CashFlowRE
Sign in Sign up
36-38 S Starr Ave Triplex
C+ Composite 61.73
Why this score? — see what drove the C+ 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 +25.4/30.0
  • DSCR +8.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Livability +4.3/5.0
  • Rent growth +3.8/5.0
  • Schools +3.4/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$320,000

36-38 S Starr Ave · Avalon, PA 15202
6 bd · 3.0 ba · — sqft · MultiFamily · 20 Days on market
Built 1920 Fair condition 7,875 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Opportunity awaits with this stately 1920 triplex in the heart of Avalon! Whether you're an investor looking for a solid income-producing property or a buyer hoping to live in one unit while renting the others, this versatile multi-unit property offers tremendous potential. The building features one spacious 3-bedroom unit and two 2-bedroom units. Two of the apartments have been updated with refreshed kitchens and bathrooms. One of the updated 2-bedroom units also features a warm, cabin-like wood-paneled bedroom full of character and charm. The owner’s unit on the second floor includes an updated kitchen and bathroom along with LVP flooring, creating a comfortable and move-in-ready li

Key facts

  • Modern updates
  • Updated bathrooms
  • Historic character

Tags

UPDATED KITCHENSUPDATED BATHROOMSWOOD-PANELED BEDROOMLVP FLOORINGHISTORIC CHARACTERMODERN UPDATES

Property features AI

Finance

  • Financial info: Gross rental income reported at $38,700 annually; Unit rents reported approximately $825, $1,250 and $1,150

Exterior

  • Parking: Attached garage; Off-street parking; Total of 2 parking spaces
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Multi-unit property with 3 total units
  • Construction: Frame construction; Asphalt roof
  • Exterior features: Zoned MU (mixed use); Public transportation nearby

Interior

  • Bedrooms: Two 2-bedroom units; One 3-bedroom unit
  • Bathrooms: Each unit has one full bathroom
  • Interior features: Unfinished basement

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 2×2bd/1.0ba + 1×3bd/1.0ba units multifamily listed at $320k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $738 ($9k/yr) — positive. Per door: $246/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $320k).
  • Recommended offer: $315k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 5.2% in Avalon — 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 (#63 in PA, #439 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, cost of living A+; Watch: amenities C-.
  • Northgate SD (suburban): math 25% / reading 57% proficiency, ranked #354 of 539 in PA (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.2%/yr); 80 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • At $3,733/mo this rent would consume 66% of the median local household income ($68k/yr) (locally 952% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 5.2% rent growth), your $90k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($315k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $315,200 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.17%
Cap rate
9.06%
Cash-on-cash
9.88%
DSCR
1.44
GRM
7.1

CMA / ARV

No comps found within radius.

Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
918 California Ave 0.18mi 5/3.0 (-1) 10mo $275,000 66
723 Taylor Ave 0.39mi 5/3.0 (-1) 1mo $289,000 63
505 Dawson 0.38mi 6/3.0 12mo $272,000 60
566 Orchard Ave 0.40mi 5/3.0 (-1) 8mo $280,000 57
622 Means Ave 0.40mi 6/2.0 10mo $240,000 56
232 Summit Ave 0.57mi 6/2.0 2mo $250,000 55
240 W Riverview Ave 0.44mi 7/3.0 (+1) 11mo $379,000 52
504 Florence Ave 0.60mi 5/2.0 (-1) 4mo $267,000 47
530 California Ave 0.59mi 5/4.0 (-1) 10mo $282,500 43
640 Maryland Ave 0.69mi 5/3.0 (-1) 10mo $270,000 42
101 Grant Ave 0.73mi 5/3.0 (-1) 9mo $285,000 41
511-513 California Ave 0.63mi 5/5.0 (-1) 5mo $132,500 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 · 5.16% rent growth · sell at horizon

5-year hold
IRR
1.0%
Equity multiple
1.04×
Total profit
$3,470
Equity at exit
$47,713
10-year hold
IRR
12.7%
Equity multiple
2.11×
Total profit
$99,289
Equity at exit
$27,668

Cash invested: $89,600 (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 15202

