CashFlowRE
Sign in Sign up
2522 Jefferson Ave 🏷️ Likely Rental
D+ Composite 46.99
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).

  • ARV discount +15.0/15.0
  • Cash flow +12.8/30.0
  • 1% rule +4.1/10.0
  • DSCR +3.8/10.0
  • Livability +3.7/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,000

2522 Jefferson Ave · West Mifflin, PA 15122
2 bd · 1.0 ba · 1,050 sqft · SingleFamily public records · 114 Days on market
Built 1949 $128/sqft · 23% below area Est $173k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PROPERTY BEING SOLD IN "AS IS CONDITION" Separately or AS PORTFOLIO or bundle a group. SERIOUS INQUIRIES ONLY. WILL NEED A 5 DAY NOTICE TO VIEW DUE TO TENANT OCCUPANCY, PLEASE DRIVE BY TO VIEW. PLEASE SEE ATTACHED MLS #s 1740802, 1740806, 1740810, 1740811, 1740813, 1740814, 1740916, 1740929, 1740934, 1740939, 1741723 1741727, 1741729, 1741731, 1744133

Key facts

  • Garage
  • Built 1949
  • Listed 114 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $134,000 price doesn't fit this home's estimated sale value (~$173,482) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $134k.

Deal economics

  • At list price, monthly cash flow is $-11 ($-138/yr) — negative.
  • To cash-flow at today's rent, offer at most $132k (1.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $122k (9.0% below list).
  • Recommended offer: $122k (9.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#539 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B+; Watch: health & safety D, crime D-, amenities F.
  • West Mifflin Area SD (suburban): math 19% / reading 41% proficiency, ranked #443 of 539 in PA (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 58 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $926 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y 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 $38k; list at $134k implies a 248% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $121,908 (9.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  3. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 D 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. 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?
  9. 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.
  10. 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.
  11. 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
0.91%
Cap rate
6.19%
Cash-on-cash
-0.37%
DSCR
0.98
GRM
9.2

CMA / ARV

ARV (median comp)
$173,482
List price
$134,000
Delta
-22.76%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2002 Vermont Ave 0.57mi 2/1.0 1,056 (+1%) 2mo $155,000 $147 71
2234 Vermont Ave 0.56mi 3/1.5 (+1) 1,027 (-2%) 0mo $137,000 $133 63
1818 Bluff St 0.62mi 2/1.0 1,056 (+1%) 11mo $135,000 $128 61
1975 Rhodes Ave 0.40mi 3/1.0 (+1) 1,008 (-4%) 11mo $184,900 $183 60
2634 Homestead Duquesne Rd 0.23mi 2/1.0 900 (-14%) 8mo $100,000 $111 59
711 Ascension Dr W 0.49mi 2/1.0 972 (-7%) 11mo $187,500 $193 56
2725 Glenny Ln 0.45mi 3/1.5 (+1) 1,125 (+7%) 8mo $205,900 $183 54
424 Grandview Ave 0.69mi 3/1.0 (+1) 1,008 (-4%) 4mo $132,500 $131 53
432 Grandview Ave 0.70mi 3/2.0 (+1) 1,078 (+3%) 2mo $56,000 $52 52
2844 Homestead Duquesne Rd 0.24mi 3/1.5 (+1) 1,182 (+13%) 11mo $110,000 $93 52
1808 Vermont Ave 0.71mi 3/2.0 (+1) 1,074 (+2%) 8mo $230,000 $214 47
2103 Vermont Ave 0.57mi 3/1.0 (+1) 904 (-14%) 8mo $150,000 $166 39

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-16.9%
Equity multiple
0.40×
Total profit
$-22,396
Equity at exit
$19,980
10-year hold
IRR
-8.6%
Equity multiple
0.46×
Total profit
$-20,247
Equity at exit
$11,586

Cash invested: $37,520 (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 15122

Home prices YoY
-30.4%
Active inventory
58
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,219 high interval (Pro) →
Mortgage (P&I)
$703
Tax from tax record
$216 /mo · $2,592/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$-11

