CashFlowRE
Sign in Sign up
3419 Hill St
B Composite 74.59
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
  • ARV discount +11.6/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$64,900

3419 Hill St · Munhall, PA 15120
2 bd · 1.0 ba · 640 sqft · SingleFamily public records · 142 Days on market
Built 1900 3,371 sqft lot $101/sqft · 9% below area Est $71k · 9% under ↓ 7% since listing

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

Listing remarks MLS

Charming early-1900s bungalow located in Munhall, offering an efficient footprint and major system updates. This approximately 640 sq ft home is configured as a one-bedroom residence and features covered front and rear porches, providing outdoor enjoyment at both entrances. The front porch leads into the living room, followed by a flexible middle room with a small closet, and a kitchen at the rear of the home with access to a covered patio. A toilet is located off the kitchen, on the main level. The unfinished walk-out basement—accessible from both inside the home and via an exterior door beneath the rear patio—includes a room with a bathtub and sink. Recent improvements include a newer roof and siding, updated plumbing and electrical, newer HVAC system, and hot water tank. This home offers an excellent opportunity for customization. Situated on a private corner lot with mature bushes lining the street, the property also offers rear access via an alley and potential for future off-street parking. Conveniently located near shopping, dining, and major roadways.

Key facts

  • Covered front porch
  • Newer roof
  • Bright living room

Tags

INVITING OUTDOOR SPACESCOVERED FRONT PORCHCOVERED REAR DECKBRIGHT LIVING ROOMEAT-IN KITCHENNEWER ROOF

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-bed/1.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $441 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.5% vs local median 7.3% in Munhall — 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 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; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask is 93958% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $57,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
1.93%
Cap rate
14.45%
Cash-on-cash
29.15%
DSCR
2.30
GRM
4.3

CMA / ARV

ARV (median comp)
$71,371
List price
$64,900
Delta
-9.07%
Verdict
FAIR
Comps
6 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
315 W Miller Ave 0.37mi 2/1.0 649 (+1%) 4mo $78,000 $120 77

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
25.0%
Equity multiple
2.05×
Total profit
$19,029
Equity at exit
$9,677
10-year hold
IRR
33.5%
Equity multiple
4.23×
Total profit
$58,769
Equity at exit
$5,611

Cash invested: $18,172 (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 15120

Home prices YoY
-16.9%
Rents YoY
4.1%
Active inventory
92
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,255 medium interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$183 /mo · $2,191/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$441

Break-even live

Break-even rent $696
Max offer price $64,900
Occupancy floor 60%

Sensitivity live

Price -10% $478 -5% $460 +0% $441 +5% $423 +10% $405
Rent -10% $342 -5% $392 +0% $441 +5% $491 +10% $541
Rate -1.0pp $474 -0.5pp $458 base $441 +0.5pp $425 +1.0pp $407

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
$16,225
Closing costs
$1,947
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4 St Therese Ct Munhall, PA 1.0 1.0 620 $1,275 $2.06 44d 1 0.17mi
4511 Main St Unit B Munhall, PA 1.0 1.0 700 $1,100 $1.57 44d 1 0.57mi
347 E 13th Ave Homestead, PA 1.0 1.0 435 $695 $1.60 21d 1 1.43mi
126 W 9th Ave Unit 2R Homestead, PA 1.0 1.0 500 $900 $1.80 24d 1 1.50mi

Listing history 17 events

  1. 2026-06-18
    days on market $64,900 Active 142 DOM
  2. 2026-06-17
    days on market $64,900 Active 141 DOM
  3. 2026-06-16
    days on market $64,900 Active 140 DOM
  4. 2026-06-15
    days on market $64,900 Active 139 DOM
  5. 2026-06-13
    days on market $64,900 Active 137 DOM
  6. 2026-06-09
    days on market $64,900 Active 133 DOM
  7. 2026-06-08
    days on market $64,900 Active 132 DOM
  8. 2026-06-07
    days on market $64,900 Active 131 DOM
  9. 2026-06-05
    days on market $64,900 Active 128 DOM
  10. 2026-06-03
    days on market $64,900 Active 127 DOM
  11. 2026-06-02
    days on market $64,900 Active 126 DOM
  12. 2026-06-01
    days on market $64,900 Active 125 DOM
  13. 2026-05-31
    days on market $64,900 Active 124 DOM
  14. 2026-04-08
    price $64,900 1088-char remark
    Show marketing remark (1088 chars)

