CashFlowRE
Sign in Sign up
1536 Hunter St
B- Composite 68.76
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$95,000

1536 Hunter St · Wilkinsburg, PA 15221
3 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 195 Days on market
Built 1920 1,481 sqft lot $79/sqft · 109% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1536 Hunter St in the heart of Wilkinsburg offers major potential for the right buyer. Minutes from the parkway, shopping, and Hunter Park! Public transportation is conveniently close to the home.

Key facts

  • Heart of wilkinsburg
  • Close to hunter park
  • 1,481 sq ft lot

Tags

CLOSE TO PUBLIC TRANSPORTATIONMINUTES FROM SHOPPINGHEART OF WILKINSBURGCLOSE TO HUNTER PARK

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 $95k.

Deal economics

  • At list price, monthly cash flow is $516 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 76/100 on livability (#411 in PA, #3,754 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, health & safety D+, crime F.
  • Wilkinsburg Borough SD (suburban): math 14% / reading 23% proficiency, ranked #503 of 539 in PA (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 96% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.9%/yr); 118 active listings in the ZIP; 19 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).
  • This rent runs 34% of the median local income ($55k/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 $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.9% rent growth), your $27k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 195 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 22y ago; this cycle's ask has dropped $20k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $5k; list at $95k implies a 1965% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 195 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 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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 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
1.65%
Cap rate
13.51%
Cash-on-cash
25.76%
DSCR
2.15
GRM
5.1

CMA / ARV

ARV (median comp)
$45,384
List price
$95,000
Delta
109.32%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1019 Maple St 0.05mi 3/1.5 1,268 (+6%) 1mo $23,000 $18 86
1358 Laketon Rd 0.14mi 3/2.5 1,160 (-3%) 8mo $145,000 $125 76
1501 Laketon Rd 0.23mi 3/1.5 1,218 (+2%) 12mo $130,000 $107 75
1608 Clark St 0.30mi 3/1.0 1,170 (-2%) 9mo $62,500 $53 74
1462 Elm St 0.34mi 3/1.0 1,232 (+3%) 10mo $157,000 $127 72
1216 Morrow St 0.71mi 3/1.0 1,176 (-2%) 3mo $45,000 $38 61
8363 Bricelyn St 0.65mi 3/1.0 1,152 (-4%) 10mo $12,500 $11 54
1959 Robinson Blvd 0.46mi 3/1.5 1,085 (-10%) 11mo $55,000 $51 51
7807 Kelly St 0.75mi 3/1.0 1,288 (+7%) 9mo $63,000 $49 46
2022 Boggs Ave 0.75mi 3/1.5 1,284 (+7%) 10mo $158,000 $123 43
623 Haverhill St 0.51mi 3/2.5 1,374 (+14%) 5mo $137,500 $100 42
615 Midland St 0.64mi 3/1.0 1,356 (+13%) 10mo $160,000 $118 40

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 · 3.86% rent growth · sell at horizon

5-year hold
IRR
17.4%
Equity multiple
1.71×
Total profit
$18,865
Equity at exit
$14,165
10-year hold
IRR
26.5%
Equity multiple
3.43×
Total profit
$64,655
Equity at exit
$8,214

Cash invested: $26,600 (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 15221

Home prices YoY
-32.3%
Rents YoY
3.9%
Active inventory
118
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,563 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$126 /mo · $1,514/yr
Insurance
$40
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$516

