CashFlowRE
Sign in Sign up
524 5th Ave
D Composite 42.8
Why this score? — see what drove the D 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 +14.8/30.0
  • ARV discount +5.4/15.0
  • DSCR +4.5/10.0
  • Livability +4.3/5.0
  • 1% rule +4.0/10.0
  • Rent growth +3.9/5.0
  • Schools +3.4/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,500

524 5th Ave · Carnegie, PA 15106
3 bd · 1.0 ba · 1,288 sqft · SingleFamily public records · 54 Days on market
Built 1900 8,999 sqft lot $135/sqft · at area comps Est $167k · at est.

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

Listing remarks MLS

Welcome to this spacious move-in ready 3-bedroom colonial perched above Carnegie w/ sweeping views of Main Street. This solid, move-in ready home features an updated kitchen w/ solid wood cabinetry, white appliances, & room for eat-in dining. The living room & generous bedrooms offer wall-to-wall carpeting, including a spacious square 16x16 primary suite. The dining room features cherry-toned laminate floors & its own egress—ideal for a potential main level 4th bedroom or home office. Enjoy newer light gray laminate flooring in the kitchen & bath w/ full bathtub & a 1-year-old roof on both the home & the two-story storage building & 2-year-old furnace. Set back on a quiet dead-end street, the property offers privacy, a level front entry, & an expansive wraparound deck w/ covered & open areas. Dual road frontage on 5th Ave & Logan St. provides potential for added development or subdivision. A rare opportunity combining space, views, & value in a convenient Carnegie location.

Key facts

  • Solid wood cabinetry
  • 1 year old roof
  • Updated kitchen

Tags

UPDATED KITCHENSOLID WOOD CABINETRYPRIVATE ENTRYBRAND NEW WATER LINE2 YEAR OLD FURNACE1 YEAR OLD ROOF

Property features AI

Exterior

  • Parking: Off-street parking for 2 vehicles
  • Utilities: Public water; Public sewer; Electric service (implied by appliances)
  • Home design: 2 stories; Resale property; Composition roof; Frame construction
  • Construction: Frame construction; Composition roof
  • Exterior features: Public transportation access

Interior

  • Kitchen: Refrigerator; Stove; Microwave; Dishwasher; Some electric appliances
  • Bedrooms: Upper-level bedrooms (two listed: approx. 15x12 and 14x12)
  • Flooring: Ceramic tile; Laminate; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas forced-air heating; Central air conditioning
  • Interior features: Screens on windows; Pantry; Interior entry to basement
  • Laundry & utility: Basement laundry (approx. 18x12)

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 single-family listed at $174k.

Deal economics

  • At list price, monthly cash flow is $47 ($562/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $157k (9.9% below list).
  • Recommended offer: $157k (9.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.5% in Carnegie — 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 86/100 on livability (#55 in PA, #344 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, cost of living A+; Watch: amenities D.
  • Carlynton SD (suburban): math 29% / reading 52% proficiency, ranked #352 of 539 in PA (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Carnegie El Sch (math 30% / reading 52%, grade F, #932 of 1,518 statewide, top 62%, 359 students, 100% FRL); Carlynton Jshs (math 23% / reading 42%, grade F, #330 of 437 statewide, top 76%, 595 students, 86% FRL) — zoned schools average 93% FRL vs 42% district-wide (51 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.5%/yr); 68 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($169k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 21y ago; this cycle's ask has dropped $31k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $22k; list at $174k implies a 693% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $157,272 (9.9% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 10% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.90%
Cap rate
6.62%
Cash-on-cash
1.15%
DSCR
1.05
GRM
9.2

CMA / ARV

ARV (median comp)
$166,731
List price
$174,500
Delta
4.66%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
307 1st Ave 0.29mi 3/1.5 1,335 (+4%) 3mo $182,500 $137 76
810 Collier 0.29mi 3/2.0 1,368 (+6%) 1mo $225,000 $164 72
709 Logan St 0.11mi 3/2.0 1,440 (+12%) 2mo $71,000 $49 69
419 Glenn Ave 0.51mi 3/1.0 1,348 (+5%) 1mo $245,000 $182 68
134 Boroview Ave 0.31mi 2/1.0 (-1) 1,206 (-6%) 4mo $40,000 $33 67
843 Library Ave 0.50mi 3/2.0 1,257 (-2%) 3mo $233,000 $185 66
559 Boquet St 0.67mi 3/2.0 1,288 (0%) 7mo $185,568 $144 59
430 Hill St 0.39mi 2/1.5 (-1) 1,376 (+7%) 8mo $231,800 $168 57
732 Orchard St 0.60mi 4/2.5 (+1) 1,322 (+3%) 2mo $275,000 $208 55
30 Colecrest St 0.34mi 4/2.5 (+1) 1,134 (-12%) 7mo $299,000 $264 48
998 Chartiers Ave 0.59mi 3/2.0 1,122 (-13%) 7mo $85,000 $76 41
416 Reamer Ave 0.69mi 3/2.0 1,430 (+11%) 6mo $240,000 $168 41