Home prices YoY
-30.2%
Rents YoY
5.2%
Active inventory
80
Price-to-rent
23.3×

Monthly cashflow live

Estimated rent
$3,733 high interval (Pro) →
Mortgage (P&I)
$1,678
Tax est. 1.5%
$400 /mo · $4,800/yr
Insurance
$133
HOA
$0
Vacancy / Maint / Mgmt
$784
Net cashflow
$738

Break-even live

Break-even rent $2,799
Max offer price $320,000
Occupancy floor 75%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 3 1 $1,448
Total (3 units) $3,733

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
$80,000
Closing costs
$9,600
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
535 Marie Ave Pittsburgh, PA 5.0 4.0 $2,445 1d 1 0.63mi
1712 Termon Ave Pittsburgh, PA 7.0 4.5 $3,500 1d 1 1.40mi

Listing history 13 events

  1. 2026-06-18
    days on market $320,000 Active 20 DOM
  2. 2026-06-17
    days on market $320,000 Active 19 DOM
  3. 2026-06-16
    days on market $320,000 Active 18 DOM
  4. 2026-06-15
    days on market $320,000 Active 17 DOM
  5. 2026-06-13
    days on market $320,000 Active 15 DOM
  6. 2026-06-13
    days on market $320,000 Active 14 DOM
  7. 2026-06-09
    days on market $320,000 Active 11 DOM
  8. 2026-06-08
    days on market $320,000 Active 10 DOM
  9. 2026-06-07
    days on market $320,000 Active 9 DOM
  10. 2026-06-03
    days on market $320,000 Active 5 DOM
  11. 2026-06-02
    days on market $320,000 Active 4 DOM
  12. 2026-06-01
    days on market $320,000 Active 3 DOM
  13. 2026-05-31
    days on market $320,000 Active 2 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$44,796
− Mortgage interest
−$17,925
− Property taxes
−$4,800
− Insurance
−$1,600
− Repairs & maintenance
−$3,584
− Management
−$3,584
− Depreciation
−$9,309
Taxable income
$3,995
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$959
After-tax cash flow
$7,893/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This 1920 triplex in Avalon requires moderate renovations to improve its condition and increase its value. Focus on updating the kitchen and bathrooms to attract buyers and renters.

Repairs flagged

  • Moderate kitchen cabinets — dated and in need of replacement
  • Moderate bathroom fixtures — outdated and possibly in need of replacement
  • Moderate flooring — carpeted floors in living areas, possibly outdated
  • Minor interior paint — paint appears worn in some areas

Value-add opportunities

  • Both kitchen renovation — modernizing the kitchen can increase both resale and rental value
  • Both bathroom updates — modernizing bathrooms can increase both resale and rental value
  • Both HVAC system upgrade — upgrading the HVAC system can improve comfort and energy efficiency, increasing both resale and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and in need of replacement Moderate $3,000–15,000
bathroom fixtures · outdated and possibly in need of replacement Moderate $3,000–15,000
flooring · carpeted floors in living areas, possibly outdated Moderate $3,000–15,000
interior paint · paint appears worn in some areas Minor $500–3,000
Total estimated repair cost · 4 items $9,500–48,000

Value-add ROI direction

  • Both kitchen renovation — modernizing the kitchen can increase both resale and rental value
  • Both bathroom updates — modernizing bathrooms can increase both resale and rental value
  • Both HVAC system upgrade — upgrading the HVAC system can improve comfort and energy efficiency, increasing both resale and rental value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Northgate SD
NCES district ID
4217770
Math proficiency
25% ▼ -12.00%
Reading proficiency
57% ▼ -5.00%
Median HH income
$39,084
Composite
34.15/100
National rank
#5279
State rank
#354 of 539 in PA

Livability — Avalon

Score
86/100
State rank
#63
US rank
#439

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Avalon, PA
County
Allegheny County · 1,022,028 people
City population
19,642
Metro
Pittsburgh, PA
Population (ZIP)
19,564
Household income
$68,287
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
952.0

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 (83%)
Race & ethnicity
White 83% Black 9% Two or more races 5% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 6% Italian 2% Lithuanian 2%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Other Indo-European 1% Spanish 1% Chinese 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
▼ -118.40%
Current HPI
274.1929
Rent YoY
▲ 5.16%
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

1 event — show timeline
  • 2026-05-29 Listed $320,000 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…