Break-even live

Break-even rent $1,234
Max offer price $131,974
Occupancy floor 96%

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
$33,500
Closing costs
$4,020
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
3101 Homestead Duquesne Rd West Mifflin, PA 2.0 1.0 924 $900 $0.97 44d 1 0.22mi
1704 Anna Ave West Mifflin, PA 2.0 1.5 1160 $1,395 $1.20 24d 1 0.43mi
715 Grant Avenue Ext West Mifflin, PA 3.0 2.0 1400 $1,450 $1.04 8d 1 0.64mi
1744 Highland Ave West Mifflin, PA 2.0 1.0 1100 $1,549 $1.41 4d 1 0.81mi
1318 Maryland Ave West Mifflin, PA 3.0 1.0 1408 $1,695 $1.20 44d 1 1.15mi
1010 Savey St Duquesne, PA 2.0 1.0 1000 $1,200 $1.20 44d 1 1.23mi
1133 Maryland Ave Unit 3 Duquesne, PA 1.0 1.0 750 $1,150 $1.53 15d 1 1.24mi
6 4th St Dravosburg, PA 2.0 1.0 1250 $1,350 $1.08 24d 1 1.25mi
827 Hinnerman St Duquesne, PA 3.0 1.0 1136 $1,250 $1.10 24d 1 1.30mi
207 Auriles St Duquesne, PA 2.0 1.0 950 $950 $1.00 44d 1 1.35mi
800 Richford St Duquesne, PA 3.0 1.0 1300 $1,600 $1.23 24d 1 1.42mi
604 Shaw Ave Unit 102 McKeesport, PA 1.0 1.0 750 $750 $1.00 44d 1 1.44mi
604 Shaw Ave Unit 101 McKeesport, PA 2.0 1.5 1050 $900 $0.86 15d 1 1.44mi
604 Shaw Ave McKeesport, PA 2.0 1.0–1.5 800 $900 $1.12 12d 3 1.45mi

Listing history 20 events

  1. 2026-06-18
    days on market $134,000 Active 114 DOM
  2. 2026-06-17
    days on market $134,000 Active 113 DOM
  3. 2026-06-16
    days on market $134,000 Active 112 DOM
  4. 2026-06-15
    days on market $134,000 Active 111 DOM
  5. 2026-06-13
    days on market $134,000 Active 109 DOM
  6. 2026-06-09
    days on market $134,000 Active 105 DOM
  7. 2026-06-08
    days on market $134,000 Active 104 DOM
  8. 2026-06-07
    days on market $134,000 Active 103 DOM
  9. 2026-06-03
    days on market $134,000 Active 99 DOM
  10. 2026-06-02
    days on market $134,000 Active 98 DOM
  11. 2026-06-01
    days on market $134,000 Active 97 DOM
  12. 2026-05-31
    days on market $134,000 Active 96 DOM
  13. 2026-05-19
    price $134,000 364-char remark
    Show marketing remark (364 chars)

    PROPERTY BEING SOLD IN "AS IS CONDITION" Separately or AS PORTFOLIO or bundle a group. SERIOUS INQUIRIES ONLY. WILL NEED A 5 DAY NOTICE TO VIEW DUE TO TENANT OCCUPANCY, PLEASE DRIVE BY TO VIEW. PLEASE SEE ATTACHED MLS #s 1740802, 1740806, 1740810, 1740811, 1740813, 1740814, 1740916, 1740929, 1740934, 1740939, 1741723 1741727, 1741729, 1741731, 1744133

  14. 2026-05-11
    status Active 364-char remark
    Show marketing remark (364 chars)

    PROPERTY BEING SOLD IN "AS IS CONDITION" Separately or AS PORTFOLIO or bundle a group. SERIOUS INQUIRIES ONLY. WILL NEED A 5 DAY NOTICE TO VIEW DUE TO TENANT OCCUPANCY, PLEASE DRIVE BY TO VIEW. PLEASE SEE ATTACHED MLS #s 1740802, 1740806, 1740810, 1740811, 1740813, 1740814, 1740916, 1740929, 1740934, 1740939, 1741723 1741727, 1741729, 1741731, 1744133

  15. 2026-04-06
    historical Contingent 364-char remark
    Show marketing remark (364 chars)