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 · 5.45% rent growth · sell at horizon

5-year hold
IRR
-11.8%
Equity multiple
0.56×
Total profit
$-21,303
Equity at exit
$26,019
10-year hold
IRR
0.7%
Equity multiple
1.05×
Total profit
$2,501
Equity at exit
$15,088

Cash invested: $48,860 (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 15106

Home prices YoY
-31.9%
Rents YoY
5.5%
Active inventory
68
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,573 high interval (Pro) →
Mortgage (P&I)
$915
Tax from tax record
$208 /mo · $2,493/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$330
Net cashflow
$47

Break-even live

Break-even rent $1,513
Max offer price $174,500
Occupancy floor 92%

Sensitivity live

Price -10% $146 -5% $96 +0% $47 +5% $-3 +10% $-52
Rent -10% $-77 -5% $-15 +0% $47 +5% $109 +10% $171
Rate -1.0pp $135 -0.5pp $91 base $47 +0.5pp $2 +1.0pp $-44

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
$43,625
Closing costs
$5,235
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
312 Midland Ave Carnegie, PA 3.0 1.0 1332 $1,400 $1.05 45d 1 0.24mi
100 Branch St Carnegie, PA 3.0 1.0 1606 $1,590 $0.99 25d 1 0.39mi
230 Magazine St Unit 2 Carnegie, PA 2.0 1.0 1200 $1,295 $1.08 45d 1 0.40mi
303 Lexington Ct Carnegie, PA 2.0 1.0 1144 $1,200 $1.05 12d 1 0.45mi
356 Sunrise Dr Carnegie, PA 3.0 2.5 1728 $2,500 $1.45 25d 1 0.48mi
851 Kennedy St Carnegie, PA 3.0 1.0 1100 $1,800 $1.64 25d 1 0.51mi
525 Carothers Ave Ste 2 Carnegie, PA 3.0 1.0 1600 $1,000 $0.62 25d 1 0.51mi
834 Washington Ave Carnegie, PA 1.0–2.0 1.0–2.0 1026 $1,638 $1.60 4d 11 0.63mi
1900 Tee Ct Presto, PA 1.0–3.0 1.0–2.0 981 $2,128 $2.17 3d 9 0.91mi

Listing history 28 events

  1. 2026-06-21
    days on market $174,500 Active 54 DOM
  2. 2026-06-18
    days on market $174,500 Active 51 DOM
  3. 2026-06-17
    days on market $174,500 Active 50 DOM
  4. 2026-06-16
    days on market $174,500 Active 49 DOM
  5. 2026-06-15
    days on market $174,500 Active 48 DOM
  6. 2026-06-13
    days on market $174,500 Active 46 DOM
  7. 2026-06-09
    days on market $174,500 Active 42 DOM
  8. 2026-06-08
    days on market $174,500 Active 41 DOM
  9. 2026-06-07
    days on market $174,500 Active 40 DOM
  10. 2026-06-05
    pricedays on market $174,500 Active 37 DOM
  11. 2026-06-03
    days on market $205,500 Active 36 DOM
  12. 2026-06-02
    days on market $205,500 Active 35 DOM
  13. 2026-06-01
    days on market $205,500 Active 34 DOM
  14. 2026-05-31
    days on market $205,500 Active 33 DOM
  15. 2026-04-28
    listed $205,500 Active 1424-char remark
  16. 2025-12-23
    status Active 1057-char remark
    Show marketing remark (1057 chars)

    Welcome to this spacious move-in ready 3-bedroom colonial perched above Carnegie w/ sweeping views of Main Street. This solid, move-in ready home features an updated kitchen w/ solid wood cabinetry, white appliances, & room for eat-in dining. The living room & generous bedrooms offer wall-to-wall carpeting, including a spacious square 16x16 primary suite. The dining room features cherry-toned laminate floors & its own egress—ideal for a potential main level 4th bedroom or home office. Enjoy newer light gray laminate flooring in the kitchen & bath w/ full bathtub & a 1-year-old roof on both the home & the two-story storage building & 2-year-old furnace. Set back on a quiet dead-end street, the property offers privacy, a level front entry, & an expansive wraparound deck w/ covered & open areas. Dual road frontage on 5th Ave & Logan St. provides potential for added development or subdivision. A rare opportunity combining space, views, & value in a convenient Carnegie location.

  17. 2025-12-09
    historical Contingent 1057-char remark
    Show marketing remark (1057 chars)

    Welcome to this spacious move-in ready 3-bedroom colonial perched above Carnegie w/ sweeping views of Main Street. This solid, move-in ready home features an updated kitchen w/ solid wood cabinetry, white appliances, & room for eat-in dining. The living room & generous bedrooms offer wall-to-wall carpeting, including a spacious square 16x16 primary suite. The dining room features cherry-toned laminate floors & its own egress—ideal for a potential main level 4th bedroom or home office. Enjoy newer light gray laminate flooring in the kitchen & bath w/ full bathtub & a 1-year-old roof on both the home & the two-story storage building & 2-year-old furnace. Set back on a quiet dead-end street, the property offers privacy, a level front entry, & an expansive wraparound deck w/ covered & open areas. Dual road frontage on 5th Ave & Logan St. provides potential for added development or subdivision. A rare opportunity combining space, views, & value in a convenient Carnegie location.

