CashFlowRE
Sign in Sign up
2011 Valley St
B+ Composite 76.23
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 +3.7/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$62,000

2011 Valley St · West Mifflin, PA 15122
2 bd · 1.0 ba · 864 sqft · SingleFamily public records · 13 Days on market
Built 1948 5,000 sqft lot Est $98k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity knocks in West Mifflin! Whether you’re an investor searching for your next project or a homeowner looking to build instant equity, this single-family home is priced to move and packed with potential. Featuring a newer roof, solid mechanical systems, and a fenced-in yard, many of the big-ticket items have already been addressed, leaving the next owner with a fantastic opportunity to bring this home back to life with their personal touches. The property offers ample space for expanded off-street parking, adding both convenience and value. Located along a main roadway with easy access to public transportation, commuting to Pittsburgh and surrounding areas is a breeze. With st

Key facts

  • Newer roof
  • Fenced-in yard
  • 5,000 sq ft lot

Tags

NEWER ROOFFENCED-IN YARDEXPANDED OFF-STREET PARKING

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Resale property; Asphalt roof
  • Exterior features: Public sewer; Public water; Public transportation nearby

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas heating
  • Interior features: Basement with interior entry

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 2-bed/1.0-bath single-family listed at $62k.

Deal economics

  • At list price, monthly cash flow is $449 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $62k).
  • Cap rate 15.0% vs local median 5.2% in West Mifflin — 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 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; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $429 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $15k; list at $62k implies a 313% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $62,000

Questions for the listing agent

  1. Built in 1948 — 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. 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?
  6. 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.
  7. 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.
  8. 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
1.94%
Cap rate
14.99%
Cash-on-cash
31.05%
DSCR
2.38
GRM
4.3

CMA / ARV

ARV (on-the-fly)
$97,632
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1728 Iowa Ave 0.22mi 2/1.0 900 (+4%) 7mo $65,000 $72 77
1721 Iowa Ave, 0.24mi 2/1.0 800 (-7%) 10mo $140,000 $175 68
2103 Vermont Ave 0.32mi 3/1.0 (+1) 904 (+5%) 7mo $150,000 $166 66
2634 Homestead Duquesne Rd 0.53mi 2/1.0 900 (+4%) 7mo $100,000 $111 62
1506 Highland Ave 0.35mi 2/1.0 920 (+6%) 20mo $33,000 $36 56
1815 Iowa Ave 0.15mi 2/1.5 990 (+15%) 14mo $150,000 $152 55
711 Ascension Dr W 0.39mi 2/1.0 972 (+12%) 11mo $187,500 $193 52
1403 Maryland Ave 0.63mi 2/1.5 904 (+5%) 12mo $102,500 $113 51
1406 Maryland Ave 0.60mi 2/1.5 962 (+11%) 5mo $90,000 $94 47
1403 Pennsylvania Ave 0.62mi 2/1.5 952 (+10%) 17mo $37,000 $39 38

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
25.9%
Equity multiple
2.07×
Total profit
$18,628
Equity at exit
$9,244
10-year hold
IRR
33.6%
Equity multiple
4.07×
Total profit
$53,320
Equity at exit
$5,361

Cash invested: $17,360 (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
4.3×

Monthly cashflow live

Estimated rent
$1,205 high interval (Pro) →
Mortgage (P&I)
$325
Tax from tax record
$152 /mo · $1,820/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$449

Break-even live

Break-even rent $636
Max offer price $62,000
Occupancy floor 58%

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
$15,500
Closing costs
$1,860
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
1744 Highland Ave West Mifflin, PA 2.0 1.0 1100 $1,549 $1.41 3d 1 0.28mi
1010 Savey St Duquesne, PA 2.0 1.0 1000 $1,200 $1.20 43d 1 0.65mi
1133 Maryland Ave Unit 3 Duquesne, PA 1.0 1.0 750 $1,150 $1.53 14d 1 0.69mi
207 Auriles St Duquesne, PA 2.0 1.0 950 $950 $1.00 43d 1 0.78mi
3101 Homestead Duquesne Rd West Mifflin, PA 2.0 1.0 924 $900 $0.97 43d 1 0.79mi
1205 5th Ave McKeesport, PA 1.0 1.0 593 $1,090 $1.84 43d 1 1.16mi
604 Shaw Ave Unit 102 McKeesport, PA 1.0 1.0 750 $750 $1.00 43d 1 1.18mi
604 Shaw Ave Unit 101 McKeesport, PA 2.0 1.5 1050 $900 $0.86 14d 1 1.18mi
604 Shaw Ave McKeesport, PA 2.0 1.0–1.5 800 $900 $1.12 12d 3 1.18mi

Listing history 9 events

  1. 2026-06-18
    days on market $62,000 Active 13 DOM
  2. 2026-06-17
    days on market $62,000 Active 12 DOM
  3. 2026-06-16
    days on market $62,000 Active 11 DOM
  4. 2026-06-15
    days on market $62,000 Active 10 DOM
  5. 2026-06-13
    days on market $62,000 Active 8 DOM
  6. 2026-06-09
    days on market $62,000 Active 4 DOM
  7. 2026-06-08
    days on market $62,000 Active 3 DOM
  8. 2026-06-07
    remarks 693-char remark
  9. 2026-06-07
    listed $62,000 Active 2 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
$1,820 · $152/mo
Projected year-2 tax
$1,820 · $152/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 ≥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
$14,459
− Mortgage interest
−$3,473
− Property taxes
−$1,820
− Insurance
−$310
− Repairs & maintenance
−$1,157
− Management
−$1,157
− Depreciation
−$1,804
Taxable income
$4,738
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,137
After-tax cash flow
$4,253/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

+313.3% since first listed
2 events — show timeline
  • 2026-06-05 Listed $62,000 West Penn MLS
  • 2014-01-15 Sold (Public Records) $15,000 Public Records

Property tax history

+5.2%/yr

Latest (2026): $1,820 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…