Break-even live

Break-even rent $911
Max offer price $95,000
Occupancy floor 62%

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
$23,750
Closing costs
$2,850
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1713-1715 Clark St Unit 79-1804C Pittsburgh, PA 2.0 1.0 972 $1,200 $1.23 4d 1 0.36mi
1515 Penn Ave Wilkinsburg, PA 2.0 2.0 1012 $1,100 $1.09 43d 1 0.50mi
7534 Penn Bridge Ct Pittsburgh, PA 2.0 2.0 1259 $1,750 $1.39 43d 1 0.73mi
515 Rebecca Ave Unit 515D Pittsburgh, PA 2.0 1.0 850 $1,310 $1.54 7d 1 0.75mi
565 Ardmore Blvd Pittsburgh, PA 4.0 1.0 1368 $1,450 $1.06 10d 1 0.76mi
2031 Chalfant St Pittsburgh, PA 3.0 1.5 1150 $1,950 $1.70 43d 1 0.77mi
7215 Beacon Hill Dr Pittsburgh, PA 2.0 2.0 1259 $1,795 $1.43 4d 1 0.80mi
600 Kelly Ave Pittsburgh, PA 1.0–2.0 1.0 968 $1,350 $1.39 3d 3 0.80mi
826 Walnut St Pittsburgh, PA 2.0 1.0 1270 $1,195 $0.94 43d 1 0.83mi
519-521 S Trenton Ave Pittsburgh, PA 3.0 1.5 1360 $2,600 $1.91 16d 1 0.95mi
100 Bryn Mawr Ct W Pittsburgh, PA 1.0–2.0 1.0–2.0 975 $1,904 $1.95 3d 15 1.01mi
8918 Frankstown Rd Pittsburgh, PA 3.0 1.0 1400 $1,907 $1.36 14d 1 1.02mi
407 Biddle Ave #3 Pittsburgh, PA 3.0 1.0 1200 $1,700 $1.42 43d 1 1.03mi
1250 Blackadore Ave Pittsburgh, PA 3.0 1.0 1440 $1,750 $1.22 23d 1 1.03mi
8612 Oakcrest Rd Pittsburgh, PA 2.0 1.0 1218 $1,450 $1.19 23d 1 1.16mi
233-241 Edgewood Ave Unit B06 Pittsburgh, PA 2.0 1.0 726 $1,250 $1.72 23d 1 1.20mi
233-241 Edgewood Ave Unit B10 Pittsburgh, PA 2.0 1.0 726 $1,250 $1.72 43d 1 1.20mi
185 Howard St Pittsburgh, PA 2.0 1.0 1000 $1,250 $1.25 43d 1 1.40mi
648 Southern Ave Penn Hills, PA 3.0 1.0 1100 $1,600 $1.45 7d 1 1.43mi

Listing history 15 events

  1. 2026-05-05
    status Pending 196-char remark
    Show marketing remark (196 chars)

    1536 Hunter St in the heart of Wilkinsburg offers major potential for the right buyer. Minutes from the parkway, shopping, and Hunter Park! Public transportation is conveniently close to the home.

  2. 2026-04-30
    price $95,000 196-char remark
    Show marketing remark (196 chars)

    1536 Hunter St in the heart of Wilkinsburg offers major potential for the right buyer. Minutes from the parkway, shopping, and Hunter Park! Public transportation is conveniently close to the home.

  3. 2026-03-23
    price $100,000 196-char remark
    Show marketing remark (196 chars)

    1536 Hunter St in the heart of Wilkinsburg offers major potential for the right buyer. Minutes from the parkway, shopping, and Hunter Park! Public transportation is conveniently close to the home.

  4. 2026-03-14
    status Active 196-char remark
    Show marketing remark (196 chars)

    1536 Hunter St in the heart of Wilkinsburg offers major potential for the right buyer. Minutes from the parkway, shopping, and Hunter Park! Public transportation is conveniently close to the home.

  5. 2026-02-05
    historical Contingent 196-char remark
    Show marketing remark (196 chars)

    1536 Hunter St in the heart of Wilkinsburg offers major potential for the right buyer. Minutes from the parkway, shopping, and Hunter Park! Public transportation is conveniently close to the home.

  6. 2026-01-17
    status Active 196-char remark
    Show marketing remark (196 chars)

    1536 Hunter St in the heart of Wilkinsburg offers major potential for the right buyer. Minutes from the parkway, shopping, and Hunter Park! Public transportation is conveniently close to the home.

  7. 2025-11-24
    price $105,000 196-char remark
    Show marketing remark (196 chars)

    1536 Hunter St in the heart of Wilkinsburg offers major potential for the right buyer. Minutes from the parkway, shopping, and Hunter Park! Public transportation is conveniently close to the home.