  18. 2025-10-25
    listed $159,900 Active 1057-char remark
    Show marketing remark (1057 chars)

    Welcome to this spacious move-in ready 3-bedroom colonial perched above Carnegie w/ sweeping views of Main Street. This solid, move-in ready home features an updated kitchen w/ solid wood cabinetry, white appliances, & room for eat-in dining. The living room & generous bedrooms offer wall-to-wall carpeting, including a spacious square 16x16 primary suite. The dining room features cherry-toned laminate floors & its own egress—ideal for a potential main level 4th bedroom or home office. Enjoy newer light gray laminate flooring in the kitchen & bath w/ full bathtub & a 1-year-old roof on both the home & the two-story storage building & 2-year-old furnace. Set back on a quiet dead-end street, the property offers privacy, a level front entry, & an expansive wraparound deck w/ covered & open areas. Dual road frontage on 5th Ave & Logan St. provides potential for added development or subdivision. A rare opportunity combining space, views, & value in a convenient Carnegie location.

  19. 2013-11-12
    listed $72,500
    Show marketing remark (321 chars)

    Lovely cottage in a private, wooded setting. Near the Busway. 2 story workshop/shed. 3 car off street parking pad. Great start or investment. Deck off 2nd floor bedroom onto large, level front yard. Covered proch off lower level living room with wooded view in rear. Property borders Logan Rd. in back. Move in condition.

  20. 2009-09-17
    soldstatus $22,000
  21. 2009-09-17
    price $23,000
  22. 2009-05-28
    listed $22,000
  23. 2006-04-17
    soldstatus $81,000
  24. 2006-04-17
    soldstatus $81,000
  25. 2005-12-12
    listed $81,000
  26. 2005-08-15
    soldstatus $21,000
  27. 2005-07-13
    listed $23,900
  28. 2003-01-31
    soldstatus $42,500

ⓘ 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
$2,493 · $208/mo
Projected year-2 tax
$2,625 · $219/mo
Expected delta
+$132/yr (+$11/mo · 5.3%)

ⓘ 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 · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$18,873
− Mortgage interest
−$9,775
− Property taxes
−$2,493
− Insurance
−$872
− Repairs & maintenance
−$1,510
− Management
−$1,510
− Depreciation
−$5,076
Taxable loss
−$2,364
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$567
After-tax cash flow
$1,130/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
Carlynton SD
NCES district ID
4205040
Math proficiency
29% ▼ -15.00%
Reading proficiency
52% ▼ -11.00%
Median HH income
$46,249
Composite
34.46/100
National rank
#5192
State rank
#352 of 539 in PA

Livability — Carnegie

Score
86/100
State rank
#55
US rank
#344

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carnegie, PA
County
Allegheny County · 1,022,028 people
City population
19,244
Metro
Pittsburgh, PA
Population (ZIP)
19,244
Household income
$77,247
Rent vs Own
32.9% rent · 67.1% own
Severe rent burden
410.0

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 (82%)
Race & ethnicity
White 82% Black 8% Two or more races 6% Asian 2% Hispanic / Latino 2%
Common ancestry
Romanian 11% Lithuanian 2% Subsaharan African 2%
Foreign-born
5%
Languages at home
94% English-only · Other Indo-European 2% Arabic 1% 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
▼ -119.52%
Current HPI
255.0295
Rent YoY
▲ 5.45%
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

+310.6% since first listed
15 events — show timeline
  • 2026-06-04 Price Changed $174,500 West Penn MLS
  • 2026-04-28 Listed $205,500 West Penn MLS
  • 2025-12-23 Relisted West Penn MLS
  • 2025-12-09 Contingent West Penn MLS
  • 2025-10-25 Listed $159,900 West Penn MLS
  • 2013-11-12 Listed $72,500 West Penn MLS
  • 2009-09-17 Price Changed $23,000 West Penn MLS
  • 2009-09-17 Sold (MLS) $22,000 West Penn MLS
  • 2009-05-28 Listed $22,000 West Penn MLS
  • 2006-04-17 Sold (Public Records) $81,000 Public Records
  • 2006-04-17 Sold (MLS) $81,000 West Penn MLS
  • 2005-12-12 Listed $81,000 West Penn MLS
  • 2005-08-15 Sold (MLS) $21,000 West Penn MLS
  • 2005-07-13 Listed $23,900 West Penn MLS
  • 2003-01-31 Sold (Public Records) $42,500 Public Records

Property tax history

+3.1%/yr

Latest (2026): $2,493 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…