    Charming early-1900s bungalow located in Munhall, offering an efficient footprint and major system updates. This approximately 640 sq ft home is configured as a one-bedroom residence and features covered front and rear porches, providing outdoor enjoyment at both entrances. The front porch leads into the living room, followed by a flexible middle room with a small closet, and a kitchen at the rear of the home with access to a covered patio. A toilet is located off the kitchen, on the main level. The unfinished walk-out basement—accessible from both inside the home and via an exterior door beneath the rear patio—includes a room with a bathtub and sink. Recent improvements include a newer roof and siding, updated plumbing and electrical, newer HVAC system, and hot water tank. This home offers an excellent opportunity for customization. Situated on a private corner lot with mature bushes lining the street, the property also offers rear access via an alley and potential for future off-street parking. Conveniently located near shopping, dining, and major roadways.

  15. 2026-01-28
    price $69,000 1000-char remark
    Show marketing remark (1000 chars)

    Tucked away on a quiet street in the heart of Munhall, this charming one-bedroom cottage offers simple, comfortable living on a nice lot with inviting outdoor spaces to enjoy. Relax on the covered front porch or unwind on the covered rear deck — perfect for morning coffee or evening downtime. Inside, you’ll find a bright living room, cozy bedroom, and eat-in kitchen creating an easy, low-maintenance layout that feels warm and welcoming. Major updates provide peace of mind, including a newer roof, siding, furnace, and hot water tank. The unfinished basement offers excellent storage or future potential and features convenient walk-out access to the yard. On-street parking keeps things simple, and with just a little TLC, this home is ready to shine — ideal for a first-time buyer, downsizer, or investor seeking an affordable opportunity in a quiet neighborhood close to local amenities and major routes. Come experience the charm and simplicity of cottage living in Munhall.

  16. 2026-01-26
    listed $69,900 Active 1088-char remark
    Show marketing remark (1000 chars)

    Tucked away on a quiet street in the heart of Munhall, this charming one-bedroom cottage offers simple, comfortable living on a nice lot with inviting outdoor spaces to enjoy. Relax on the covered front porch or unwind on the covered rear deck — perfect for morning coffee or evening downtime. Inside, you’ll find a bright living room, cozy bedroom, and eat-in kitchen creating an easy, low-maintenance layout that feels warm and welcoming. Major updates provide peace of mind, including a newer roof, siding, furnace, and hot water tank. The unfinished basement offers excellent storage or future potential and features convenient walk-out access to the yard. On-street parking keeps things simple, and with just a little TLC, this home is ready to shine — ideal for a first-time buyer, downsizer, or investor seeking an affordable opportunity in a quiet neighborhood close to local amenities and major routes. Come experience the charm and simplicity of cottage living in Munhall.

  17. 2026-01-26
    listed $69 Active 1000-char remark
    Show marketing remark (1000 chars)

    Tucked away on a quiet street in the heart of Munhall, this charming one-bedroom cottage offers simple, comfortable living on a nice lot with inviting outdoor spaces to enjoy. Relax on the covered front porch or unwind on the covered rear deck — perfect for morning coffee or evening downtime. Inside, you’ll find a bright living room, cozy bedroom, and eat-in kitchen creating an easy, low-maintenance layout that feels warm and welcoming. Major updates provide peace of mind, including a newer roof, siding, furnace, and hot water tank. The unfinished basement offers excellent storage or future potential and features convenient walk-out access to the yard. On-street parking keeps things simple, and with just a little TLC, this home is ready to shine — ideal for a first-time buyer, downsizer, or investor seeking an affordable opportunity in a quiet neighborhood close to local amenities and major routes. Come experience the charm and simplicity of cottage living in Munhall.

ⓘ 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
$2,191 · $183/mo
Projected year-2 tax
$2,191 · $183/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 3/10 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
$15,058
− Mortgage interest
−$3,635
− Property taxes
−$2,191
− Insurance
−$324
− Repairs & maintenance
−$1,205
− Management
−$1,205
− Depreciation
−$1,888
Taxable income
$4,610
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,106
After-tax cash flow
$4,190/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

-7.2% since first listed
4 events — show timeline
  • 2026-04-08 Price Changed $64,900 West Penn MLS
  • 2026-01-28 Price Changed $69,000 West Penn MLS
  • 2026-01-26 Listed $69 West Penn MLS
  • 2026-01-26 Listed $69,900 West Penn MLS

Property tax history

+3.2%/yr

Latest (2026): $2,191 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…