    PROPERTY BEING SOLD IN "AS IS CONDITION" Separately or AS PORTFOLIO or bundle a group. SERIOUS INQUIRIES ONLY. WILL NEED A 5 DAY NOTICE TO VIEW DUE TO TENANT OCCUPANCY, PLEASE DRIVE BY TO VIEW. PLEASE SEE ATTACHED MLS #s 1740802, 1740806, 1740810, 1740811, 1740813, 1740814, 1740916, 1740929, 1740934, 1740939, 1741723 1741727, 1741729, 1741731, 1744133

  16. 2026-02-21
    listed $135,000 Active 364-char remark
    Show marketing remark (364 chars)

    PROPERTY BEING SOLD IN "AS IS CONDITION" Separately or AS PORTFOLIO or bundle a group. SERIOUS INQUIRIES ONLY. WILL NEED A 5 DAY NOTICE TO VIEW DUE TO TENANT OCCUPANCY, PLEASE DRIVE BY TO VIEW. PLEASE SEE ATTACHED MLS #s 1740802, 1740806, 1740810, 1740811, 1740813, 1740814, 1740916, 1740929, 1740934, 1740939, 1741723 1741727, 1741729, 1741731, 1744133

  17. 2012-11-13
    soldstatus $38,500
  18. 2012-11-07
    price $49,900 191-char remark
    Show marketing remark (191 chars)

    Why pay rent. Three bedroom brick cape cod structually sound, just needing a few updates. Large driveway around back leading to integral garage. Large level rear yard. Home warranty included.

  19. 2012-11-07
    soldstatus $38,500 191-char remark
    Show marketing remark (191 chars)

    Why pay rent. Three bedroom brick cape cod structually sound, just needing a few updates. Large driveway around back leading to integral garage. Large level rear yard. Home warranty included.

  20. 2011-12-09
    listed $38,500 191-char remark
    Show marketing remark (191 chars)

    Why pay rent. Three bedroom brick cape cod structually sound, just needing a few updates. Large driveway around back leading to integral garage. Large level rear yard. Home warranty included.

ⓘ 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
$2,592 · $216/mo
Projected year-2 tax
$2,592 · $216/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 6 d/yr ≥97°F today · 15 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
$14,629
− Mortgage interest
−$7,506
− Property taxes
−$2,592
− Insurance
−$670
− Repairs & maintenance
−$1,170
− Management
−$1,170
− Depreciation
−$3,898
Taxable loss
−$2,378
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$571
After-tax cash flow
$433/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
West Mifflin Area SD
NCES district ID
4225680
Math proficiency
19% ▼ -19.00%
Reading proficiency
41% ▼ -14.00%
Median HH income
$46,532
Composite
25.78/100
National rank
#7371
State rank
#443 of 539 in PA

Livability — West Mifflin

Score
73/100
State rank
#539
US rank
#5042

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Mifflin, PA
County
Allegheny County · 1,022,028 people
City population
18,816
Metro
Pittsburgh, PA
Population (ZIP)
18,816
Household income
$72,485
Rent vs Own
21.6% rent · 78.4% own
Severe rent burden
334.0

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 (81%)
Race & ethnicity
White 81% Black 9% Two or more races 7% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 9% Slovak 1% Scotch-Irish 1%
Foreign-born
1% · South Korea
Languages at home
93% English-only · Spanish 4% Other Indo-European 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
▼ -107.69%
Current HPI
246.2486
Rent YoY
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

+248.1% since first listed
8 events — show timeline
  • 2026-05-19 Price Changed $134,000 West Penn MLS
  • 2026-05-11 Relisted West Penn MLS
  • 2026-04-06 Contingent West Penn MLS
  • 2026-02-21 Listed $135,000 West Penn MLS
  • 2012-11-13 Sold (Public Records) $38,500 Public Records
  • 2012-11-07 Sold (MLS) $38,500 West Penn MLS
  • 2012-11-07 Price Changed $49,900 West Penn MLS
  • 2011-12-09 Listed $38,500 West Penn MLS

Property tax history

+1.9%/yr

Latest (2026): $2,592 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…