CashFlowRE
Sign in Sign up
134 Meade Ave Multi-family
B- Composite 67.45
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 +27.4/30.0
  • DSCR +9.6/10.0
  • 1% rule +8.7/10.0
  • ARV discount +7.5/15.0
  • Livability +4.6/5.0
  • Rent growth +3.8/5.0
  • Schools +3.4/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

134 Meade Ave · Bellevue, PA 15202
3 bd · 2.0 ba · 2,246 sqft · MultiFamily public records · 9 Days on market
Built 1886 7,501 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: 1 unit. estimate disagrees with records

Listing remarks

Step back in time and discover the incredible potential of this Victorian home in Bellevue Borough. Boasting 7 bedrooms, 2 full bathrooms, soaring ceilings, and four stunning original fireplaces, this three-story residence is rich with historic charm and architectural character. Many original features have been preserved, offering a rare opportunity to restore and customize a true classic. The home sits on a generous lot with both front and rear yard space, providing room for outdoor enjoyment and entertaining. Conveniently located just three blocks from Lincoln Avenue, you'll enjoy easy access to local restaurants, coffee shops, bars, and neighborhood amenities. The property offers spaciou

Key facts

  • Front and rear yard
  • Generous lot
  • Victorian home

Tags

VICTORIAN HOMEORIGINAL FIREPLACESGENEROUS LOTFRONT AND REAR YARDSPACIOUS LIVING AREASFLEXIBLE FLOOR PLAN

Property features AI

Finance

  • HOA & community: Public transportation access

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 3-story residence; Resale property; Slate roof
  • Construction: Frame construction
  • Exterior features: On-street parking; Public transportation nearby

Interior

  • Flooring: Hardwood
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: Hardwood floors; Full basement with walk-out access; Decorative fireplaces (4)

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/2.0-bath multifamily listed at $140k.

Deal economics

  • At list price, monthly cash flow is $409 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 9.8% vs local median 4.0% in Bellevue — 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 92/100 on livability (#9 in PA, #35 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+.
  • Northgate SD (suburban): math 25% / reading 57% proficiency, ranked #354 of 539 in PA (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.2%/yr); 80 active listings in the ZIP; 7 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 34% of the median local income ($68k/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 $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 5.2% rent growth), your $39k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $20k; list at $140k implies a 600% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1886 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,900

Questions for the listing agent

  1. Built in 1886 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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.
  6. 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.
  7. 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
1.37%
Cap rate
9.80%
Cash-on-cash
12.51%
DSCR
1.56
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.16% rent growth · sell at horizon

5-year hold
IRR
4.9%
Equity multiple
1.20×
Total profit
$7,713
Equity at exit
$20,860
10-year hold
IRR
16.5%
Equity multiple
2.50×
Total profit
$58,911
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 15202

Home prices YoY
-30.2%
Rents YoY
5.2%
Active inventory
80
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,915 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$312 /mo · $3,745/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$402
Net cashflow
$409

Break-even live

Break-even rent $1,398
Max offer price $139,900
Occupancy floor 74%

Sensitivity live

Price -10% $488 -5% $448 +0% $409 +5% $369 +10% $329
Rent -10% $257 -5% $333 +0% $409 +5% $484 +10% $560
Rate -1.0pp $479 -0.5pp $444 base $409 +0.5pp $372 +1.0pp $335

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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
713 Clinton Pl Pittsburgh, PA 4.0 2.0 1760 $2,750 $1.56 2d 1 0.41mi
555 Orchard Ave Bellevue, PA 3.0 1.0 1400 $1,295 $0.93 44d 1 0.54mi
189 N Balph Ave Pittsburgh, PA 3.0 1.0 1550 $1,850 $1.19 44d 1 0.67mi
421 N Ohio St Pittsburgh, PA 3.0 2.0 1747 $2,700 $1.55 2d 1 0.95mi
22 Harlem Ave #1 McKees Rocks, PA 2.0 1.0 1944 $745 $0.38 22d 1 1.29mi
135 Dunn St Mc Kees Rocks, PA 3.0 2.0 1600 $1,599 $1.00 20d 1 1.32mi
27 Highland Ave Mc Kees Rocks, PA 3.0 1.0 1488 $1,425 $0.96 24d 1 1.40mi

Listing history 8 events

  1. 2026-06-18
    days on market $139,900 Active 9 DOM
  2. 2026-06-17
    days on market $139,900 Active 8 DOM
  3. 2026-06-16
    days on market $139,900 Active 7 DOM
  4. 2026-06-15
    days on market $139,900 Active 6 DOM
  5. 2026-06-13
    days on market $139,900 Active 4 DOM
  6. 2026-06-13
    days on market $139,900 Active 3 DOM
  7. 2026-06-10
    remarks 699-char remark
  8. 2026-06-10
    listed $139,900 Active 1 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
$3,745 · $312/mo
Projected year-2 tax
$3,745 · $312/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 ≥99°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$22,976
− Mortgage interest
−$7,837
− Property taxes
−$3,745
− Insurance
−$700
− Repairs & maintenance
−$1,838
− Management
−$1,838
− Depreciation
−$4,070
Taxable income
$2,948
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$708
After-tax cash flow
$4,195/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
Northgate SD
NCES district ID
4217770
Math proficiency
25% ▼ -12.00%
Reading proficiency
57% ▼ -5.00%
Median HH income
$39,084
Composite
34.15/100
National rank
#5279
State rank
#354 of 539 in PA

Livability — Bellevue

Score
92/100
State rank
#9
US rank
#35

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bellevue, PA
County
Allegheny County · 1,022,028 people
Metro
Pittsburgh, PA
Population (ZIP)
19,564
Household income
$68,287
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
952.0

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 (83%)
Race & ethnicity
White 83% Black 9% Two or more races 5% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 6% Italian 2% Lithuanian 2%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Other Indo-European 1% 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
▼ -118.40%
Current HPI
274.1929
Rent YoY
▲ 5.16%
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

+204.1% since first listed
3 events — show timeline
  • 2026-06-08 Listed $139,900 West Penn MLS
  • 2026-02-09 Sold (Public Records) $20,000 Public Records
  • 1979-10-29 Sold (Public Records) $46,000 Public Records

Property tax history

+3.7%/yr

Latest (2026): $3,745 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…