-out lower level
  • Private back deck
  • Fenced-in yard

Tags

PRIVATE BACK DECKFULLY UPDATED KITCHENFENCED-IN YARDWALK-OUT LOWER LEVELDEDICATED DINING AREA

Property features AI

Exterior

  • Parking: Built-in garage with garage door opener; Attached garage (1 parking space total)
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Resale property
  • Construction: Aluminum siding and brick exterior; Asphalt roof
  • Exterior features: Lot dimensions approximately 22 x 146 x 24 x 138

Interior

  • Kitchen: Kitchen (main) — approx. 10 x 7; Dishwasher; Disposal; Microwave; Refrigerator; Stove
  • Bedrooms: Bedroom (upper) — approx. 16 x 11; Additional bedroom/room (upper) — approx. 15 x 12
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Gas forced-air heating; Central air conditioning
  • Interior features: Partial basement with walk-out access; Entry/foyer
  • Laundry & utility: Laundry room (lower); Washer; Dryer; Some electric appliances

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/1.5-bath townhouse listed at $140k.

Deal economics

  • At list price, monthly cash flow is $190 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 5.2% in West Mifflin — 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 73/100 on livability (#539 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B+; Watch: health & safety D, crime D-, amenities F.
  • West Mifflin Area SD (suburban): math 19% / reading 41% proficiency, ranked #443 of 539 in PA (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 58 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $30k; list at $140k implies a 366% gain — meaningful room to come down on a strong offer.
Recommended offer $135,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — 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. Crime grade is D 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?
  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
1.02%
Cap rate
7.93%
Cash-on-cash
5.84%
DSCR
1.26
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$90,480
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
904 Rhodes Ave 0.07mi 2/1.5 (-1) 1,160 (0%) 9mo $90,900 $78 84

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.3%
Equity multiple
0.73×
Total profit
$-10,537
Equity at exit
$20,860
10-year hold
IRR
2.3%
Equity multiple
1.16×
Total profit
$6,449
Equity at exit
$12,096

Cash invested: $39,172 (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 15122

Home prices YoY
-30.4%
Active inventory
58
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,422 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$141 /mo · $1,694/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$190

Break-even live

Break-even rent $1,181
Max offer price $139,900
Occupancy floor 82%

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
$34,975
Closing costs
$4,197
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1704 Anna Ave West Mifflin, PA 2.0 1.5 1160 $1,395 $1.20 23d 1 0.00mi
715 Grant Avenue Ext West Mifflin, PA 3.0 2.0 1400 $1,450 $1.04 7d 1 0.40mi
1744 Highland Ave West Mifflin, PA 2.0 1.0 1100 $1,549 $1.41 4d 1 0.45mi
3101 Homestead Duquesne Rd West Mifflin, PA 2.0 1.0 924 $900 $0.97 43d 1 0.65mi
1318 Maryland Ave West Mifflin, PA 3.0 1.0 1408 $1,695 $1.20 43d 1 0.78mi
1010 Savey St Duquesne, PA 2.0 1.0 1000 $1,200 $1.20 43d 1 0.82mi
827 Hinnerman St Duquesne, PA 3.0 1.0 1136 $1,250 $1.10 23d 1 0.89mi
207 Auriles St Duquesne, PA 2.0 1.0 950 $950 $1.00 43d 1 0.92mi
201 S 4th St Duquesne, PA 3.0 1.0 1200 $1,385 $1.15 43d 1 1.09mi
800 Richford St Duquesne, PA 3.0 1.0 1300 $1,600 $1.23 23d 1 1.12mi
604 Shaw Ave Unit 101 McKeesport, PA 2.0 1.5 1050 $900 $0.86 14d 1 1.30mi
604 Shaw Ave McKeesport, PA 2.0 1.0–1.5 800 $900 $1.12 12d 3 1.30mi

