CashFlowRE
Sign in Sign up
219 W 9th Ave
B+ Composite 77.96
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 +15.0/15.0
  • 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

$50,000

219 W 9th Ave · West Homestead, PA 15120
3 bd · 1.0 ba · 1,280 sqft · Condo public records · 184 Days on market
Built 1896 $39/sqft · 36% below area Est $85k · 41% under

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

Listing remarks MLS

This 3 bedroom, 1 bath, 1,397 square foot home is being sold as-is along with the adjacent vacant lot. The property features a covered front porch and back patio and will require full renovation.

Key facts

  • Covered front porch
  • Full renovation
  • Back patio

Tags

COVERED FRONT PORCHBACK PATIOFULL RENOVATION

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/1.0-bath condo listed at $50k.

Deal economics

  • At list price, monthly cash flow is $802 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $44k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 77/100 on livability (#353 in PA, #3,104 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, crime F, 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); 93 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 31% of the median local income ($56k/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 $346 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 $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 184 days — a 12% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $8k; list at $50k implies a 492% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1896 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $44,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 184 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 1896 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. Crime grade is F 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?
  8. 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.
  9. 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.
  10. 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
2.91%
Cap rate
25.53%
Cash-on-cash
68.70%
DSCR
4.06
GRM
2.9

CMA / ARV

ARV (median comp)
$84,709
List price
$50,000
Delta
-40.97%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
69.4%
Equity multiple
4.18×
Total profit
$44,539
Equity at exit
$7,455
10-year hold
IRR
73.7%
Equity multiple
8.94×
Total profit
$111,190
Equity at exit
$4,323

Cash invested: $14,000 (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
93
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,455 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$65 /mo · $781/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$802

Break-even live

Break-even rent $441
Max offer price $50,000
Occupancy floor 40%

Sensitivity live

Price -10% $830 -5% $816 +0% $802 +5% $787 +10% $773
Rent -10% $687 -5% $744 +0% $802 +5% $859 +10% $916
Rate -1.0pp $827 -0.5pp $814 base $802 +0.5pp $789 +1.0pp $775

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
$12,500
Closing costs
$1,500
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
300 W 13th Ave Unit 302 Homestead, PA 2.0 1.0 1088 $1,150 $1.06 17d 1 0.23mi
300 W 13th Ave Homestead, PA 2.0 1.0 1088 $1,125 $1.03 17d 1 0.23mi
621 E 9th Ave Homestead, PA 2.0 2.0 1400 $1,425 $1.02 24d 1 0.66mi
623 E 18th Ave Homestead, PA 2.0 1.0 1156 $1,600 $1.38 44d 1 0.69mi
1254 Edgewood Dr Homestead, PA 3.0 1.0 1144 $1,725 $1.51 44d 1 0.71mi
214 Vine St Homestead, PA 2.0 1.0 1034 $1,150 $1.11 44d 1 1.08mi
931 Hilltop St Homestead, PA 3.0 1.5 1312 $1,500 $1.14 15d 1 1.08mi
3305 W Run Rd Munhall, PA 2.0 1.0 1100 $1,365 $1.24 24d 1 1.10mi
218 Mary St Homestead, PA 3.0 1.0 1776 $1,400 $0.79 22d 1 1.15mi
308 Lea St Homestead, PA 4.0 2.0 1480 $1,490 $1.01 4d 1 1.25mi
6581 Rosemoor St Pittsburgh, PA 3.0 2.5 1752 $2,800 $1.60 13d 1 1.37mi
7009 Church St Pittsburgh, PA 3.0 2.0 1800 $1,550 $0.86 44d 1 1.42mi
1001 Parkview Blvd Pittsburgh, PA 1.0–2.0 1.0–2.0 888 $2,750 $3.10 2d 1 1.43mi
3705 Botsford St Apt 2 Munhall, PA 3.0 1.0 1000 $1,195 $1.20 44d 1 1.44mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 16 events

  1. 2026-06-21
    days on market $50,000 Active 184 DOM
  2. 2026-06-18
    days on market $50,000 Active 181 DOM
  3. 2026-06-17
    days on market $50,000 Active 180 DOM
  4. 2026-06-16
    days on market $50,000 Active 179 DOM
  5. 2026-06-15
    days on market $50,000 Active 178 DOM
  6. 2026-06-13
    days on market $50,000 Active 176 DOM
  7. 2026-06-09
    days on market $50,000 Active 172 DOM
  8. 2026-06-08
    days on market $50,000 Active 171 DOM
  9. 2026-06-07
    days on market $50,000 Active 170 DOM
  10. 2026-06-05
    days on market $50,000 Active 167 DOM
  11. 2026-06-03
    days on market $50,000 Active 166 DOM
  12. 2026-06-02
    days on market $50,000 Active 165 DOM
  13. 2026-06-01
    days on market $50,000 Active 164 DOM
  14. 2026-05-31
    days on market $50,000 Active 163 DOM
  15. 2025-12-19
    listed $50,000 Active 195-char remark
    Show marketing remark (195 chars)

    This 3 bedroom, 1 bath, 1,397 square foot home is being sold as-is along with the adjacent vacant lot. The property features a covered front porch and back patio and will require full renovation.

  16. 1986-09-10
    soldstatus $8,443

ⓘ 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
$781 · $65/mo
Projected year-2 tax
$785 · $65/mo
Expected delta
+$5/yr ($0/mo · 0.6%)

ⓘ 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
$17,463
− Mortgage interest
−$2,801
− Property taxes
−$781
− Insurance
−$250
− Repairs & maintenance
−$1,397
− Management
−$1,397
− Depreciation
−$1,455
Taxable income
$9,383
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,252
After-tax cash flow
$7,366/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 — West Homestead

Score
77/100
State rank
#353
US rank
#3104

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Homestead, PA
County
Allegheny County · 1,022,028 people
City population
17,999
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

+492.2% since first listed
2 events — show timeline
  • 2025-12-19 Listed $50,000 West Penn MLS
  • 1986-09-10 Sold (Public Records) $8,443 Public Records

Property tax history

+3.3%/yr

Latest (2025): $781 · +16.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…