CashFlowRE
Sign in Sign up
2925 Main St Duplex
C Composite 59.37
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 +24.6/30.0
  • DSCR +7.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.4/10.0
  • Livability +3.9/5.0
  • Rent growth +3.5/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

2925 Main St · Munhall, PA 15120
4 bd · 2.0 ba · 2,448 sqft · MultiFamily public records · 42 Days on market
Built 1935 6,098 sqft lot

🖨 Deal sheet 📄 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

Wonderful duplex in the heart of Munhall with updated flooring, newer furnace/ac for 2nd Floor unit, newer windows, clean and move in ready, first floor tenant moving out Sept 1, 2016 and would be great for Owner Occupied . Huge corner fenced lot with easy access to main street shops, public transportation, places of worship, schools and waterfront location. 2- car detached garage can bring xtra income. 2nd floor unit also has a finished attic that can be used as 3rd bedroom and oven, refrigerator and washer/dryer are included, 1st floor has newer lighting in rooms, oven, microwave, refrigerator, no washer or dryer but hook up is available in basement. First floor was constructed to accommodate a professional dentist office, so office on first floor is permissible through the municipality or home office. Garages are located on E. Oliver with easy access for ingress and egress.

Key facts

  • Two electric panels
  • Two hvac systems
  • Two water heaters

Tags

DETACHED 2 CAR GARAGEIN-UNIT WASHER AND DRYERSEPARATELY METERED FOR GASTWO ELECTRIC PANELSTWO WATER HEATERSTWO HVAC SYSTEMS

Property features AI

Finance

  • Financial info: Gross annual income reported at $31,200

Exterior

  • Parking: Detached garage; Off-street parking; Total of 2 parking spaces
  • Utilities: Electricity available; Natural gas available; Public water available; Public sewer available
  • Home design: Multi-family property with 3 total units (2 units in the community)
  • Construction: Asphalt roof
  • Exterior features: Lot zoned R-2

Interior

  • Bedrooms: Two 3-bedroom units
  • Bathrooms: Each 3-bedroom unit has 1 full bathroom
  • Interior features: Unfinished 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 2 × 3-bed/1.0-bath units multifamily listed at $250k.

Deal economics

  • At list price, monthly cash flow is $515 ($6k/yr) — positive. Per door: $257/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $242k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 7.3% in Munhall — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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; 2 comparable units currently listed for rent nearby; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • At $2,844/mo this rent would consume 61% of the median local household income ($56k/yr) (locally 669% 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.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 13y 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 $112k; list at $250k implies a 123% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $242,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.14%
Cap rate
8.76%
Cash-on-cash
8.83%
DSCR
1.39
GRM
7.3

CMA / ARV

ARV (median comp)
$124,059
List price
$249,900
Delta
101.44%
Verdict
OVERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.06% rent growth · sell at horizon

5-year hold
IRR
-1.7%
Equity multiple
0.93×
Total profit
$-4,601
Equity at exit
$37,261
10-year hold
IRR
9.1%
Equity multiple
1.73×
Total profit
$51,246
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 15120

Home prices YoY
-16.9%
Rents YoY
4.1%
Active inventory
92
Price-to-rent
14.6×

Monthly cashflow live

Estimated rent
$2,844 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$317 /mo · $3,809/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$597
Net cashflow
$515

Break-even live

Break-even rent $2,192
Max offer price $249,900
Occupancy floor 77%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,844

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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
218 Mary St Homestead, PA 3.0 1.0 1776 $1,400 $0.79 21d 1 0.32mi
351 W 12th Ave Homestead, PA 5.0 2.0 1856 $2,300 $1.24 1d 1 0.99mi

Listing history 27 events

  1. 2026-06-18
    days on market $249,900 Active 42 DOM
  2. 2026-06-17
    days on market $249,900 Active 41 DOM
  3. 2026-06-16
    days on market $249,900 Active 40 DOM
  4. 2026-06-15
    days on market $249,900 Active 39 DOM
  5. 2026-06-13
    days on market $249,900 Active 37 DOM
  6. 2026-06-09
    days on market $249,900 Active 33 DOM
  7. 2026-06-08
    days on market $249,900 Active 32 DOM
  8. 2026-06-07
    days on market $249,900 Active 31 DOM
  9. 2026-06-05
    days on market $249,900 Active 28 DOM
  10. 2026-06-03
    days on market $249,900 Active 27 DOM
  11. 2026-06-02
    days on market $249,900 Active 26 DOM
  12. 2026-06-01
    days on market $249,900 Active 25 DOM
  13. 2026-05-31
    days on market $249,900 Active 24 DOM
  14. 2026-05-05
    listed $260,000 Active 1116-char remark
  15. 2016-10-25
    soldstatus $112,000
  16. 2016-10-21
    price $112,000 889-char remark
    Show marketing remark (889 chars)