Listing history 17 events

  1. 2026-06-16
    statusdays on market $139,900 Pending 31 DOM
  2. 2026-06-15
    days on market $139,900 Contingent 30 DOM
  3. 2026-06-13
    days on market $139,900 Contingent 28 DOM
  4. 2026-06-09
    days on market $139,900 Contingent 24 DOM
  5. 2026-06-08
    days on market $139,900 Contingent 23 DOM
  6. 2026-06-07
    days on market $139,900 Contingent 22 DOM
  7. 2026-06-03
    days on market $139,900 Contingent 18 DOM
  8. 2026-06-02
    days on market $139,900 Contingent 17 DOM
  9. 2026-06-01
    days on market $139,900 Contingent 16 DOM
  10. 2026-05-31
    days on market $139,900 Contingent 15 DOM
  11. 2026-05-21
    historical Contingent
  12. 2026-05-16
    listed $139,900 Active
  13. 2013-01-29
    price $34,900 84-char remark
    Show marketing remark (84 chars)

    TOWN HOUSE COMMUNITY. NO ASSOCIATION OR DUES. SLIDING DOOR OFF DINNING ROOM TO DECK.

  14. 2013-01-29
    soldstatus $30,000 84-char remark
    Show marketing remark (84 chars)

    TOWN HOUSE COMMUNITY. NO ASSOCIATION OR DUES. SLIDING DOOR OFF DINNING ROOM TO DECK.

  15. 2012-08-20
    listed $30,000 84-char remark
    Show marketing remark (84 chars)

    TOWN HOUSE COMMUNITY. NO ASSOCIATION OR DUES. SLIDING DOOR OFF DINNING ROOM TO DECK.

  16. 2011-05-23
    listed $58,000 244-char remark
    Show marketing remark (244 chars)

    Townhouse community. No association or dues. Sliding door off dining room to deck. Two huge Bedrooms. Lots of closet space. 3 Paddle fans included, Clothes dryer. Motivated seller. SHORT SALE. Utilities off bring flashlight to look at basement.

  17. 1986-07-16
    soldstatus $34,000

ⓘ 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
$1,694 · $141/mo
Projected year-2 tax
$1,952 · $163/mo
Expected delta
+$258/yr (+$22/mo · 15.3%)

ⓘ 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 ≥97°F today · 18 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
$17,067
− Mortgage interest
−$7,837
− Property taxes
−$1,694
− Insurance
−$700
− Repairs & maintenance
−$1,365
− Management
−$1,365
− Depreciation
−$4,070
Taxable income
$37
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$9
After-tax cash flow
$2,277/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
West Mifflin Area SD
NCES district ID
4225680
Math proficiency
19% ▼ -19.00%
Reading proficiency
41% ▼ -14.00%
Median HH income
$46,532
Composite
25.78/100
National rank
#7371
State rank
#443 of 539 in PA

Livability — West Mifflin

Score
73/100
State rank
#539
US rank
#5042

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Mifflin, PA
County
Allegheny County · 1,022,028 people
City population
18,816
Metro
Pittsburgh, PA
Population (ZIP)
18,816
Household income
$72,485
Rent vs Own
21.6% rent · 78.4% own
Severe rent burden
334.0

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 (81%)
Race & ethnicity
White 81% Black 9% Two or more races 7% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 9% Slovak 1% Scotch-Irish 1%
Foreign-born
1% · South Korea
Languages at home
93% English-only · Spanish 4% 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
▼ -107.69%
Current HPI
246.2486
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

+311.5% since first listed
7 events — show timeline
  • 2026-05-21 Contingent West Penn MLS
  • 2026-05-16 Listed $139,900 West Penn MLS
  • 2013-01-29 Sold (MLS) $30,000 West Penn MLS
  • 2013-01-29 Price Changed $34,900 West Penn MLS
  • 2012-08-20 Listed $30,000 West Penn MLS
  • 2011-05-23 Listed $58,000 West Penn MLS
  • 1986-07-16 Sold (Public Records) $34,000 Public Records

Property tax history

+0.5%/yr

Latest (2026): $1,694 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…