  8. 2025-11-06
    status Active 196-char remark
    Show marketing remark (196 chars)

    1536 Hunter St in the heart of Wilkinsburg offers major potential for the right buyer. Minutes from the parkway, shopping, and Hunter Park! Public transportation is conveniently close to the home.

  9. 2025-10-24
    historical Contingent 196-char remark
    Show marketing remark (196 chars)

    1536 Hunter St in the heart of Wilkinsburg offers major potential for the right buyer. Minutes from the parkway, shopping, and Hunter Park! Public transportation is conveniently close to the home.

  10. 2025-10-19
    listed $115,000 Active 196-char remark
    Show marketing remark (196 chars)

    1536 Hunter St in the heart of Wilkinsburg offers major potential for the right buyer. Minutes from the parkway, shopping, and Hunter Park! Public transportation is conveniently close to the home.

  11. 2013-09-19
    listed $30,000 188-char remark
    Show marketing remark (188 chars)

    THIS 3BR 1 BA BRICK HOME HAS A NEWER ROOF (5) YRS OLD, NEWER WINDOWS & CARPET. THIS IS TENANT OCCUPIED SEC 8.NICE PARK ACROSS THE STREET. GREAT FOR INVESTOR OG SINGLE FAMILY MUST SEE

  12. 2013-01-17
    listed $30,000
  13. 2010-04-16
    listed $39,000
  14. 2004-04-28
    soldstatus $4,600
  15. 2004-02-25
    listed $4,600

ⓘ 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
$1,514 · $126/mo
Projected year-2 tax
$1,514 · $126/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 7/10 Severe FEMA zone X (unshaded) · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$18,759
− Mortgage interest
−$5,321
− Property taxes
−$1,514
− Insurance
−$1,142
− Repairs & maintenance
−$1,501
− Management
−$1,501
− Depreciation
−$2,764
Taxable income
$5,017
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,204
After-tax cash flow
$4,982/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
Wilkinsburg Borough SD
NCES district ID
4226370
Math proficiency
14% ▼ -8.00%
Reading proficiency
23% ▼ -9.00%
Median HH income
$32,204
Composite
14.94/100
National rank
#9368
State rank
#503 of 539 in PA

Livability — Wilkinsburg

Score
76/100
State rank
#411
US rank
#3754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wilkinsburg, PA
County
Allegheny County · 1,022,028 people
City population
29,513
Metro
Pittsburgh, PA
Population (ZIP)
29,374
Household income
$55,028
Rent vs Own
55.3% rent · 44.7% own
Severe rent burden
1933.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 47% Black 43% Two or more races 7% Hispanic / Latino 4% Asian 1%
Common ancestry
Romanian 4% Lithuanian 2% Serbian 1%
Foreign-born
4% · Canada, South Korea, China
Languages at home
93% English-only · Spanish 2% French/Haitian/Cajun 1% 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
▼ -109.77%
Current HPI
230.0486
Rent YoY
▲ 3.86%
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

+1965.2% since first listed
15 events — show timeline
  • 2026-05-05 Pending West Penn MLS
  • 2026-04-30 Price Changed $95,000 West Penn MLS
  • 2026-03-23 Price Changed $100,000 West Penn MLS
  • 2026-03-14 Relisted West Penn MLS
  • 2026-02-05 Contingent West Penn MLS
  • 2026-01-17 Relisted West Penn MLS
  • 2025-11-24 Price Changed $105,000 West Penn MLS
  • 2025-11-06 Relisted West Penn MLS
  • 2025-10-24 Contingent West Penn MLS
  • 2025-10-19 Listed $115,000 West Penn MLS
  • 2013-09-19 Listed $30,000 West Penn MLS
  • 2013-01-17 Listed $30,000 West Penn MLS
  • 2010-04-16 Listed $39,000 West Penn MLS
  • 2004-04-28 Sold (MLS) $4,600 West Penn MLS
  • 2004-02-25 Listed $4,600 West Penn MLS

Property tax history

-0.6%/yr

Latest (2026): $1,514 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…