    Wonderful duplex in the heart of Munhall with updated flooring, newer furnace/ac for 2nd Floor unit, newer windows, clean and move in ready, first floor tenant moving out Sept 1, 2016 and would be great for Owner Occupied . Huge corner fenced lot with easy access to main street shops, public transportation, places of worship, schools and waterfront location. 2- car detached garage can bring xtra income. 2nd floor unit also has a finished attic that can be used as 3rd bedroom and oven, refrigerator and washer/dryer are included, 1st floor has newer lighting in rooms, oven, microwave, refrigerator, no washer or dryer but hook up is available in basement. First floor was constructed to accommodate a professional dentist office, so office on first floor is permissible through the municipality or home office. Garages are located on E. Oliver with easy access for ingress and egress.

  17. 2016-10-20
    soldstatus $112,000 Sold 889-char remark
    Show marketing remark (889 chars)

    Wonderful duplex in the heart of Munhall with updated flooring, newer furnace/ac for 2nd Floor unit, newer windows, clean and move in ready, first floor tenant moving out Sept 1, 2016 and would be great for Owner Occupied . Huge corner fenced lot with easy access to main street shops, public transportation, places of worship, schools and waterfront location. 2- car detached garage can bring xtra income. 2nd floor unit also has a finished attic that can be used as 3rd bedroom and oven, refrigerator and washer/dryer are included, 1st floor has newer lighting in rooms, oven, microwave, refrigerator, no washer or dryer but hook up is available in basement. First floor was constructed to accommodate a professional dentist office, so office on first floor is permissible through the municipality or home office. Garages are located on E. Oliver with easy access for ingress and egress.

  18. 2016-09-27
    status Under Contract 889-char remark
    Show marketing remark (889 chars)

    Wonderful duplex in the heart of Munhall with updated flooring, newer furnace/ac for 2nd Floor unit, newer windows, clean and move in ready, first floor tenant moving out Sept 1, 2016 and would be great for Owner Occupied . Huge corner fenced lot with easy access to main street shops, public transportation, places of worship, schools and waterfront location. 2- car detached garage can bring xtra income. 2nd floor unit also has a finished attic that can be used as 3rd bedroom and oven, refrigerator and washer/dryer are included, 1st floor has newer lighting in rooms, oven, microwave, refrigerator, no washer or dryer but hook up is available in basement. First floor was constructed to accommodate a professional dentist office, so office on first floor is permissible through the municipality or home office. Garages are located on E. Oliver with easy access for ingress and egress.

  19. 2016-08-30
    historical Contingent 889-char remark
    Show marketing remark (889 chars)

    Wonderful duplex in the heart of Munhall with updated flooring, newer furnace/ac for 2nd Floor unit, newer windows, clean and move in ready, first floor tenant moving out Sept 1, 2016 and would be great for Owner Occupied . Huge corner fenced lot with easy access to main street shops, public transportation, places of worship, schools and waterfront location. 2- car detached garage can bring xtra income. 2nd floor unit also has a finished attic that can be used as 3rd bedroom and oven, refrigerator and washer/dryer are included, 1st floor has newer lighting in rooms, oven, microwave, refrigerator, no washer or dryer but hook up is available in basement. First floor was constructed to accommodate a professional dentist office, so office on first floor is permissible through the municipality or home office. Garages are located on E. Oliver with easy access for ingress and egress.

  20. 2016-08-30
    price $129,000 889-char remark
    Show marketing remark (889 chars)

    Wonderful duplex in the heart of Munhall with updated flooring, newer furnace/ac for 2nd Floor unit, newer windows, clean and move in ready, first floor tenant moving out Sept 1, 2016 and would be great for Owner Occupied . Huge corner fenced lot with easy access to main street shops, public transportation, places of worship, schools and waterfront location. 2- car detached garage can bring xtra income. 2nd floor unit also has a finished attic that can be used as 3rd bedroom and oven, refrigerator and washer/dryer are included, 1st floor has newer lighting in rooms, oven, microwave, refrigerator, no washer or dryer but hook up is available in basement. First floor was constructed to accommodate a professional dentist office, so office on first floor is permissible through the municipality or home office. Garages are located on E. Oliver with easy access for ingress and egress.

  21. 2016-08-16
    listed $129,000 Active 889-char remark
    Show marketing remark (889 chars)

    Wonderful duplex in the heart of Munhall with updated flooring, newer furnace/ac for 2nd Floor unit, newer windows, clean and move in ready, first floor tenant moving out Sept 1, 2016 and would be great for Owner Occupied . Huge corner fenced lot with easy access to main street shops, public transportation, places of worship, schools and waterfront location. 2- car detached garage can bring xtra income. 2nd floor unit also has a finished attic that can be used as 3rd bedroom and oven, refrigerator and washer/dryer are included, 1st floor has newer lighting in rooms, oven, microwave, refrigerator, no washer or dryer but hook up is available in basement. First floor was constructed to accommodate a professional dentist office, so office on first floor is permissible through the municipality or home office. Garages are located on E. Oliver with easy access for ingress and egress.

  22. 2014-10-29
    soldstatus $93,000
  23. 2014-10-27
    price $93,000
    Show marketing remark (313 chars)

    Wonderful 2 Story Duplex. 1st apt freshly painted. Easy access to schools, transportation, shops and every day necessities. Upper unit ocuped. Basement goes with the lower or 1st unit. Walk out to a fenced corner lot. Unit 1 updates: 5 yr furnace & A/C, new HWT, updated kitchen. Appliances stay with units.

  24. 2014-10-27
    price $110,000
    Show marketing remark (313 chars)

    Wonderful 2 Story Duplex. 1st apt freshly painted. Easy access to schools, transportation, shops and every day necessities. Upper unit ocuped. Basement goes with the lower or 1st unit. Walk out to a fenced corner lot. Unit 1 updates: 5 yr furnace & A/C, new HWT, updated kitchen. Appliances stay with units.

  25. 2014-10-27
    soldstatus $93,000
    Show marketing remark (313 chars)

    Wonderful 2 Story Duplex. 1st apt freshly painted. Easy access to schools, transportation, shops and every day necessities. Upper unit ocuped. Basement goes with the lower or 1st unit. Walk out to a fenced corner lot. Unit 1 updates: 5 yr furnace & A/C, new HWT, updated kitchen. Appliances stay with units.

  26. 2014-09-05
    listed $110,000
    Show marketing remark (313 chars)

    Wonderful 2 Story Duplex. 1st apt freshly painted. Easy access to schools, transportation, shops and every day necessities. Upper unit ocuped. Basement goes with the lower or 1st unit. Walk out to a fenced corner lot. Unit 1 updates: 5 yr furnace & A/C, new HWT, updated kitchen. Appliances stay with units.

  27. 2013-10-29
    listed $124,900

ⓘ 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
$3,809 · $317/mo
Projected year-2 tax
$3,879 · $323/mo
Expected delta
+$70/yr (+$6/mo · 1.8%)

ⓘ 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
$34,128
− Mortgage interest
−$13,998
− Property taxes
−$3,809
− Insurance
−$1,250
− Repairs & maintenance
−$2,730
− Management
−$2,730
− Depreciation
−$7,270
Taxable income
$2,341
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$562
After-tax cash flow
$5,615/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

+100.1% since first listed
15 events — show timeline
  • 2026-05-27 Price Changed $249,900 West Penn MLS
  • 2026-05-05 Listed $260,000 West Penn MLS
  • 2016-10-25 Sold (Public Records) $112,000 Public Records
  • 2016-10-21 Price Changed $112,000 West Penn MLS
  • 2016-10-20 Sold (MLS) $112,000 West Penn MLS
  • 2016-09-27 Pending West Penn MLS
  • 2016-08-30 Contingent West Penn MLS
  • 2016-08-30 Price Changed $129,000 West Penn MLS
  • 2016-08-16 Listed $129,000 West Penn MLS
  • 2014-10-29 Sold (Public Records) $93,000 Public Records
  • 2014-10-27 Price Changed $93,000 West Penn MLS
  • 2014-10-27 Sold (MLS) $93,000 West Penn MLS
  • 2014-10-27 Price Changed $110,000 West Penn MLS
  • 2014-09-05 Listed $110,000 West Penn MLS
  • 2013-10-29 Listed $124,900 West Penn MLS

Property tax history

+1.2%/yr

Latest (2026): $3,809 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…